|
Cash & Equivalents
|
50.56M | 50.05M | 230.99M | 82.72M | 64.26M | 43.96M | 75.44M | 61.39M | 62.40M | 61.85M | 68.96M | 73.40M | 160.79M | 158.98M | 159.24M | 168.85M | 432.71M | 455.73M |
|
Short-term Investments
|
| | | | | | 13.27M | 13.09M | | | | | | | | | | |
|
Cash & Current Investments
|
50.56M | 50.05M | 230.99M | 82.72M | 64.26M | 43.96M | 88.72M | 74.49M | 62.40M | 61.85M | 68.96M | 73.40M | 160.79M | 158.98M | 159.24M | 168.85M | 432.71M | 455.73M |
|
Receivables - Net
|
| | 11.77M | | 19.64M | 23.28M | 33.22M | 31.07M | 33.56M | 39.83M | 42.27M | 37.13M | 40.72M | 48.94M | 58.39M | 52.77M | 58.95M | 66.16M |
|
Receivables - Other
|
| | 0.79M | | 2.12M | 2.46M | 1.62M | 0.83M | 1.56M | 0.82M | 0.65M | 0.50M | 0.43M | 0.98M | 3.52M | 3.53M | 3.81M | 3.43M |
|
Receivables
|
| | 12.56M | | 21.76M | 25.74M | 34.84M | 31.90M | 35.12M | 40.65M | 42.93M | 37.63M | 41.15M | 49.92M | 61.92M | 56.29M | 62.76M | 69.58M |
|
Raw Materials
|
| | 1.30M | | 1.46M | 1.82M | 3.06M | 2.07M | 2.44M | 1.22M | 0.30M | 0.02M | 0.09M | 0.04M | 0.02M | 0.07M | 0.05M | 0.04M |
|
Finished Goods
|
| | 0.71M | | 9.67M | 13.38M | 7.76M | 6.72M | 7.95M | 9.72M | 3.80M | 6.32M | 5.46M | 13.75M | 8.03M | 9.50M | 9.62M | 14.09M |
|
Inventory
|
| | 2.01M | | 11.14M | 15.21M | 10.83M | 8.80M | 10.39M | 10.94M | 4.10M | 6.34M | 5.54M | 13.79M | 8.06M | 9.57M | 9.67M | 14.13M |
|
Prepaid Assets
|
| | 10.59M | | 11.15M | 10.80M | 8.55M | 10.06M | 9.90M | 11.34M | 15.17M | 13.72M | 10.50M | 12.71M | 14.60M | 18.50M | 18.74M | 19.80M |
|
Current Assets
|
| | 256.68M | | 107.68M | 95.06M | 142.66M | 125.67M | 117.51M | 124.94M | 131.43M | 131.46M | 218.43M | 235.36M | 240.99M | 250.11M | 521.21M | 556.99M |
|
Property, Plant & Equipment (Net)
|
| | 0.58M | | 0.66M | 0.53M | 0.39M | 0.76M | 0.83M | 0.80M | 0.73M | 0.68M | 1.75M | 1.78M | 1.78M | 2.60M | 3.04M | 3.17M |
|
Goodwill
|
| | 31.13M | | 133.24M | 133.62M | 133.67M | 133.70M | 133.70M | 133.70M | 133.67M | 133.70M | 133.70M | 133.70M | 133.70M | 134.62M | 134.62M | 134.62M |
|
Intangibles
|
| | 7.99M | | 56.82M | 54.93M | 52.70M | 50.81M | 49.09M | 47.21M | 45.44M | 44.28M | 43.52M | 42.28M | 40.57M | 43.04M | 42.52M | 40.00M |
|
Goodwill & Intangibles
|
| | 39.11M | | 190.07M | 188.55M | 186.37M | 184.51M | 182.79M | 180.91M | 179.12M | 177.98M | 177.22M | 175.98M | 174.27M | 177.66M | 177.14M | 174.62M |
|
Other Non-Current Assets
|
0.52M | 0.35M | 0.35M | 15.50M | 15.06M | 14.91M | 1.65M | 1.60M | 1.75M | 1.81M | 6.85M | 1.20M | 1.22M | 1.21M | 21.61M | 21.95M | 49.19M | 49.81M |
|
Non-Current Assets
|
| | 45.70M | | 216.05M | 213.20M | 196.97M | 195.46M | 194.30M | 191.47M | 190.29M | 187.32M | 187.51M | 192.03M | 200.59M | 205.31M | 232.37M | 230.47M |
|
Assets
|
| | 302.38M | | 323.73M | 308.25M | 339.63M | 321.13M | 311.81M | 316.41M | 321.72M | 318.78M | 405.94M | 427.39M | 441.58M | 455.42M | 753.58M | 787.45M |
|
Accounts Payables
|
| | 3.25M | | 11.43M | 12.58M | 13.79M | 9.52M | 7.11M | 12.90M | 5.90M | 9.39M | 10.03M | 19.09M | 5.46M | 5.21M | 2.97M | 8.89M |
|
Payables
|
| | 3.25M | | 11.43M | 12.58M | 13.79M | 9.52M | 7.11M | 12.90M | 5.90M | 9.39M | 10.03M | 19.09M | 5.46M | 5.21M | 2.97M | 8.89M |
|
Other Accumulated Expenses
|
| | 10.55M | | 29.41M | 27.16M | 27.02M | 22.98M | 24.39M | 22.58M | 27.54M | 25.06M | 32.14M | 28.24M | 32.02M | 27.07M | 27.15M | 27.00M |
|
Short term Debt
|
| | 9.50M | | 3.39M | 3.45M | 3.51M | 4.87M | 6.13M | 3.56M | 3.45M | 4.06M | | | | | | |
|
Current Deferred Revenue
|
12.01M | 14.61M | 13.93M | | 28.31M | 30.89M | 32.76M | 30.14M | 31.07M | 33.65M | 35.77M | 35.51M | 35.46M | 37.95M | 39.86M | 41.76M | 42.83M | 46.05M |
|
Total Current Liabilities
|
| | 41.45M | | 82.16M | 84.16M | 87.65M | 80.61M | 68.70M | 72.70M | 70.81M | 74.02M | 77.63M | 85.27M | 77.34M | 74.03M | 72.95M | 81.94M |
|
Convertible Debt
|
| | 12.51M | | 10.48M | 7.36M | 7.57M | 7.68M | 8.05M | 4.51M | 4.50M | 5.22M | | | | | 309.30M | 309.84M |
|
Non-Current Deffered Revenue
|
| | | | 3.47M | 3.02M | 2.71M | 2.31M | 1.76M | 1.37M | 1.84M | 1.20M | 0.94M | 1.97M | 5.34M | 4.84M | 4.51M | 4.16M |
|
Other Non-Current Liabilities
|
| | 9.50M | | 1.28M | 1.50M | 0.58M | 0.50M | 1.38M | 0.81M | 0.72M | 1.92M | 0.66M | 0.45M | 0.36M | 0.26M | 0.17M | 0.07M |
|
Total Non-Current Liabilities
|
| | 42.83M | | 92.79M | 91.29M | 94.52M | 85.81M | 72.72M | 75.29M | 73.93M | 77.01M | 78.56M | 87.24M | 82.68M | 78.88M | 386.76M | 395.94M |
|
Total Liabilities
|
| | 52.33M | | 94.08M | 92.79M | 95.09M | 86.31M | 74.09M | 76.10M | 74.65M | 78.94M | 79.22M | 87.70M | 83.03M | 79.14M | 386.92M | 396.01M |
|
Total Debt
|
| | 9.50M | | 3.39M | 3.45M | 3.51M | 4.87M | 6.13M | 3.56M | 3.45M | 4.06M | | | | | | |
|
Common Equity
|
58.11M | 68.76M | 250.04M | 247.23M | 229.65M | 215.46M | 244.54M | 234.82M | 237.71M | 240.31M | 247.06M | 239.84M | 326.72M | 339.69M | 358.55M | 376.28M | 366.66M | 391.45M |
|
Shareholder's Equity
|
58.11M | 68.76M | 250.04M | 247.23M | 229.65M | 215.46M | 244.54M | 234.82M | 237.71M | 240.31M | 247.06M | 239.84M | 326.72M | 339.69M | 358.55M | 376.28M | 366.66M | 391.45M |
|
Liabilities and Shareholders Equity
|
| | 302.38M | | 323.73M | 308.25M | 339.63M | 321.13M | 311.81M | 316.41M | 321.72M | 318.78M | 405.94M | 427.39M | 441.58M | 455.42M | 753.58M | 787.45M |
|
Retained Earnings
|
| | -165.34M | | -223.55M | -244.67M | -256.97M | -271.04M | -275.46M | -282.00M | -285.14M | -294.92M | -305.88M | -298.19M | -289.70M | -285.32M | -278.31M | -268.52M |
|
Treasury Shares
|
| | 2.52M | | 6.52M | 6.42M | 6.78M | 5.11M | 5.89M | 5.52M | 6.18M | 5.41M | 5.89M | 5.55M | 5.09M | 4.47M | 5.22M | 4.72M |