|
Assets
|
657.18M | 550.48M | 484.89M | 545.69M | 847.16M | 955.81M | 947.90M | 912.47M | 1322.77M | 2667.78M | 3233.11M | 2389.76M | 2611.69M | 2533.88M | 2990.07M | 3003.68M |
|
Cash & Equivalents
|
105.25M | 70.05M | 65.48M | 124.48M | 159.97M | 143.00M | 128.80M | 84.69M | 129.63M | 278.82M | 683.29M | 397.66M | 869.19M | 276.47M | 399.27M | 242.08M |
|
Short-term Investments
|
469.06M | 402.30M | 278.19M | 249.96M | 496.79M | 585.83M | 650.39M | 580.54M | 893.09M | 1805.25M | 1816.26M | 1494.71M | 1245.78M | 1710.40M | 1931.93M | 2055.58M |
|
Cash & Current Investments
|
574.31M | 472.35M | 343.66M | 374.45M | 656.76M | 728.83M | 779.18M | 665.22M | 1022.72M | 2084.07M | 2499.54M | 1892.38M | 2114.97M | 1986.87M | 2331.20M | 2297.66M |
|
Receivables - Other
|
10.90M | 1.24M | 6.92M | 0.52M | 11.10M | 3.90M | 11.36M | 108.04M | 62.95M | 12.76M | 63.03M | 76.20M | 61.90M | 25.54M | 97.78M | 92.19M |
|
Raw Materials
|
2.77M | 2.48M | 4.14M | 6.12M | 8.03M | 6.29M | 6.90M | 7.49M | 9.98M | 8.50M | 15.88M | 16.71M | 18.65M | 19.76M | 1.81M | 5.56M |
|
Work In Process
|
| | | | | | | | | | 2.04M | 2.25M | 5.77M | 2.11M | 5.48M | 6.68M |
|
Finished Goods
|
| | | | | | | | | 0.09M | 0.26M | 3.00M | 0.39M | 0.16M | 0.15M | 0.28M |
|
Inventory
|
| | | | | | | | 9.98M | 8.58M | 18.18M | 21.96M | 24.81M | 22.03M | 7.44M | 12.51M |
|
Prepaid Assets
|
8.15M | 7.06M | 5.42M | 8.73M | 7.52M | 15.69M | 14.77M | 17.18M | 73.08M | 102.47M | 139.84M | 140.16M | 143.37M | 168.25M | 205.43M | 217.93M |
|
Current Assets
|
596.13M | 483.14M | 360.14M | 423.44M | 735.51M | 836.60M | 837.00M | 797.93M | 1168.73M | 2207.89M | 2720.60M | 2130.71M | 2345.05M | 2202.69M | 2641.85M | 2620.29M |
|
Land & Improvements
|
| | 10.20M | 10.20M | 10.20M | 10.20M | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
27.34M | 35.70M | 96.61M | 91.08M | 86.20M | 88.96M | 90.23M | 92.84M | 121.91M | 132.16M | 153.65M | 181.08M | 178.07M | 74.29M | 71.04M | 94.25M |
|
Long-Term Investments
|
| -0.87M | -4.42M | | | | | | | | | | | | | |
|
Intangibles
|
15.91M | 15.82M | 16.26M | 18.65M | 15.52M | 17.19M | 19.32M | 20.36M | 22.00M | 24.03M | 25.67M | 27.94M | 29.00M | | | |
|
Goodwill & Intangibles
|
15.91M | 15.82M | 16.26M | 18.65M | 15.52M | 17.19M | 19.32M | 20.36M | 22.00M | 24.03M | 25.67M | 27.94M | 29.00M | | | |
|
Long-Term Deferred Tax
|
| | | 343.51M | 367.76M | | | | | 290.80M | 305.56M | | | | | |
|
Other Non-Current Assets
|
3.27M | 3.53M | 2.85M | 5.94M | 5.36M | 13.07M | 1.35M | 1.32M | 10.13M | 12.91M | 27.63M | 50.03M | 70.60M | 75.34M | 105.28M | 127.28M |
|
Non-Current Assets
|
61.06M | 67.34M | 124.75M | 122.25M | 111.65M | 119.21M | 110.90M | 114.53M | 154.04M | 459.90M | 512.51M | 259.05M | 266.64M | 331.18M | 348.22M | 383.38M |
|
Accounts Payables
|
4.70M | 6.52M | 8.30M | 10.24M | 11.01M | 17.98M | 28.36M | 21.12M | 24.89M | 28.66M | 16.07M | 17.20M | 11.90M | 17.92M | 26.03M | 42.96M |
|
Payables
|
4.70M | 6.52M | 8.30M | 10.24M | 11.01M | 17.98M | 28.36M | 21.12M | 24.89M | 28.66M | 16.07M | 17.20M | 11.90M | 17.92M | 26.03M | 42.96M |
|
Accumulated Expenses
|
12.34M | 12.39M | 18.66M | 15.40M | 22.09M | 30.45M | 28.11M | 36.01M | 66.62M | 47.50M | 66.77M | 90.16M | 88.56M | 140.10M | 147.89M | 108.44M |
|
Other Accumulated Expenses
|
| | | | | | | 6.16M | 16.48M | 13.08M | 26.00M | 30.86M | 12.31M | 12.20M | 29.60M | 19.46M |
|
Short term Debt
|
4.27M | 5.64M | 3.39M | 4.88M | 4.41M | 2.88M | 9.03M | 1.19M | 1.62M | 13.75M | 2.03M | 308.81M | 3.53M | | 44.33M | |
|
Current Taxes
|
7.32M | | | | | | | | | 0.86M | 32.51M | 1.32M | 0.04M | 6.25M | 2.15M | 0.03M |
|
Current Deferred Revenue
|
75.68M | 74.50M | 36.58M | 35.92M | 48.13M | 51.71M | 67.32M | 51.28M | 125.34M | 160.26M | 118.27M | 108.38M | 97.71M | 90.58M | 151.13M | 78.99M |
|
Total Current Liabilities
|
111.44M | 105.89M | 76.11M | 74.32M | 97.81M | 115.33M | 148.88M | 133.78M | 243.61M | 280.29M | 273.00M | 598.90M | 240.55M | 311.56M | 448.09M | 309.32M |
|
Capital Leases
|
| 0.77M | 0.66M | | | | | | | | | | | | | |
|
Non-Current Debt
|
11.48M | 5.72M | 4.12M | 7.40M | 6.54M | 7.67M | 2.34M | 15.05M | 59.77M | 59.84M | 59.91M | 59.98M | 59.71M | 15.97M | 41.84M | 51.92M |
|
Convertible Debt
|
125.10M | 132.90M | 141.45M | 143.99M | 150.33M | 327.49M | 339.85M | 500.51M | 533.11M | 568.22M | 434.71M | 540.14M | 619.12M | 622.24M | 625.38M | 628.53M |
|
Non-Current Deffered Revenue
|
107.10M | 50.41M | 17.47M | 66.66M | 142.79M | 127.80M | 134.31M | 91.20M | 108.03M | 567.36M | 490.06M | 424.05M | 351.88M | 287.77M | 241.18M | 156.50M |
|
Minority Interest
|
10.34M | | | | | | | | 84.27M | 139.08M | 213.45M | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | 19.43M | 178.94M | 170.88M | 161.81M |
|
Other Non-Current Liabilities
|
| 10.15M | 69.88M | 70.55M | 71.29M | 71.73M | 72.22M | 72.36M | | | | | 6.95M | | 513.74M | 51.92M |
|
Total Non-Current Liabilities
|
| 295.79M | 243.58M | 292.37M | 397.48M | 626.30M | 674.89M | 740.54M | | | | | 1833.01M | | 2089.65M | 2363.40M |
|
Total Liabilities
|
355.12M | 305.94M | 313.46M | 362.92M | 468.77M | 698.03M | 747.11M | 812.90M | 957.49M | 1480.62M | 1548.57M | 1646.47M | 1839.95M | 1960.99M | 2603.39M | 2415.32M |
|
Total Debt
|
15.75M | 11.37M | 7.51M | 12.28M | 10.95M | 10.55M | 11.37M | 16.23M | 61.39M | 73.59M | 61.94M | 368.79M | 63.24M | 15.97M | 86.17M | 51.92M |
|
Common Equity
|
302.06M | 244.54M | 171.43M | 12.48M | 378.39M | 257.78M | 200.79M | 39.61M | 365.28M | 1187.16M | 1684.55M | 743.28M | 771.74M | 572.89M | 386.69M | 588.35M |
|
Shareholder's Equity
|
302.06M | 244.54M | 171.43M | 12.48M | 378.39M | 257.78M | 200.79M | 39.61M | 365.28M | 1187.16M | 1684.55M | 743.28M | 771.74M | 572.89M | 386.69M | 588.35M |
|
Liabilities and Shareholders Equity
|
657.18M | 550.48M | 484.89M | 545.69M | 847.16M | 955.81M | 947.90M | 912.47M | 1322.77M | 2667.78M | 3233.11M | 2389.76M | 2611.69M | 2533.88M | 2990.07M | 3003.68M |
|
Retained Earnings
|
-696.15M | 0.95M | -0.77M | 12.48M | 21.08M | -1006.59M | -1094.87M | -1181.43M | -1241.03M | -967.29M | -707.53M | -1131.31M | -1159.90M | -1429.62M | -1795.91M | -2249.81M |
|
Treasury Shares
|
| | | 0.19M | 0.42M | 0.64M | 0.75M | 0.78M | 0.86M | 1.25M | 0.54M | 2.37M | 2.62M | 2.77M | 3.24M | 3.83M |