|
Cash & Equivalents
|
37.33M | 54.05M | 50.11M | 63.75M | 44.79M | 31.01M | 74.19M | 83.27M | 254.71M | 141.71M | 112.30M | 190.30M |
|
Short-term Investments
|
| 72.81M | 79.00M | 109.26M | 100.95M | 162.79M | 305.00M | 224.08M | 261.22M | 509.20M | 558.20M | 613.90M |
|
Cash & Current Investments
|
37.33M | 126.86M | 129.10M | 173.01M | 145.74M | 193.81M | 379.19M | 307.35M | 515.93M | 650.91M | 670.50M | 804.20M |
|
Receivables - Net
|
| 4.47M | 1.90M | 14.09M | 2.72M | | | | 31.13M | 57.41M | 126.60M | 157.10M |
|
Receivables - Other
|
| | | | | | | | | | | 3.70M |
|
Receivables
|
| 4.47M | 1.90M | 14.09M | 2.72M | | | | 31.13M | 57.41M | 126.60M | 160.80M |
|
Raw Materials
|
| | | | | | | | | 7.86M | 14.10M | 16.60M |
|
Work In Process
|
| | | | | | | | 0.49M | 2.21M | 1.50M | 2.40M |
|
Finished Goods
|
| | | | | | | | 0.53M | 0.80M | 1.70M | 9.00M |
|
Inventory
|
| | | | | | | | 1.02M | 10.86M | 17.30M | 28.00M |
|
Prepaid Assets
|
| 1.72M | 1.47M | 2.16M | 2.72M | 4.39M | 4.88M | 3.09M | 6.84M | 18.59M | 16.60M | 30.10M |
|
Current Assets
|
| 133.05M | 132.48M | 189.26M | 148.46M | 198.20M | 384.07M | 310.44M | 554.92M | 737.78M | 831.00M | 1,016.20M |
|
Property, Plant & Equipment (Net)
|
| 1.53M | 1.59M | 1.90M | 1.77M | 2.51M | 3.43M | 6.27M | 10.81M | 33.87M | 41.90M | 44.60M |
|
Long-Term Investments
|
| 3.74M | | 0.48M | 101.00M | 37.49M | 82.49M | 43.49M | 247.36M | 216.03M | 299.70M | 227.10M |
|
Long-Term Deferred Tax
|
| | 325.30M | | | | | | | | | 319.40M |
|
Other Non-Current Assets
|
| 6.10M | 4.31M | 4.33M | 4.44M | 4.83M | 4.79M | 4.88M | 4.50M | 5.48M | 115.50M | 6.40M |
|
Non-Current Assets
|
| 11.37M | 5.89M | 6.71M | 6.21M | 44.83M | 90.71M | 54.64M | 262.67M | 255.37M | 475.00M | 718.50M |
|
Assets
|
| 144.42M | 138.37M | 195.98M | 154.68M | 243.03M | 474.79M | 365.09M | 817.59M | 993.15M | 1,306.00M | 1,734.70M |
|
Accounts Payables
|
| 0.81M | 1.11M | 0.91M | 0.10M | 0.25M | 2.56M | 26.18M | 53.52M | 86.38M | 141.30M | 168.70M |
|
Payables
|
| 0.81M | 1.11M | 0.91M | 0.10M | 0.25M | 2.56M | 26.18M | 53.52M | 86.38M | 141.30M | 168.70M |
|
Accumulated Expenses
|
| 8.60M | 8.45M | 8.09M | 7.96M | 11.51M | 19.03M | 9.56M | 24.90M | 27.34M | 38.94M | |
|
Other Accumulated Expenses
|
| | 3.13M | 3.05M | 3.17M | 3.28M | 4.32M | 6.00M | 18.17M | 1.86M | 15.20M | 17.80M |
|
Short term Debt
|
| | | | | | | | | | 408.80M | |
|
Current Leases
|
| 3.38M | 0.26M | 0.59M | 0.42M | 0.47M | 0.43M | 0.24M | 0.06M | | | |
|
Current Deferred Revenue
|
| 37.03M | 34.24M | 3.13M | 3.23M | 3.32M | 10.20M | 3.53M | 0.73M | | | |
|
Total Current Liabilities
|
| 52.78M | 47.11M | 15.65M | 11.70M | 15.66M | 25.71M | 30.41M | 54.43M | 88.23M | 565.30M | 186.50M |
|
Capital Leases
|
| 6.58M | 2.33M | 3.10M | 2.68M | 2.21M | 1.55M | 0.62M | | | | |
|
Convertible Debt
|
| | | | | | | | 369.62M | 388.50M | 408.80M | 317.90M |
|
Non-Current Deffered Revenue
|
| 37.16M | 2.92M | 1.84M | 1.98M | 1.88M | 10.23M | 10.23M | 10.23M | 18.11M | | |
|
Operating Leases
|
| | | | | | | | | | 86.70M | 94.40M |
|
Other Non-Current Liabilities
|
| 0.10M | 0.12M | 0.15M | 0.26M | 0.26M | 0.22M | 0.11M | | 35.66M | 17.10M | 9.70M |
|
Total Non-Current Liabilities
|
| 124.98M | 78.16M | 41.45M | 34.01M | 34.07M | 50.11M | 50.10M | | 476.73M | 652.00M | 598.80M |
|
Total Liabilities
|
| 125.08M | 78.29M | 41.61M | 34.27M | 34.33M | 50.33M | 50.21M | 445.45M | 512.39M | 669.10M | 608.50M |
|
Total Debt
|
| | | | | | | | | | 408.80M | |
|
Common Equity
|
3.95M | 19.34M | 60.08M | 154.37M | 120.41M | 208.70M | 424.45M | 314.88M | 372.14M | 480.76M | 636.90M | 1,126.20M |
|
Shareholder's Equity
|
3.95M | 19.34M | 60.08M | 154.37M | 120.41M | 208.70M | 424.45M | 314.88M | 372.14M | 480.76M | 636.90M | 1,126.20M |
|
Liabilities and Shareholders Equity
|
| 144.42M | 138.37M | 195.98M | 154.68M | 243.03M | 474.79M | 365.09M | 817.59M | 993.15M | 1,306.00M | 1,734.70M |
|
Retained Earnings
|
| -762.27M | -724.70M | -719.67M | -765.76M | -826.30M | -915.23M | -1056.32M | -1198.87M | -1177.76M | -1132.70M | -725.40M |
|
Treasury Shares
|
0.68M | 0.29M | 0.05M | | 0.37M | 0.67M | 0.91M | 0.88M | 1.08M | 1.13M | 1.40M | 1.50M |