|
Assets
|
48.91M | 54.07M | 42.32M | 59.84M | 103.02M | 95.20M | 100.67M | 442.06M | 287.00M | 273.33M | 362.57M | 640.55M | 1042.25M |
|
Cash & Equivalents
|
44.16M | 31.31M | 30.07M | 34.55M | 81.51M | 48.49M | 0.15M | 46.70M | 54.00M | 36.27M | 331.55M | 99.92M | 100.02M |
|
Short-term Investments
|
-39.30M | 19.66M | 9.65M | 22.84M | 19.09M | 42.99M | 51.67M | 392.35M | 230.15M | 234.08M | 27.23M | 534.22M | 826.23M |
|
Cash & Current Investments
|
4.85M | 50.97M | 39.73M | 57.39M | 100.60M | 91.48M | 51.81M | 439.05M | 284.15M | 270.35M | 358.77M | 634.13M | 926.25M |
|
Receivables - Net
|
| | | | | | | | | | | | 53.82M |
|
Receivables - Other
|
| 0.12M | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | 53.82M |
|
Inventory
|
| | | | | | | | | | | | 34.07M |
|
Prepaid Assets
|
1.09M | 0.43M | 0.56M | 0.61M | 0.79M | 0.77M | 1.66M | 1.15M | 1.01M | 1.34M | 2.60M | 3.15M | 13.79M |
|
Current Assets
|
44.57M | 51.52M | 40.29M | 58.00M | 101.39M | 92.24M | 99.35M | 440.20M | 285.16M | 271.68M | 361.37M | 637.28M | 1032.93M |
|
Buildings
|
4.50M | 4.53M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
3.98M | 2.18M | 1.41M | 1.32M | 1.17M | 1.55M | 1.02M | 1.18M | 1.05M | 0.85M | 0.60M | 1.55M | 2.19M |
|
Intangibles
|
| | | | | | | | | | | | 4.73M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 4.73M |
|
Long-Term Deferred Tax
|
120.67M | 132.34M | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.36M | 0.37M | 0.63M | 0.52M | 0.46M | 1.41M | 0.30M | | | | | | 5.00M |
|
Non-Current Assets
|
4.34M | 2.55M | 2.04M | 1.84M | 1.63M | 2.96M | 1.33M | 1.86M | 1.83M | 1.65M | 1.20M | 3.27M | 9.32M |
|
Accounts Payables
|
| 1.93M | 3.47M | 3.04M | 5.66M | 6.59M | 3.14M | 1.18M | 1.02M | 21.38M | 23.83M | 28.04M | 43.60M |
|
Payables
|
| 1.93M | 3.47M | 3.04M | 5.66M | 6.59M | 3.14M | 1.18M | 1.02M | 21.38M | 23.83M | 28.04M | 43.60M |
|
Accumulated Expenses
|
-10.29M | 2.51M | 2.91M | 4.01M | 4.76M | 10.41M | 12.32M | 23.64M | 45.22M | 55.05M | 91.46M | 89.98M | 124.69M |
|
Other Accumulated Expenses
|
4.50M | 4.19M | 4.59M | 2.53M | 5.13M | 5.72M | 6.18M | | | | | | |
|
Short term Debt
|
| 3.33M | 4.23M | 6.05M | 7.92M | 9.45M | 9.21M | | | | | | |
|
Current Leases
|
| 0.20M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.32M | 0.32M | 0.41M | 0.60M | 0.53M | 0.98M |
|
Current Deferred Revenue
|
-115.62M | 4.57M | | | | | | | | | | | |
|
Total Current Liabilities
|
16.47M | 16.74M | 15.15M | 15.64M | 23.49M | 32.21M | 30.89M | 25.13M | 46.56M | 76.84M | 115.89M | 118.55M | 169.28M |
|
Capital Leases
|
-2.18M | 0.03M | 0.01M | 0.01M | 0.00M | 0.09M | 0.04M | | | | | | |
|
Non-Current Debt
|
| 11.67M | 12.39M | 10.42M | 4.46M | 13.82M | 4.61M | | | | 49.29M | 115.48M | 117.57M |
|
Non-Current Deffered Revenue
|
| 2.16M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 0.36M | 0.47M | 0.39M | | 1.19M | 1.02M |
|
Other Non-Current Liabilities
|
7.53M | 13.85M | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
16.47M | 13.85M | 12.40M | 10.43M | 4.46M | 13.90M | 4.65M | 0.36M | 0.47M | 0.39M | 49.29M | 116.67M | 118.59M |
|
Total Liabilities
|
24.00M | 30.59M | 27.55M | 26.07M | 27.95M | 46.11M | 35.54M | 25.49M | 47.02M | 77.22M | 165.18M | 235.21M | 287.86M |
|
Total Debt
|
| 15.00M | 16.62M | 16.47M | 12.39M | 23.27M | 13.82M | | | | 49.29M | 115.48M | 117.57M |
|
Common Equity
|
24.91M | 23.48M | 14.77M | 33.77M | 75.07M | 49.09M | -42.07M | 416.56M | 239.97M | 196.11M | 197.39M | 405.33M | 754.38M |
|
Shareholder's Equity
|
48.91M | 54.07M | 14.77M | 33.77M | 75.07M | 49.09M | -42.07M | 416.56M | 239.97M | 196.11M | 197.39M | 405.33M | 754.38M |
|
Liabilities and Shareholders Equity
|
48.91M | 54.07M | 42.32M | 59.84M | 103.02M | 95.20M | 100.67M | 442.06M | 287.00M | 273.33M | 362.57M | 640.55M | 1042.25M |
|
Retained Earnings
|
-313.58M | -351.05M | -398.43M | -413.48M | -461.22M | -551.41M | -637.57M | -223.22M | -425.50M | -667.31M | -962.70M | -1336.30M | -1802.18M |
|
Treasury Shares
|
| | 0.08M | | 0.04M | 0.04M | 0.74M | | | | | 0.38M | 0.50M |