|
Assets
|
| 521.23M | 606.55M | 497.79M | 434.53M | 441.62M | 498.64M | 568.87M | 508.87M | 2150.17M | 1977.36M | 1538.77M | 1117.19M | 710.60M | 398.03M | 303.85M |
|
Cash & Equivalents
|
49.60M | 17.75M | 15.31M | 25.44M | 39.07M | 12.37M | 55.57M | 59.64M | 4.76M | 194.91M | 96.36M | 198.96M | 25.22M | 88.23M | 35.28M | 44.25M |
|
Short-term Investments
|
| 298.18M | 225.86M | 251.76M | 197.96M | 225.46M | 253.37M | 329.46M | 291.37M | 1140.44M | 1228.50M | 862.94M | 708.74M | 416.75M | 268.34M | 210.97M |
|
Cash & Current Investments
|
49.60M | 315.93M | 241.17M | 277.19M | 237.03M | 237.82M | 308.94M | 389.10M | 296.13M | 1335.35M | 1324.86M | 1061.90M | 733.96M | 504.98M | 303.62M | 255.23M |
|
Receivables - Net
|
| 25.10M | 4.94M | 5.80M | 2.23M | 3.61M | 19.95M | 15.68M | 5.01M | 43.21M | 36.80M | 38.89M | 22.49M | 5.98M | 1.21M | |
|
Receivables - Other
|
| | | | | | | | | 24.20M | 6.50M | 5.10M | 1.40M | 0.70M | 0.50M | 1.10M |
|
Receivables
|
| 25.10M | 4.94M | 5.80M | 2.23M | 3.61M | 19.95M | 15.68M | 5.01M | 67.41M | 43.30M | 43.99M | 23.89M | 6.68M | 1.71M | |
|
Raw Materials
|
| 6.10M | 6.66M | 7.49M | 3.95M | 2.20M | 3.24M | 2.06M | 1.80M | 1.85M | | | | 2.58M | 1.86M | |
|
Work In Process
|
| | 4.31M | 6.66M | 6.15M | 5.19M | 6.09M | 7.31M | 4.84M | 6.40M | | | | 10.75M | 12.88M | |
|
Finished Goods
|
| 1.17M | 1.68M | 4.12M | 3.36M | 5.57M | 2.02M | 1.74M | 4.09M | 3.13M | | | | 5.88M | 1.36M | |
|
Inventory
|
| 7.27M | 12.66M | 18.27M | 13.45M | 12.95M | 11.35M | 11.11M | 10.73M | 11.38M | 12.66M | 15.29M | 15.80M | 19.20M | 16.10M | |
|
Prepaid Assets
|
| 5.68M | 17.94M | 13.36M | 5.17M | 8.82M | 9.81M | 10.06M | 7.79M | 21.29M | 15.39M | 21.93M | 23.33M | 15.81M | 9.78M | 6.07M |
|
Current Assets
|
| 353.98M | 276.71M | 314.63M | 257.88M | 288.20M | 350.05M | 425.95M | 326.82M | 1437.69M | 1421.55M | 1138.01M | 795.58M | 545.97M | 330.70M | 261.29M |
|
Construction in Progress
|
| 2.56M | 1.75M | 2.77M | 6.26M | 16.31M | 8.46M | 3.46M | 1.40M | 5.09M | 5.22M | 4.70M | 7.16M | 2.53M | 0.74M | 0.24M |
|
Property, Plant & Equipment (Net)
|
| 89.77M | 78.58M | 72.22M | 66.97M | 70.37M | 71.34M | 65.60M | 47.46M | 48.85M | 65.67M | 59.66M | 60.51M | 32.45M | 18.86M | 3.41M |
|
Long-Term Investments
|
| | 173.77M | 25.00M | 25.00M | | | | 57.09M | 582.89M | 279.12M | 136.66M | 64.83M | | 25.82M | 13.87M |
|
Goodwill
|
| 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | | |
|
Goodwill & Intangibles
|
| 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | 76.50M | | |
|
Other Non-Current Assets
|
| 0.97M | 1.00M | 9.44M | 8.17M | 6.55M | 0.75M | 0.82M | 0.99M | 4.24M | 0.34M | 1.46M | 2.74M | 2.25M | 4.64M | 4.65M |
|
Non-Current Assets
|
| 167.25M | 329.84M | 183.16M | 176.65M | 153.42M | 148.59M | 142.92M | 182.05M | 712.49M | 555.81M | 400.76M | 321.61M | 164.63M | 67.33M | 42.56M |
|
Accounts Payables
|
| 7.19M | 3.02M | 2.86M | 9.12M | 2.70M | 2.36M | 2.82M | 4.78M | 5.85M | 19.23M | 22.14M | 9.75M | 12.98M | 9.85M | 11.56M |
|
Payables
|
| 7.19M | 3.02M | 2.86M | 9.12M | 2.70M | 2.36M | 2.82M | 4.78M | 5.85M | 19.23M | 22.14M | 9.75M | 12.98M | 9.85M | 11.56M |
|
Accumulated Expenses
|
| 12.14M | 12.81M | 17.50M | 16.91M | 7.71M | 8.22M | 18.28M | 8.26M | 9.94M | 11.47M | 14.53M | 15.73M | 36.56M | 22.16M | 29.97M |
|
Other Accumulated Expenses
|
| 6.39M | 4.68M | 9.41M | 10.59M | 6.42M | 10.13M | 7.41M | 6.22M | 9.09M | 12.34M | 20.99M | 15.47M | 7.00M | 10.12M | 14.45M |
|
Short term Debt
|
| | 214.96M | | | | | | | | 252.89M | | | | | |
|
Current Leases
|
| | -2.43M | | 3.54M | 4.51M | 4.76M | 2.91M | | | 12.52M | 13.91M | 17.44M | 18.67M | 19.26M | 19.87M |
|
Current Deferred Revenue
|
| 20.58M | 19.64M | 21.90M | 23.66M | 24.47M | 21.43M | 14.35M | 37.97M | 24.64M | 8.07M | 2.56M | | | | |
|
Total Current Liabilities
|
| 64.11M | 275.53M | 78.54M | 98.22M | 64.05M | 61.25M | 72.22M | 56.16M | 82.00M | 353.89M | 115.78M | 85.20M | 68.20M | 51.27M | 61.40M |
|
Capital Leases
|
| 17.01M | 14.58M | 11.61M | 8.05M | 4.14M | 1.07M | 2.22M | | | | | | | | |
|
Non-Current Debt
|
| | | 125.00M | 125.00M | 125.00M | 241.70M | 243.46M | 245.21M | 246.95M | 250.00M | | | | | |
|
Convertible Debt
|
| 214.96M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 124.76M | 108.19M | 96.55M | 82.38M | 76.91M | 62.43M | 51.89M | 19.02M | 10.74M | 2.55M | 2.46M | | | | |
|
Operating Leases
|
| | | | | | | | | | 142.73M | 136.37M | 125.74M | 112.83M | 98.52M | 82.70M |
|
Other Non-Current Liabilities
|
| 5.57M | 7.16M | 10.81M | 19.26M | 14.72M | 9.74M | 7.22M | 5.99M | 9.99M | 0.77M | 8.98M | 27.73M | 7.55M | 4.63M | 7.24M |
|
Total Non-Current Liabilities
|
| 424.99M | 401.58M | 439.96M | 505.17M | 390.57M | 482.47M | 473.52M | 415.05M | 422.61M | 571.20M | 452.49M | 409.95M | 336.41M | 262.41M | 235.87M |
|
Total Liabilities
|
-102.37M | 430.56M | 408.74M | 450.77M | 524.43M | 405.29M | 492.21M | 480.75M | 421.04M | 432.60M | 571.97M | 461.47M | 437.68M | 343.96M | 267.05M | 243.11M |
|
Total Debt
|
| | 214.96M | 125.00M | 125.00M | 125.00M | 241.70M | 243.46M | 245.21M | 246.95M | 502.89M | | | | | |
|
Common Equity
|
102.37M | 90.66M | 197.81M | 47.02M | -89.90M | 36.33M | 6.43M | 88.12M | 87.83M | 1717.58M | 1405.39M | 1077.30M | 679.51M | 366.64M | 130.99M | 60.74M |
|
Shareholder's Equity
|
102.37M | 90.66M | 197.81M | 47.02M | -89.90M | 36.33M | 6.43M | 88.12M | 87.83M | 1717.58M | 1405.39M | 1077.30M | 679.51M | 366.64M | 130.99M | 60.74M |
|
Liabilities and Shareholders Equity
|
| 521.23M | 606.55M | 497.79M | 434.53M | 441.62M | 498.64M | 568.87M | 508.87M | 2150.17M | 1977.36M | 1538.77M | 1117.19M | 710.60M | 398.03M | 303.85M |
|
Treasury Shares
|
| 0.22M | 0.14M | 0.12M | | | 1.31M | 2.25M | 2.58M | 3.32M | 4.93M | 7.09M | 9.93M | 9.31M | | 0.55M |
|
Retained Earnings
|
| -1264.55M | -1398.53M | -1570.38M | -1732.39M | -1786.31M | -1867.49M | -2021.01M | -2117.94M | -1424.05M | -1864.72M | -2309.16M | -2832.99M | -3201.19M | -3477.25M | -3596.21M |