|
Cash & Equivalents
|
122.31M | 44.32M | 87.28M | 136.70M | 75.49M | 74.30M | 261.29M | 54.00M | 125.74M | 173.17M | 177.02M | 362.56M | 620.13M | 656.20M | 92.15M | 88.56M |
|
Short-term Investments
|
-0.45M | 203.71M | 76.73M | 31.53M | 122.11M | 174.04M | 178.11M | 251.21M | 95.68M | 1.25M | 1.25M | 1.74M | 1.30M | 1.30M | | |
|
Cash & Current Investments
|
121.86M | 248.03M | 164.02M | 168.23M | 197.60M | 248.33M | 439.39M | 305.22M | 221.42M | 174.42M | 178.27M | 364.30M | 621.43M | 657.50M | 92.15M | 88.56M |
|
Receivables - Net
|
-0.65M | 0.02M | 0.90M | 0.46M | 0.51M | 0.01M | 2.88M | 0.93M | 3.19M | 20.99M | 43.90M | 145.80M | 138.00M | 130.00M | 129.12M | 81.90M |
|
Receivables - Other
|
5.21M | 2.88M | 0.58M | 1.03M | 2.70M | 25.83M | 51.63M | 63.92M | 78.97M | 59.96M | 105.97M | | | | | |
|
Receivables
|
4.56M | 2.90M | 1.48M | 1.49M | 3.21M | 25.84M | 54.52M | 64.85M | 82.16M | 80.95M | 149.87M | 145.80M | 138.00M | 130.00M | 129.12M | 81.90M |
|
Raw Materials
|
| | | | | | | 1.01M | | | 0.07M | | | | | |
|
Work In Process
|
| | | | | | | 0.07M | | | 0.39M | | | | | |
|
Finished Goods
|
| | | | | | | | 0.73M | | 0.19M | | | | | |
|
Inventory
|
| | | 6.70M | 22.14M | 5.00M | | 1.08M | 0.73M | | 0.65M | | | | | |
|
Prepaid Assets
|
-0.46M | 5.32M | 2.90M | 8.03M | 6.17M | 9.18M | 6.29M | 9.03M | 7.29M | 10.22M | 10.69M | 9.19M | 8.69M | 7.71M | 12.01M | 11.92M |
|
Current Assets
|
131.45M | 259.07M | 167.57M | 184.44M | 229.13M | 288.31M | 500.20M | 380.18M | 311.60M | 266.44M | 306.85M | 495.84M | 745.23M | 780.63M | 233.29M | 182.37M |
|
Property, Plant & Equipment (Net)
|
21.75M | 34.37M | 33.62M | 37.54M | 37.38M | 29.83M | 21.07M | 20.51M | 17.27M | 7.65M | 12.43M | 8.93M | 7.58M | 6.29M | 5.58M | 4.50M |
|
Goodwill
|
| | | | | | | 0.79M | 0.79M | 0.79M | 0.79M | | | | | |
|
Intangibles
|
| | | | | | | 166.12M | 159.91M | | | | | | 3.68M | 2.86M |
|
Goodwill & Intangibles
|
| | | | | | | 166.90M | 160.69M | 0.79M | 0.79M | | | | 3.68M | 2.86M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 333.29M | 283.66M | 212.32M | 144.23M |
|
Other Non-Current Assets
|
2.35M | 7.65M | 7.65M | 7.65M | 8.15M | 8.15M | 8.75M | 8.25M | 7.06M | 9.64M | 1.00M | 0.94M | 1.00M | 0.85M | 3.61M | 5.92M |
|
Non-Current Assets
|
-131.45M | 42.29M | 41.41M | 45.47M | 49.83M | 41.02M | 118.92M | 329.64M | 294.08M | 65.61M | 95.90M | 63.40M | 381.70M | 319.89M | 237.78M | 168.54M |
|
Assets
|
| 301.37M | 208.98M | 229.91M | 278.96M | 329.32M | 619.12M | 709.82M | 605.67M | 332.05M | 402.75M | 559.24M | 1,126.93M | 1,100.52M | 471.07M | 350.91M |
|
Accounts Payables
|
4.75M | 4.30M | 6.44M | 14.22M | 10.14M | 9.75M | 8.59M | 17.70M | 15.96M | 14.89M | 3.98M | 0.66M | 0.94M | 0.48M | 7.83M | 2.13M |
|
Notes Payables
|
| | | | | 11.26M | 24.96M | | | 47.55M | | | | | | |
|
Payables
|
4.75M | 4.30M | 6.44M | 14.22M | 10.14M | 21.01M | 33.55M | 17.70M | 15.96M | 62.45M | 3.98M | 0.66M | 0.94M | 0.48M | 7.83M | 2.13M |
|
Accumulated Expenses
|
4.30M | 8.94M | 11.12M | 21.17M | 18.44M | 22.61M | 23.30M | 38.30M | 38.24M | 38.00M | 30.46M | 26.49M | 23.57M | 16.70M | 44.25M | 26.85M |
|
Other Accumulated Expenses
|
| 3.04M | 2.78M | 5.55M | 3.27M | 1.00M | 2.11M | 6.57M | 12.16M | 10.21M | 10.33M | 2.60M | 3.44M | 3.60M | 6.20M | 4.42M |
|
Short term Debt
|
0.94M | | | | | | | 14.24M | 0.25M | 0.05M | | | 116.86M | | 199.56M | |
|
Current Leases
|
0.14M | 0.20M | 0.23M | 0.26M | 1.14M | 1.15M | 2.63M | 6.23M | 4.08M | 0.07M | 1.15M | 3.13M | 3.13M | 3.06M | 3.13M | 3.19M |
|
Current Taxes
|
| | | | | | | | | | | | | 0.66M | 1.24M | 0.52M |
|
Current Deferred Revenue
|
53.99M | 40.05M | 36.29M | 3.38M | 5.07M | 7.19M | 7.19M | 7.72M | 0.20M | 0.25M | 0.90M | | | | 2.62M | 2.03M |
|
Total Current Liabilities
|
56.44M | 64.43M | 65.13M | 54.94M | 41.04M | 60.54M | 76.47M | 91.13M | 66.03M | 119.52M | 40.93M | 32.17M | 161.70M | 25.52M | 276.10M | 38.85M |
|
Capital Leases
|
0.11M | 0.39M | 0.42M | 0.31M | 3.13M | 2.57M | 0.31M | 0.08M | | 0.16M | | | | | | |
|
Non-Current Debt
|
| | | | 174.67M | 158.15M | 132.96M | 234.24M | 146.90M | 100.54M | | | | | 300.00M | 385.00M |
|
Convertible Debt
|
| | | | | | 220.62M | 234.24M | 249.19M | 265.60M | 407.99M | 430.26M | 337.33M | 396.25M | 198.31M | 198.99M |
|
Non-Current Deffered Revenue
|
10.49M | 62.38M | 21.13M | 18.02M | 11.42M | 10.52M | 6.39M | 0.56M | 5.45M | 6.31M | | | | | | |
|
Minority Interest
|
3.21M | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
1.36M | | | | | | | | | 15.74M | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 22.08M | 20.32M | 18.48M | 16.60M | 14.54M | 12.30M |
|
Other Non-Current Liabilities
|
| | | 0.99M | 1.65M | | | 63.42M | 31.01M | 2.53M | 0.73M | 1.76M | 3.50M | 9.77M | 28.41M | 17.11M |
|
Total Non-Current Liabilities
|
| | | -0.99M | -1.65M | | | -63.42M | -31.01M | -2.53M | -0.73M | -1.76M | -3.50M | -9.77M | -28.41M | -17.11M |
|
Total Debt
|
0.94M | | | | 174.67M | 158.15M | 132.96M | 248.49M | 147.15M | 100.59M | | | 116.86M | | 499.56M | 385.00M |
|
Common Equity
|
-298.34M | 159.55M | 109.86M | 144.05M | 38.23M | 88.55M | 95.12M | 66.72M | 9.85M | -196.37M | -93.25M | 62.64M | 605.91M | 652.38M | -346.30M | -301.33M |
|
Shareholder's Equity
|
-298.34M | 159.55M | 109.86M | 144.05M | 38.23M | 88.55M | 95.12M | 66.72M | 9.85M | -196.37M | -93.25M | 62.64M | 605.91M | 652.38M | -346.30M | -301.33M |
|
Liabilities and Shareholders Equity
|
| 301.37M | 208.98M | 229.91M | 278.96M | 329.32M | 619.12M | 709.82M | 605.67M | 332.05M | 402.75M | 559.24M | 1,126.93M | 1,100.52M | 471.07M | 350.91M |
|
Retained Earnings
|
-314.56M | -367.54M | -432.39M | -505.02M | -777.83M | -967.45M | -1110.12M | -1191.82M | -1308.76M | -1591.13M | -1572.23M | -1466.06M | -937.61M | -696.38M | -1698.62M | -1697.73M |
|
Preferred Shares
|
13.69M | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| 0.27M | 0.16M | 0.08M | | 0.10M | 0.90M | 1.30M | 2.28M | 3.06M | 3.21M | 4.17M | 3.86M | 4.29M | 5.34M | 5.35M |