|
Cash & Equivalents
|
6.51M | 0.39M | 0.76M | 17.67M | 52.93M | 155.97M | 144.89M | 132.31M | 227.13M | 150.61M | 51.45M | 24.23M | 43.50M | 58.36M | 42.19M | 37.72M | 43.91M | 49.66M | 25.58M | 55.38M | 54.45M | 69.00M | 37.50M | 118.97M | 101.60M | 118.02M | 83.51M | 75.55M | 168.00M | 128.86M | 202.25M | 103.10M | 82.30M | 85.92M | 88.47M | 141.31M | 137.40M | 190.46M | 153.26M | 82.25M | 71.35M | 135.19M | 84.06M | 80.89M | 43.66M | 52.23M | 30.63M | 84.77M | 72.83M | 98.30M | 54.28M | 38.73M | 37.67M | 60.54M |
|
Short-term Investments
|
| | | | | | | | | 55.12M | 194.96M | 196.96M | 151.74M | 117.28M | 94.23M | 85.02M | 82.90M | 79.89M | 84.31M | 88.07M | 64.96M | 77.47M | 93.42M | 122.16M | 105.17M | 210.18M | 180.92M | 141.61M | 99.53M | 133.10M | 149.88M | 193.62M | 180.74M | 163.32M | 135.89M | 94.58M | 66.81M | 38.16M | 52.05M | 88.60M | 77.03M | 142.78M | 176.32M | 155.87M | 164.66M | 139.21M | 117.95M | 67.35M | 60.70M | 46.24M | 31.16M | 12.97M | 8.21M | 3.20M |
|
Cash & Current Investments
|
6.51M | 0.39M | 0.76M | 17.67M | 52.93M | 155.97M | 144.89M | 132.31M | 227.13M | 205.72M | 246.41M | 221.19M | 195.24M | 175.63M | 136.42M | 122.74M | 126.81M | 129.55M | 109.88M | 143.45M | 119.41M | 146.47M | 130.92M | 241.12M | 206.77M | 328.20M | 264.42M | 217.16M | 267.53M | 261.96M | 352.13M | 296.72M | 263.04M | 249.24M | 224.37M | 235.89M | 204.21M | 228.62M | 205.31M | 170.85M | 148.38M | 277.97M | 260.38M | 236.76M | 208.31M | 191.44M | 148.58M | 152.12M | 133.53M | 144.53M | 85.43M | 51.70M | 45.88M | 63.74M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.93M | 7.90M | 9.30M | 9.60M | 11.10M | 12.88M | 17.84M | 17.89M | 18.75M | 22.50M | 24.99M | 23.48M | 27.45M | 47.09M | 35.20M | 32.28M | 37.92M | 26.96M | 31.08M | 37.99M | 31.78M | 30.77M | 35.24M | 32.93M | 31.88M | 26.18M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.93M | 7.90M | 9.30M | 9.60M | 11.10M | 12.88M | 17.84M | 17.89M | 18.75M | 22.50M | 24.99M | 23.48M | 27.45M | 47.09M | 35.20M | 32.28M | 37.92M | 26.96M | 31.08M | 37.99M | 31.78M | 30.77M | 35.24M | 32.93M | 31.88M | 26.18M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | 1.35M | 1.57M | 1.92M | 2.22M | 1.82M | 1.71M | 1.80M | 2.56M | 0.26M | 0.26M | 1.37M | 1.12M | 1.12M | 0.39M | 0.55M | 0.55M | 0.72M | 0.72M | 0.72M | 0.51M | 0.48M | 0.63M | 0.63M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.78M | 1.86M | 1.83M | 1.90M | 0.93M | 2.87M | 3.00M | 1.88M | 1.77M | 1.70M | 1.96M | 1.73M | 1.59M | 2.15M | 3.41M | 3.54M | 3.91M | 4.17M | 2.90M | 2.98M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 0.30M | 0.45M | 0.08M | 0.11M | 0.22M | 0.40M | 0.41M | 0.39M | 0.34M | 0.99M | 0.98M | 0.94M | 0.85M | 0.76M | 0.76M | 0.63M | 0.60M | 0.54M | 0.48M | 0.35M | 0.35M | 0.43M | 0.43M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.35M | 0.97M | 1.65M | 2.01M | 2.64M | 3.11M | 3.90M | 3.94M | 4.11M | 3.87M | 3.47M | 4.25M | 4.22M | 3.83M | 3.67M | 3.10M | 3.04M | 2.77M | 3.48M | 4.67M | 4.74M | 4.77M | 4.99M | 3.97M | 4.04M |
|
Prepaid Assets
|
0.12M | 0.56M | | | 0.66M | 1.98M | 2.67M | 2.98M | 4.21M | 2.03M | 2.91M | 4.07M | 3.11M | 1.97M | 1.73M | 1.46M | 3.44M | 2.08M | 2.15M | 2.07M | 2.08M | 1.75M | 2.40M | 3.44M | 4.79M | 6.41M | 7.01M | 5.67M | 5.31M | 7.29M | 7.55M | 7.97M | 8.24M | 9.29M | 9.37M | 15.06M | 12.27M | 14.04M | 29.14M | 32.08M | 31.47M | 19.82M | 18.28M | 18.10M | 13.33M | 11.81M | 15.48M | 14.91M | 14.75M | 12.24M | 10.29M | 8.25M | 8.03M | 9.19M |
|
Current Assets
|
| 0.95M | | | 53.59M | 157.96M | 147.57M | 135.28M | 231.35M | 207.75M | 249.32M | 225.25M | 198.34M | 177.60M | 138.14M | 124.20M | 130.25M | 131.64M | 112.23M | 145.72M | 121.68M | 148.42M | 133.31M | 244.56M | 211.56M | 334.61M | 271.44M | 222.83M | 280.87M | 278.57M | 370.92M | 317.84M | 285.45M | 276.53M | 255.51M | 273.50M | 241.58M | 275.61M | 276.53M | 242.45M | 222.68M | 350.16M | 318.54M | 291.38M | 263.22M | 233.92M | 198.37M | 208.54M | 184.75M | 156.46M | 120.24M | 97.87M | 89.75M | 103.15M |
|
Property, Plant & Equipment (Net)
|
| 0.33M | | | 0.25M | 0.24M | 0.32M | 0.60M | 2.73M | 2.75M | 3.28M | 3.23M | 3.66M | 3.48M | 3.34M | 3.17M | 2.99M | 2.84M | 2.65M | 2.47M | 2.30M | 2.19M | 2.45M | 2.61M | 2.91M | 3.86M | 3.62M | 3.38M | 3.24M | 3.05M | 2.81M | 2.59M | 2.36M | 2.22M | 1.98M | 1.75M | 1.57M | 1.64M | 1.54M | 1.40M | 1.25M | 1.14M | 0.85M | 0.77M | 0.69M | 0.61M | 0.72M | 0.63M | 0.49M | 0.40M | 0.32M | 0.24M | 0.12M | 0.10M |
|
Long-Term Investments
|
| | | | | | | | | 8.66M | 38.54M | 34.41M | 34.43M | 33.88M | 50.16M | 42.93M | 49.60M | 45.43M | 40.26M | 37.27M | 39.50M | 29.40M | 10.31M | 8.78M | 4.80M | 2.00M | | | 2.02M | 2.02M | 31.37M | 48.86M | 39.37M | 24.21M | 7.68M | 2.01M | 2.00M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.03M | | | 2.07M | 0.03M | 1.00M | 1.39M | 0.68M | 0.77M | 0.50M | 0.40M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.28M | 0.28M | 0.29M | 0.29M | 0.29M | 0.64M | 0.71M | 0.72M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.72M | 0.72M | 0.72M | 0.64M | 0.64M | 0.64M | 0.64M | 0.63M | 0.63M | 0.63M | 0.63M | 0.39M | 0.38M | 0.30M | 0.30M | 0.30M | 0.31M | 1.33M | 1.33M | 1.33M | 1.33M | 0.35M |
|
Non-Current Assets
|
| 0.36M | | | 2.32M | 0.27M | 1.72M | 2.40M | 3.81M | 12.59M | 42.72M | 38.04M | 38.63M | 37.84M | 53.99M | 46.70M | 53.37M | 48.75M | 43.20M | 40.03M | 42.09M | 31.87M | 13.06M | 12.03M | 8.43M | 6.58M | 15.78M | 15.27M | 16.88M | 16.39M | 45.22M | 62.17M | 52.14M | 36.52M | 19.40M | 13.06M | 12.52M | 29.70M | 17.50M | 14.03M | 8.56M | 8.01M | 7.26M | 6.45M | 6.74M | 6.52M | 6.09M | 5.44M | 4.72M | 7.96M | 7.47M | 7.01M | 6.49M | 5.27M |
|
Assets
|
| 1.31M | | | 55.90M | 158.23M | 149.28M | 137.68M | 235.16M | 220.34M | 292.04M | 263.29M | 236.97M | 215.44M | 192.13M | 170.90M | 183.62M | 180.38M | 155.44M | 185.75M | 163.77M | 180.29M | 146.37M | 256.59M | 219.99M | 341.19M | 287.21M | 238.10M | 297.75M | 294.96M | 416.14M | 380.01M | 337.59M | 313.05M | 274.91M | 286.57M | 254.09M | 305.31M | 294.03M | 256.48M | 231.24M | 358.17M | 325.80M | 297.83M | 269.96M | 240.44M | 204.46M | 213.98M | 189.48M | 164.42M | 127.71M | 104.88M | 96.23M | 108.42M |
|
Accounts Payables
|
| 1.08M | | | 1.75M | 1.74M | 3.27M | 3.46M | 2.10M | 6.29M | 6.96M | 4.47M | 4.57M | 3.81M | 4.11M | 4.06M | 2.19M | 4.75M | 4.25M | 3.25M | 1.89M | 5.67M | 4.95M | 3.79M | 2.24M | 4.33M | 2.27M | 1.11M | 3.07M | 0.98M | 1.69M | 1.89M | 2.42M | 4.45M | 3.04M | 2.31M | 0.88M | 1.60M | 3.44M | 1.69M | 0.81M | 2.77M | 9.04M | 2.29M | 0.94M | 3.12M | 5.03M | 2.80M | 5.78M | 5.11M | 5.87M | 2.60M | 5.39M | 4.00M |
|
Payables
|
| 1.08M | | | 1.75M | 1.74M | 3.27M | 3.46M | 2.10M | 6.29M | 6.96M | 4.47M | 4.57M | 3.81M | 4.11M | 4.06M | 2.19M | 4.75M | 4.25M | 3.25M | 1.89M | 5.67M | 4.95M | 3.79M | 2.24M | 4.33M | 2.27M | 1.11M | 3.07M | 0.98M | 1.69M | 1.89M | 2.42M | 4.45M | 3.04M | 2.31M | 0.88M | 1.60M | 3.44M | 1.69M | 0.81M | 2.77M | 9.04M | 2.29M | 0.94M | 3.12M | 5.03M | 2.80M | 5.78M | 5.11M | 5.87M | 2.60M | 5.39M | 4.00M |
|
Accumulated Expenses
|
| 0.76M | | | 1.92M | 1.17M | 1.55M | 2.00M | 3.65M | 5.83M | 7.42M | 9.33M | 9.47M | 11.02M | 8.65M | 11.11M | 12.31M | 11.36M | 10.74M | 12.88M | 17.71M | 21.45M | 21.55M | 22.97M | 29.16M | 32.49M | 28.87M | 27.80M | 32.42M | 40.88M | 43.78M | 45.98M | 46.59M | 52.93M | 55.61M | 53.21M | 64.70M | 69.12M | 58.37M | 56.37M | 55.72M | 58.41M | 47.03M | 51.81M | 55.71M | 61.39M | 54.85M | 49.81M | 50.10M | 60.65M | 57.17M | 62.93M | 66.33M | 64.50M |
|
Other Accumulated Expenses
|
| 0.13M | | | 0.33M | 0.30M | 0.35M | 0.13M | 0.59M | 0.31M | 0.30M | 0.24M | 0.38M | 0.30M | 0.36M | 0.36M | 0.62M | 0.55M | 0.27M | 0.27M | 0.30M | 0.29M | 0.33M | 0.55M | 0.56M | 0.33M | 0.70M | 0.45M | 1.08M | 0.50M | 1.22M | 0.63M | 1.47M | 4.15M | 1.36M | 0.52M | 1.12M | 7.62M | 2.06M | 1.86M | 2.46M | 6.41M | 2.50M | 1.75M | 2.23M | 7.12M | 2.04M | 1.47M | 1.94M | 4.77M | 1.94M | 1.57M | 1.76M | 4.61M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25M | 12.50M | 21.01M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 1.52M | 1.58M | 1.65M | 1.71M | 1.78M | 1.85M | 1.92M | 2.00M | 2.08M | 2.16M | 2.32M | 2.46M | 2.62M | 2.77M | 2.87M | 2.98M | 3.08M | 3.19M | 3.31M | 3.42M | 3.54M | 3.67M | 0.44M | 0.93M | 1.38M | 0.92M | 0.97M |
|
Current Deferred Revenue
|
-0.10M | 0.07M | | | -0.07M | 0.08M | 0.06M | 0.04M | 0.14M | 0.13M | 0.20M | 0.20M | 0.20M | 0.21M | 0.26M | 0.27M | 0.28M | 0.28M | 0.29M | 1.02M | 1.05M | 21.92M | 19.73M | 9.36M | 9.36M | 9.36M | 10.65M | 1.29M | 1.05M | 4.53M | 3.48M | 0.30M | 0.30M | 0.30M | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 1.93M | | | 4.00M | 3.29M | 5.01M | 5.65M | 6.23M | 12.30M | 14.70M | 14.10M | 14.44M | 15.13M | 13.22M | 15.52M | 14.95M | 16.48M | 15.48M | 17.52M | 21.16M | 49.47M | 46.73M | 36.54M | 41.57M | 46.90M | 43.86M | 32.17M | 39.20M | 46.35M | 49.70M | 50.57M | 52.63M | 60.20M | 62.01M | 58.12M | 68.87M | 73.72M | 66.34M | 62.54M | 61.76M | 65.91M | 61.55M | 58.93M | 62.08M | 69.48M | 65.34M | 57.62M | 61.49M | 92.26M | 90.37M | 99.22M | 87.16M | 92.06M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.52M | 94.11M | 94.60M | 95.20M | 89.57M | 83.89M | 94.80M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 102.66M | 104.37M | 106.16M | 107.96M | 109.86M | 111.77M | 113.78M | 115.80M | 117.93M | 168.70M | 168.90M | 169.09M | 169.29M | 169.49M | 169.69M | 169.89M | 170.10M | 170.31M | 170.50M | 170.70M | 170.92M | 171.13M | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.20M | 1.12M | 1.24M | 1.81M | 1.87M | 1.94M | 1.95M | 1.88M | 1.81M | 1.74M | 1.67M | 1.59M | 1.52M | 1.44M | 1.36M | 2.19M | 4.53M | 4.53M | 4.53M | 3.25M | 3.25M | 3.48M | 2.19M | 2.19M | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 18.28M | | | 99.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | 15.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 14.46M | 15.58M | 15.23M | 13.20M | 12.75M | 12.28M | 11.80M | 11.29M | 10.75M | 10.20M | 9.63M | 8.97M | 8.29M | 7.58M | 6.86M | 6.10M | 5.31M | 4.50M | 3.67M | 2.79M | 1.88M | 0.95M | | 6.71M | 6.49M | 6.25M | 6.01M | 5.74M |
|
Other Non-Current Liabilities
|
| 0.02M | | | 0.33M | | 0.17M | 0.15M | | | | | | | | | | | | | | | | | | | | | 73.59M | 73.59M | 73.59M | 73.59M | 73.59M | 73.09M | 73.09M | 132.48M | 132.48M | 133.00M | 133.00M | 133.00M | 133.00M | 132.72M | 132.72M | 132.72M | 132.48M | 132.48M | 132.48M | 73.50M | 73.50M | 73.50M | 73.50M | 73.50M | 73.50M | 72.34M |
|
Total Non-Current Liabilities
|
| 0.79M | | | 103.36M | | 5.01M | 5.85M | | | | | | | | | | | | | | | | | | | | | 164.29M | 171.60M | 176.41M | 176.62M | 180.23M | 189.42M | 241.46M | 237.22M | 247.59M | 251.98M | 244.11M | 239.82M | 238.52M | 242.11M | 238.26M | 236.36M | 237.88M | 244.16M | 240.93M | 272.62M | 275.62M | 276.94M | 260.10M | 270.31M | 291.99M | 329.00M |
|
Total Liabilities
|
| 0.81M | | | 103.69M | 3.29M | 5.18M | 6.00M | 7.35M | 13.54M | 16.52M | 15.97M | 16.38M | 17.08M | 15.10M | 17.33M | 16.69M | 18.14M | 17.07M | 19.04M | 22.60M | 50.83M | 50.84M | 43.12M | 48.91M | 158.02M | 165.93M | 155.63M | 237.88M | 245.19M | 249.99M | 250.21M | 253.82M | 262.50M | 314.55M | 369.70M | 380.07M | 384.98M | 377.11M | 372.82M | 371.52M | 374.83M | 370.97M | 369.08M | 370.36M | 376.64M | 373.41M | 346.12M | 349.12M | 350.44M | 333.60M | 343.81M | 365.49M | 401.34M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.52M | 94.11M | 94.60M | 95.20M | 95.82M | 96.39M | 115.81M |
|
Common Equity
|
| -27.88M | | | -47.78M | 154.93M | 144.10M | 131.68M | 227.80M | 206.79M | 275.52M | 247.33M | 220.59M | 198.37M | 177.04M | 153.57M | 166.93M | 162.24M | 138.36M | 166.71M | 141.18M | 129.46M | 95.53M | 213.47M | 171.08M | 183.17M | 121.28M | 82.47M | 59.87M | 49.77M | 166.15M | 129.80M | 83.77M | 50.55M | -39.64M | -83.13M | -125.98M | -79.67M | -83.08M | -116.34M | -140.28M | -16.66M | -45.17M | -71.25M | -100.40M | -136.21M | -168.96M | -132.14M | -159.65M | -186.02M | -205.88M | -238.93M | -269.26M | -292.93M |
|
Shareholder's Equity
|
| -27.88M | | | -47.78M | 154.93M | 144.10M | 131.68M | 227.80M | 206.79M | 275.52M | 247.33M | 220.59M | 198.37M | 177.04M | 153.57M | 166.93M | 162.24M | 138.36M | 166.71M | 141.18M | 129.46M | 95.53M | 213.47M | 171.08M | 183.17M | 121.28M | 82.47M | 59.87M | 49.77M | 166.15M | 129.80M | 83.77M | 50.55M | -39.64M | -83.13M | -125.98M | -79.67M | -83.08M | -116.34M | -140.28M | -16.66M | -45.17M | -71.25M | -100.40M | -136.21M | -168.96M | -132.14M | -159.65M | -186.02M | -205.88M | -238.93M | -269.26M | -292.93M |
|
Liabilities and Shareholders Equity
|
| 1.31M | | | 55.90M | 158.23M | 149.28M | 137.68M | 235.16M | 220.34M | 292.04M | 263.29M | 236.97M | 215.44M | 192.13M | 170.90M | 183.62M | 180.38M | 155.44M | 185.75M | 163.77M | 180.29M | 146.37M | 256.59M | 219.99M | 341.19M | 287.21M | 238.10M | 297.75M | 294.96M | 416.14M | 380.01M | 337.59M | 313.05M | 274.91M | 286.57M | 254.09M | 305.31M | 294.03M | 256.48M | 231.24M | 358.17M | 325.80M | 297.83M | 269.96M | 240.44M | 204.46M | 213.98M | 189.48M | 164.42M | 127.71M | 104.88M | 96.23M | 108.42M |
|
Retained Earnings
|
| 28.62M | | | 50.42M | -62.57M | 76.26M | 92.69M | 112.42M | -138.35M | -164.41M | -197.11M | -227.48M | -256.53M | -283.59M | -313.74M | -339.17M | -366.10M | -396.27M | -425.66M | -456.30M | -495.34M | -533.80M | -567.45M | -615.54M | -673.75M | -739.91M | -783.32M | -824.69M | -873.34M | -926.27M | -972.70M | -1026.19M | -1069.61M | -1111.97M | -1165.56M | -1217.37M | -1178.65M | -1220.05M | -1269.11M | -1305.43M | -1343.94M | -1378.07M | -1410.69M | -1445.20M | -1487.04M | -1524.40M | -1500.61M | -1532.68M | -1563.46M | -1600.00M | -1624.17M | -1700.00M | -1800.00M |
|
Treasury Shares
|
| 0.54M | | | 0.05M | 0.17M | | | | 0.01M | | | | 0.51M | 0.50M | 0.48M | 0.45M | 0.21M | 0.46M | 0.44M | 0.43M | 0.25M | 203.10M | | | | | | | 0.79M | | | | 1.67M | | | | 2.30M | | | | 3.40M | | | | 7.67M | | | | 0.85M | | | | 1.32M |