|
Cash & Equivalents
|
7.13M | 25.21M | 14.24M | 8.97M | 5.76M | 111.33M | 107.85M | 106.64M | 105.44M | 102.26M | 16.47M | 84.21M | 77.21M | 20.02M | 28.10M | 15.98M | 34.63M | 20.46M | 56.51M | 81.73M | 95.34M | 88.63M | 137.38M | 138.87M | 167.37M | 127.56M | 94.79M | 101.25M | 71.22M | 78.83M | 52.80M | 61.58M | 47.48M | 36.17M | 520.42M | 550.55M | 519.53M | 419.60M | 375.28M | 309.11M | 255.60M |
|
Short-term Investments
|
| | | | | 54.41M | 77.40M | 93.58M | 87.02M | 93.69M | 74.27M | 66.67M | 63.83M | 58.32M | 30.51M | 43.24M | 118.09M | 120.09M | 65.26M | 33.20M | 231.90M | 246.59M | 124.91M | 116.79M | 89.40M | 111.57M | 114.00M | 103.24M | 132.32M | 134.31M | 123.53M | 103.16M | 111.00M | 97.59M | 48.67M | 10.90M | 2.50M | 115.96M | 145.31M | 236.44M | 309.61M |
|
Cash & Current Investments
|
7.13M | 25.21M | 14.24M | 8.97M | 5.76M | 165.73M | 185.25M | 200.22M | 192.45M | 195.95M | 90.74M | 150.89M | 141.04M | 78.34M | 58.61M | 59.22M | 152.72M | 140.55M | 121.77M | 114.93M | 327.24M | 335.22M | 262.29M | 255.66M | 256.77M | 239.13M | 208.78M | 204.49M | 203.54M | 213.14M | 176.34M | 164.74M | 158.47M | 133.76M | 569.09M | 561.46M | 522.03M | 535.55M | 520.59M | 545.54M | 565.21M |
|
Receivables - Net
|
| 5.58M | | | 9.31M | 9.41M | 10.98M | 10.85M | 12.04M | 13.13M | 17.16M | 18.00M | 19.98M | 19.79M | 45.63M | 48.18M | 25.00M | 23.87M | 24.21M | 22.88M | 28.95M | 29.93M | 59.98M | 63.42M | 52.82M | 46.43M | 55.29M | 57.38M | 60.53M | 49.92M | 49.56M | 51.11M | 50.07M | 61.48M | 89.71M | 85.51M | 77.43M | 79.94M | 80.64M | 82.15M | 76.16M |
|
Receivables - Other
|
| 0.37M | | | 0.62M | 0.40M | 0.67M | 0.50M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 5.94M | | | 9.92M | 9.81M | 11.65M | 11.35M | 12.74M | 13.13M | 17.16M | 18.00M | 19.98M | 19.79M | 45.63M | 48.18M | 25.00M | 23.87M | 24.21M | 22.88M | 28.95M | 29.93M | 59.98M | 63.42M | 52.82M | 46.43M | 55.29M | 57.38M | 60.53M | 49.92M | 49.56M | 51.11M | 50.07M | 61.48M | 89.71M | 85.51M | 77.43M | 79.94M | 80.64M | 82.15M | 76.16M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | | | | 9.34M | 9.25M | 7.21M | 5.96M | 6.30M | 6.42M | 6.32M | 6.77M | 5.86M | 5.17M | 8.59M | 8.84M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | 5.17M | | | | 5.82M | 7.13M | 7.27M | 7.69M | 7.67M | 8.45M | 9.10M | 8.26M | 8.18M | 9.17M | 9.81M | 10.72M |
|
Inventory
|
| 1.15M | | | 1.67M | 1.39M | 1.16M | 1.23M | 1.31M | 1.68M | 1.86M | 2.17M | 2.32M | 2.06M | 2.50M | 2.77M | 3.50M | 4.04M | 4.23M | 4.99M | 5.06M | 5.31M | 6.86M | 9.26M | 9.96M | 10.27M | 12.45M | 14.42M | 14.45M | 15.15M | 16.39M | 14.48M | 13.65M | 13.97M | 14.87M | 15.43M | 15.03M | 14.04M | 14.34M | 18.40M | 19.56M |
|
Prepaid Assets
|
| 0.81M | | | 1.01M | 1.67M | 1.39M | 1.82M | 1.99M | 2.58M | 1.78M | 2.51M | 2.77M | 4.10M | 3.67M | 3.53M | 3.65M | 4.34M | 4.22M | 3.74M | 4.68M | 7.36M | 6.97M | 7.22M | 5.64M | 9.69M | 9.84M | 8.53M | 7.33M | 10.55M | 11.61M | 11.82M | 12.10M | 21.59M | 13.78M | 15.11M | 13.42M | 16.29M | 20.45M | 17.82M | 19.11M |
|
Current Assets
|
| 32.83M | | | 17.84M | 118.61M | 106.60M | 123.82M | 122.79M | 119.76M | 111.52M | 108.59M | 106.24M | 104.30M | 91.55M | 92.22M | 184.88M | 172.79M | 154.43M | 146.53M | 365.94M | 377.82M | 336.11M | 335.57M | 325.19M | 305.52M | 286.35M | 284.82M | 285.85M | 288.77M | 253.89M | 242.14M | 234.29M | 230.81M | 687.46M | 677.51M | 627.91M | 645.82M | 636.01M | 663.92M | 680.03M |
|
Property, Plant & Equipment (Net)
|
| 2.04M | | | 3.36M | 4.65M | 5.53M | 6.17M | 6.21M | 6.30M | 6.86M | 7.59M | 8.25M | 9.16M | 10.28M | 13.44M | 17.80M | 26.46M | 28.45M | 30.20M | 32.77M | 34.25M | 37.45M | 47.09M | 53.43M | 55.94M | 57.13M | 65.92M | 71.52M | 75.67M | 82.21M | 89.84M | 96.67M | 104.11M | 112.27M | 117.57M | 122.39M | 125.09M | 130.85M | 139.70M | 149.32M |
|
Long-Term Investments
|
| | | | | 10.98M | 16.43M | | | 2.99M | | | | | | | 9.03M | 8.03M | | | | | | | | | | | | | | | | 3.00M | | | 59.06M | 61.90M | 62.74M | 64.90M | 68.09M |
|
Goodwill
|
| 0.86M | | | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M |
|
Goodwill & Intangibles
|
| 0.86M | | | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M |
|
Other Non-Current Assets
|
| 2.15M | | | 5.31M | 3.05M | 3.38M | 3.53M | 3.80M | 3.46M | 3.06M | 2.84M | 3.15M | 3.21M | 3.57M | 4.50M | 5.57M | 7.94M | 9.94M | 10.87M | 11.38M | 14.09M | 14.87M | 14.18M | 14.65M | 16.05M | 19.11M | 20.14M | 20.15M | | | | | 45.04M | 8.36M | 8.36M | 8.36M | 41.85M | 41.10M | 41.54M | 45.25M |
|
Non-Current Assets
|
| 5.04M | | | 9.54M | 19.55M | 26.20M | 10.56M | 10.87M | 13.62M | 10.78M | 11.30M | 12.26M | 13.23M | 23.68M | 113.05M | 125.20M | 133.42M | 128.51M | 129.69M | 131.26M | 133.91M | 142.38M | 149.66M | 155.06M | 157.44M | 142.36M | 150.87M | 154.54M | 159.45M | 167.81M | 187.35M | 205.48M | 202.33M | 222.30M | 241.68M | 281.78M | 285.63M | 290.08M | 300.11M | 315.18M |
|
Assets
|
| 37.87M | | | 27.38M | 138.16M | 132.80M | 134.38M | 133.66M | 133.38M | 122.30M | 119.89M | 118.50M | 117.52M | 115.23M | 205.26M | 310.08M | 306.21M | 282.94M | 276.22M | 497.20M | 511.74M | 478.49M | 485.22M | 480.25M | 462.97M | 428.72M | 435.69M | 440.39M | 448.22M | 421.70M | 429.49M | 439.77M | 433.14M | 909.75M | 919.18M | 909.69M | 931.45M | 926.10M | 964.03M | 995.21M |
|
Accounts Payables
|
| 1.46M | | | 1.58M | 2.10M | 1.41M | 2.66M | 2.08M | 2.40M | 1.52M | 2.66M | 1.91M | 2.28M | 1.96M | 3.63M | 4.19M | 8.24M | 5.54M | 5.01M | 3.84M | 4.37M | 5.15M | 8.95M | 4.89M | 10.51M | 5.41M | 5.99M | 7.40M | 7.52M | 9.78M | 7.15M | 7.21M | 5.54M | 8.44M | 13.43M | 7.59M | 7.22M | 11.95M | 12.78M | 8.28M |
|
Payables
|
| 1.46M | | | 1.58M | 2.10M | 1.41M | 2.66M | 2.08M | 2.40M | 1.52M | 2.66M | 1.91M | 2.28M | 1.96M | 3.63M | 4.19M | 8.24M | 5.54M | 5.01M | 3.84M | 4.37M | 5.15M | 8.95M | 4.89M | 10.51M | 5.41M | 5.99M | 7.40M | 7.52M | 9.78M | 7.15M | 7.21M | 5.54M | 8.44M | 13.43M | 7.59M | 7.22M | 11.95M | 12.78M | 8.28M |
|
Accumulated Expenses
|
| 6.70M | | | 6.89M | 10.16M | 8.28M | 9.98M | 11.44M | 16.11M | 12.80M | 16.59M | 19.45M | 26.69M | 20.54M | 23.36M | 32.23M | 32.71M | 23.25M | 25.17M | 32.19M | 40.53M | 36.26M | 42.60M | 53.14M | 51.49M | 41.94M | 49.95M | 60.26M | 65.50M | 54.61M | 64.47M | 76.63M | 83.36M | 70.04M | 65.94M | 73.96M | 84.90M | 79.98M | 99.58M | 117.88M |
|
Other Accumulated Expenses
|
| 0.96M | | | 0.82M | 1.45M | 1.60M | 1.64M | 2.30M | 1.79M | 0.98M | 2.10M | 1.45M | 1.94M | 2.44M | 2.21M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 1.47M | 1.48M | 1.49M | 1.50M | | | | | | | 1.94M | 4.86M | 7.78M | 10.69M | 11.67M | 11.67M | 11.67M | 11.67M | 11.67M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | 4.84M | 7.16M | 8.04M | 7.91M | | | 8.21M | 8.17M | 4.88M | 7.30M | 10.71M | 11.14M | 11.50M | 11.50M | 12.92M | 13.03M | 14.03M | 14.10M | 15.06M | 15.16M | 15.29M | 15.38M | 15.52M | 15.87M | 16.14M | 16.36M | 16.53M |
|
Current Deferred Revenue
|
| 0.51M | | | 0.85M | 0.95M | 0.98M | 0.56M | 0.90M | 1.24M | 1.10M | 0.64M | 1.16M | 1.22M | 1.26M | 1.08M | 0.89M | 1.25M | 1.11M | 1.20M | 0.94M | 0.93M | 1.43M | 2.51M | 2.37M | 3.05M | 2.93M | 2.98M | 3.00M | 3.10M | 3.49M | 3.69M | 3.40M | 3.31M | 3.10M | 3.15M | 3.03M | 2.93M | 3.30M | 3.50M | 4.22M |
|
Total Current Liabilities
|
| 8.78M | | | 9.32M | 13.21M | 10.68M | 15.20M | 16.04M | 21.39M | 17.09M | 19.89M | 22.52M | 30.33M | 28.73M | 35.37M | 45.47M | 52.07M | 42.84M | 47.31M | 55.87M | 65.67M | 59.38M | 73.02M | 82.78M | 87.85M | 61.78M | 70.42M | 83.59M | 89.10M | 81.90M | 89.41M | 102.29M | 107.37M | 96.84M | 97.89M | 100.10M | 110.92M | 111.34M | 132.21M | 146.91M |
|
Non-Current Debt
|
| 30.55M | | | 31.80M | 32.23M | 32.65M | 31.61M | 32.05M | 32.49M | 32.53M | 32.57M | 32.55M | 34.90M | 34.92M | 34.93M | 34.93M | 32.99M | 30.08M | 27.16M | 24.25M | 21.34M | 18.43M | 15.52M | 12.60M | 9.69M | 34.92M | 34.93M | 34.93M | 34.94M | 34.94M | 34.94M | 34.95M | 34.95M | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 644.08M | 644.98M | 645.82M | 646.44M | 647.24M | 648.01M | 648.75M |
|
Non-Current Deffered Revenue
|
| 0.03M | | | 0.03M | 0.03M | 0.03M | 0.14M | 0.17M | 0.16M | 0.23M | 0.22M | 0.21M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 97.10M | | | 97.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | 3.93M | 88.22M | 95.14M | 93.66M | 85.04M | 83.80M | 82.54M | 81.29M | 89.27M | 87.98M | 86.59M | 85.21M | 97.84M | 96.25M | 94.40M | 83.07M | 96.04M | 94.34M | 96.79M | 79.72M | 92.93M | 91.57M | 89.54M | 74.60M | 88.27M | 86.74M | 84.26M |
|
Other Non-Current Liabilities
|
| 0.10M | | | 0.12M | 0.13M | 0.13M | | | | | | | | | | | | | | | 1.83M | 1.84M | 2.27M | 2.43M | 0.70M | 0.83M | 0.95M | 1.16M | 1.31M | 1.01M | 1.01M | 1.01M | 1.01M | 0.91M | 0.94M | 17.98M | 8.58M | 8.73M | 9.78M | 9.93M |
|
Total Non-Current Liabilities
|
| 42.30M | | | 45.09M | 45.47M | 43.35M | | | | | | | | | | | 170.80M | | | | 168.30M | 167.08M | 176.52M | 181.98M | 182.75M | 183.04M | 190.09M | 200.00M | 207.10M | 198.85M | 204.60M | 218.96M | 222.03M | 818.56M | 819.06M | 819.94M | 831.96M | 830.71M | 850.60M | 863.39M |
|
Total Liabilities
|
| 42.40M | | | 45.21M | 45.59M | 43.49M | 46.95M | 48.27M | 54.04M | 49.84M | 52.69M | 55.28M | 65.39M | 67.58M | 158.51M | 167.50M | 170.80M | 157.96M | 158.28M | 162.66M | 170.13M | 168.91M | 178.78M | 184.41M | 183.45M | 183.88M | 191.04M | 201.17M | 208.41M | 199.87M | 205.61M | 219.97M | 223.05M | 819.47M | 820.00M | 837.92M | 840.54M | 839.43M | 860.37M | 873.32M |
|
Total Debt
|
| 30.55M | | | 31.80M | 32.23M | 32.65M | 33.09M | 33.53M | 33.98M | 34.03M | 32.57M | 32.55M | 34.90M | 34.92M | 34.93M | 34.93M | 34.93M | 34.94M | 34.94M | 34.95M | 33.01M | 30.09M | 27.18M | 24.27M | 21.36M | 34.92M | 34.93M | 34.93M | 34.94M | 34.94M | 34.94M | 34.95M | 34.95M | | | | | | | |
|
Common Equity
|
| -101.62M | | | -114.93M | 92.56M | 89.31M | 87.43M | 85.39M | 79.34M | 72.45M | 67.20M | 63.21M | 52.14M | 47.65M | 46.75M | 142.59M | 135.41M | 124.98M | 117.95M | 334.55M | 341.61M | 309.57M | 306.44M | 295.84M | 279.51M | 244.84M | 244.64M | 239.22M | 239.81M | 221.83M | 223.88M | 219.79M | 210.10M | 90.29M | 99.19M | 71.77M | 90.91M | 86.67M | 103.66M | 121.89M |
|
Shareholder's Equity
|
| -101.62M | | | -114.93M | 92.56M | 89.31M | 87.43M | 85.39M | 79.34M | 72.45M | 67.20M | 63.21M | 52.14M | 47.65M | 46.75M | 142.59M | 135.41M | 124.98M | 117.95M | 334.55M | 341.61M | 309.57M | 306.44M | 295.84M | 279.51M | 244.84M | 244.64M | 239.22M | 239.81M | 221.83M | 223.88M | 219.79M | 210.10M | 90.29M | 99.19M | 71.77M | 90.91M | 86.67M | 103.66M | 121.89M |
|
Liabilities and Shareholders Equity
|
| 37.87M | | | 27.38M | 138.16M | 132.80M | 134.38M | 133.66M | 133.38M | 122.30M | 119.89M | 118.50M | 117.52M | 115.23M | 205.26M | 310.08M | 306.21M | 282.94M | 276.22M | 497.20M | 511.74M | 478.49M | 485.22M | 480.25M | 462.97M | 428.72M | 435.69M | 440.39M | 448.22M | 421.70M | 429.49M | 439.77M | 433.14M | 909.75M | 919.18M | 909.69M | 931.45M | 926.10M | 964.03M | 995.21M |
|
Treasury Shares
|
| | | | | 0.11M | | | | 0.47M | | | | 0.55M | | | | 0.89M | | | | 0.84M | | | | 1.36M | | | 1.52M | 1.47M | 1.79M | 1.78M | 1.84M | | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M |
|
Retained Earnings
|
| -106.27M | | | -120.90M | -127.17M | -132.47M | -138.92M | -145.44M | -156.80M | -166.52M | -179.83M | -189.56M | -205.82M | -214.07M | -224.80M | -243.09M | -260.39M | -269.92M | -290.36M | -295.03M | -304.68M | -332.46M | -349.82M | -373.55M | -406.05M | -456.65M | -480.55M | -502.00M | -522.20M | -561.31M | -579.79M | -606.91M | -645.61M | -691.27M | -711.38M | -757.56M | -758.89M | -789.60M | -803.81M | -809.02M |