|
Assets
|
277.26M | 199.55M | 251.31M | 258.65M | 394.44M | 126.41M | 107.06M | 84.58M | 107.70M | 93.72M | 108.61M | 321.16M | 295.28M | 475.20M | 393.84M |
|
Cash & Equivalents
|
66.06M | 2.68M | 61.84M | 70.79M | 120.84M | 59.07M | 22.89M | 43.95M | 71.16M | 29.91M | 67.00M | 124.18M | 69.77M | 238.48M | 47.08M |
|
Short-term Investments
|
4.37M | 0.52M | | | | | | 4.41M | 0.53M | 20.00M | 0.16M | 79.93M | 101.08M | 56.62M | 150.92M |
|
Cash & Current Investments
|
70.43M | 3.20M | 61.84M | 70.79M | 120.84M | 59.07M | 22.89M | 48.35M | 71.68M | 49.91M | 67.16M | 204.12M | 170.85M | 295.10M | 197.99M |
|
Receivables - Net
|
| | | | 50.44M | 0.02M | 30.56M | 2.79M | 5.20M | 6.92M | 4.22M | 4.74M | 16.80M | 14.90M | 11.80M |
|
Receivables - Other
|
0.67M | | 0.45M | | | | | | | | | 0.30M | | | |
|
Receivables
|
| | | | 50.44M | 0.02M | 30.56M | 2.79M | 5.20M | 6.92M | 4.22M | 5.04M | 16.80M | 14.90M | 11.80M |
|
Raw Materials
|
| | | | 4.86M | | | 0.57M | 1.34M | 1.75M | 1.39M | 2.70M | 5.74M | 6.26M | 6.18M |
|
Work In Process
|
| | | | 4.72M | | 2.12M | 1.27M | 1.60M | 1.43M | 2.48M | 2.52M | 13.81M | 13.65M | 10.66M |
|
Finished Goods
|
| | | | 0.10M | | 0.21M | 0.81M | 0.66M | 0.97M | 1.10M | 1.93M | 2.22M | 8.64M | 11.04M |
|
Inventory
|
| | | | 9.67M | | 2.33M | 2.66M | 3.60M | 4.16M | 4.97M | 7.15M | 21.77M | 28.55M | 27.89M |
|
Current Deferred Tax Assets
|
| 718.20M | 784.60M | | | 13.54M | | | | | | | | | |
|
Prepaid Assets
|
2.85M | 3.14M | 4.52M | 5.49M | 20.21M | 4.02M | 4.36M | 3.01M | 2.56M | 2.89M | 3.12M | 3.48M | 25.48M | 34.85M | 31.36M |
|
Current Assets
|
73.95M | 5.82M | 66.81M | 76.28M | 201.15M | 76.65M | 77.49M | 57.22M | 81.85M | 60.76M | 79.48M | 219.49M | 234.90M | 373.39M | 268.31M |
|
Buildings
|
| | | | | | | | | | | | | | 43.50M |
|
Construction in Progress
|
| | | | | | | | | | | 4.70M | | | |
|
Property, Plant & Equipment (Net)
|
202.36M | 193.03M | 183.96M | 176.56M | 192.13M | 48.75M | 28.93M | 26.92M | 25.60M | 26.78M | 25.87M | 36.61M | 45.13M | 84.22M | 85.36M |
|
Long-Term Investments
|
| | | | | | | | | | | 56.62M | 1.96M | 7.16M | 5.48M |
|
Goodwill
|
| | | | | | | | | | | | 2.43M | 1.93M | 1.93M |
|
Intangibles
|
| | | | | | | | | | | | 1.15M | 1.07M | 5.26M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 3.58M | 3.00M | 7.20M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | 0.01M | 0.02M |
|
Other Non-Current Assets
|
0.32M | 0.23M | 0.23M | 5.52M | 0.85M | 13.50M | 0.65M | 0.44M | 0.25M | 6.19M | 3.27M | 8.44M | 9.72M | 7.43M | 26.76M |
|
Non-Current Assets
|
203.30M | 193.73M | 184.50M | 182.37M | 193.29M | 49.76M | 29.57M | 27.36M | 25.85M | 32.97M | 29.13M | 101.67M | 60.39M | 101.81M | 125.54M |
|
Accounts Payables
|
3.29M | 4.62M | 4.55M | 3.86M | 7.39M | 15.60M | 3.26M | 6.98M | 5.38M | 4.79M | 5.58M | 6.96M | 11.05M | 9.58M | 6.79M |
|
Notes Payables
|
| | 114.44M | | 99.36M | | | | | 5.03M | | | | | |
|
Payables
|
3.29M | 4.62M | 119.00M | 3.86M | 106.75M | 15.60M | 3.26M | 6.98M | 5.38M | 9.82M | 5.58M | 6.96M | 11.05M | 9.58M | 6.79M |
|
Accumulated Expenses
|
14.84M | 20.74M | 25.78M | 21.63M | 26.21M | 7.93M | 7.94M | 12.45M | 15.02M | 15.90M | 19.71M | 27.42M | 35.55M | 42.04M | 40.29M |
|
Other Accumulated Expenses
|
| 1.09M | 1.30M | 5.71M | 7.54M | 0.48M | 0.35M | 0.47M | 1.32M | 1.30M | 0.96M | 1.98M | 4.72M | 5.52M | 4.85M |
|
Short term Debt
|
| | | 102.30M | 73.00M | 74.58M | 71.34M | 52.74M | 11.30M | | 4.06M | | | 9.81M | 10.10M |
|
Current Leases
|
| | | | | | | | | | | 7.00M | 9.60M | 9.81M | |
|
Current Deferred Revenue
|
| | | | 196.97M | 17.50M | 3.42M | 3.04M | 47.56M | 40.85M | 34.94M | 20.37M | 39.42M | 78.88M | 12.41M |
|
Total Current Liabilities
|
18.13M | 25.36M | 144.78M | 127.79M | 403.35M | 268.32M | 92.05M | 87.60M | 75.24M | 65.62M | 73.70M | 48.35M | 67.30M | 104.12M | 81.84M |
|
Capital Leases
|
| | | | | | | | | | | 93.53M | 94.51M | 94.32M | |
|
Non-Current Debt
|
235.32M | 277.20M | 119.64M | 18.40M | 49.52M | 49.52M | 49.52M | 79.67M | 72.09M | | 5.00M | | 8.83M | 94.32M | 93.90M |
|
Convertible Debt
|
209.34M | 210.64M | 212.03M | 98.44M | | 27.61M | 27.64M | 24.41M | 19.10M | 5.00M | 5.00M | 223.94M | 225.40M | 226.85M | 36.05M |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.50M | 10.68M | 8.34M | 1.66M | 19.54M | 37.68M | 69.79M | 51.16M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 0.40M | | | | | | |
|
Operating Leases
|
| | | | | | | | | 2.51M | 1.20M | 1.04M | 5.34M | 3.92M | 11.64M |
|
Other Non-Current Liabilities
|
| | | 13.61M | 12.30M | 6.38M | 9.28M | 2.35M | 6.83M | 2.00M | 4.15M | 4.95M | 0.06M | 0.06M | |
|
Total Non-Current Liabilities
|
| | | 275.75M | 455.91M | 470.36M | 281.38M | 296.96M | 275.95M | 282.25M | 284.88M | 525.56M | 545.76M | 721.31M | |
|
Total Liabilities
|
462.79M | 513.21M | 361.99M | 289.36M | 468.21M | 476.74M | 290.66M | 299.31M | 282.79M | 284.25M | 289.03M | 530.51M | 545.82M | 721.37M | 472.66M |
|
Total Debt
|
235.32M | 277.20M | 119.64M | 120.70M | 122.52M | 124.10M | 120.86M | 132.41M | 83.39M | | 9.06M | | 8.83M | 104.13M | 104.00M |
|
Common Equity
|
-185.53M | -313.65M | -110.68M | -30.71M | -73.77M | -350.33M | -183.59M | -214.73M | -175.08M | -190.53M | -180.42M | -209.35M | -250.54M | -246.17M | -78.82M |
|
Shareholder's Equity
|
-185.53M | -313.65M | -110.68M | -30.71M | -73.77M | -350.33M | -183.59M | -214.73M | -175.08M | -190.53M | -180.42M | -209.35M | -250.54M | -246.17M | -78.82M |
|
Liabilities and Shareholders Equity
|
277.26M | 199.55M | 251.31M | 258.65M | 394.44M | 126.41M | 107.06M | 84.58M | 107.70M | 93.72M | 108.61M | 321.16M | 295.28M | 475.20M | 393.84M |
|
Retained Earnings
|
1774.74M | 1935.55M | 2104.91M | -2296.40M | -2494.78M | -2863.23M | -2737.57M | -2854.90M | -2940.00M | -2991.90M | -3049.14M | -3130.07M | -3217.47M | -3229.41M | -3201.82M |
|
Treasury Shares
|
| 4.14M | 3.76M | 9.12M | 2.61M | 0.36M | 0.74M | 1.14M | 0.69M | 1.06M | 6.04M | 9.54M | 11.84M | 12.36M | 14.13M |