|
Assets
|
| 13.07M | 151.90M | 333.22M | 365.28M | 269.35M | 391.65M | 1119.22M | 1623.78M | 2208.28M | 1938.06M | 1705.62M | 1895.70M | 1705.02M |
|
Cash & Equivalents
|
28.43M | 2.73M | 15.41M | 49.75M | 58.02M | 58.32M | 111.79M | 169.50M | 288.03M | 208.81M | 189.72M | 279.83M | 594.00M | 779.71M |
|
Short-term Investments
|
| | 127.05M | 265.49M | 280.90M | 173.34M | 79.45M | 58.09M | 398.54M | 894.84M | 583.66M | 130.87M | 282.74M | 359.99M |
|
Cash & Current Investments
|
28.43M | 2.73M | 142.47M | 315.24M | 338.93M | 231.67M | 191.25M | 227.59M | 686.56M | 1103.65M | 773.38M | 410.70M | 876.74M | 1139.70M |
|
Receivables - Net
|
| | 0.96M | 4.45M | 11.09M | 24.93M | 40.39M | 67.91M | 55.54M | 69.93M | 110.45M | 155.61M | 160.82M | 158.55M |
|
Receivables - Other
|
| | | | | | | | | | | | 0.20M | |
|
Receivables
|
| | 0.96M | 4.45M | 11.09M | 24.93M | 40.39M | 67.91M | 55.54M | 69.93M | 110.45M | 155.61M | 161.02M | 158.55M |
|
Raw Materials
|
| | | | | | | | 0.87M | 0.82M | 1.42M | 1.08M | 0.95M | 2.54M |
|
Work In Process
|
| | | | | | | | 9.65M | 8.74M | 7.72M | 14.07M | 17.99M | 12.22M |
|
Finished Goods
|
| | | | | | | | 8.76M | 9.13M | 6.72M | 6.66M | 11.63M | 8.44M |
|
Inventory
|
| | | | | | 10.75M | 16.12M | 19.29M | 18.70M | 15.86M | 21.81M | 30.58M | 23.19M |
|
Prepaid Assets
|
| 0.86M | 1.60M | 3.88M | 5.93M | 4.69M | 6.67M | 9.25M | 17.90M | 39.47M | 54.68M | 105.66M | 150.49M | 44.09M |
|
Current Assets
|
| 4.60M | 145.02M | 323.57M | 355.95M | 261.29M | 249.06M | 320.86M | 779.28M | 1231.74M | 954.37M | 693.78M | 1218.63M | 1365.53M |
|
Property, Plant & Equipment (Net)
|
| 8.28M | 6.73M | 9.16M | 8.97M | 7.43M | 8.38M | 12.69M | 21.55M | 33.83M | 52.59M | 72.59M | 87.09M | 60.97M |
|
Goodwill
|
| | | | | | | 82.30M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M | 82.34M |
|
Intangibles
|
| | | | | | 132.99M | 701.03M | 710.50M | 715.33M | 724.84M | 705.89M | 379.50M | 118.79M |
|
Goodwill & Intangibles
|
| | | | | | 132.99M | 783.33M | 792.84M | 797.67M | 807.18M | 788.23M | 461.84M | 201.13M |
|
Other Non-Current Assets
|
| 0.20M | 0.15M | 0.49M | 0.36M | 0.63M | 1.22M | 2.30M | 16.41M | 60.62M | 46.50M | 48.58M | 36.25M | 20.70M |
|
Non-Current Assets
|
| 8.48M | 6.88M | 9.65M | 9.33M | 8.06M | 142.59M | 798.37M | 844.50M | 976.53M | 983.69M | 1011.83M | 677.07M | 339.49M |
|
Accounts Payables
|
| 7.02M | 12.21M | 29.12M | 45.25M | 48.76M | 76.45M | 128.20M | 159.28M | 242.17M | 288.78M | 320.37M | 391.98M | 304.29M |
|
Payables
|
| 7.02M | 12.21M | 29.12M | 45.25M | 48.76M | 76.45M | 128.20M | 159.28M | 242.17M | 288.78M | 320.37M | 391.98M | 304.29M |
|
Accumulated Expenses
|
| 3.10M | 5.10M | 9.31M | 11.19M | | | | 38.39M | 53.29M | 55.73M | 62.67M | 74.11M | 61.58M |
|
Other Accumulated Expenses
|
| 0.23M | 0.68M | 3.00M | | 0.86M | 1.67M | 3.81M | 11.96M | 9.36M | 12.64M | 12.05M | 10.67M | 20.60M |
|
Short term Debt
|
| 4.44M | 0.05M | | | | | 11.67M | 20.00M | 21.02M | 149.54M | 72.15M | 194.31M | 257.82M |
|
Current Leases
|
| | | | | | | | 5.15M | 7.46M | 7.27M | 9.37M | 13.00M | 10.36M |
|
Current Taxes
|
| | | | | | | | 0.50M | 4.32M | 1.29M | 4.71M | | 4.70M |
|
Current Deferred Revenue
|
| 16.69M | 0.88M | 1.80M | 0.14M | | 11.89M | 12.90M | 11.70M | 4.20M | | 1.35M | 0.80M | 5.50M |
|
Total Current Liabilities
|
| 28.16M | 13.13M | 32.48M | 45.39M | 49.62M | 82.05M | 166.80M | 235.86M | 277.33M | 509.35M | 406.24M | 603.10M | 580.98M |
|
Capital Leases
|
| | | | | | | | | 23.10M | 20.10M | 18.68M | 17.18M | 15.57M |
|
Non-Current Debt
|
| 0.44M | | | 91.85M | 98.22M | 144.97M | 141.35M | 293.86M | 309.14M | 281.89M | 571.72M | 284.21M | 285.41M |
|
Non-Current Deffered Revenue
|
| 0.74M | | | | 1.59M | 7.95M | 9.72M | 3.42M | | | | | |
|
Preferred Stock Liabilities
|
214.38M | 80.82M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 129.38M | 130.86M | 136.74M | 137.11M | 102.83M | 55.91M | |
|
Operating Leases
|
| | | | | | | | 9.02M | 79.50M | 73.62M | 100.86M | 97.63M | 74.95M |
|
Other Non-Current Liabilities
|
| 2.55M | 2.23M | 2.28M | 2.05M | 0.34M | 0.24M | 310.24M | 356.30M | 240.40M | 239.90M | 164.00M | 36.30M | 21.43M |
|
Total Non-Current Liabilities
|
| 29.34M | 13.13M | 32.48M | 137.23M | 149.43M | 234.97M | 458.25M | 673.15M | 1485.90M | 1696.72M | 1888.70M | 2677.95M | 2781.67M |
|
Total Liabilities
|
238.60M | 31.89M | 15.36M | 34.75M | 139.28M | 149.76M | 235.22M | 768.50M | 1029.45M | 1726.30M | 1936.62M | 2052.70M | 2714.25M | 2803.09M |
|
Total Debt
|
| 4.88M | 0.05M | | 91.85M | 98.22M | 144.97M | 153.01M | 313.86M | 330.17M | 431.43M | 643.87M | 478.53M | 543.23M |
|
Common Equity
|
-238.60M | -99.64M | 136.54M | 298.47M | 226.00M | 119.58M | 156.44M | 350.73M | 594.33M | 481.98M | 1.44M | -347.09M | -818.55M | -1098.07M |
|
Shareholder's Equity
|
-238.60M | -99.64M | 136.54M | 298.47M | 226.00M | 119.58M | 156.44M | 350.73M | 594.33M | 481.98M | 1.44M | -347.09M | -818.55M | -1098.07M |
|
Liabilities and Shareholders Equity
|
| 13.07M | 151.90M | 333.22M | 365.28M | 269.35M | 391.65M | 1119.22M | 1623.78M | 2208.28M | 1938.06M | 1705.62M | 1895.70M | 1705.02M |
|
Retained Earnings
|
| -277.22M | 0.07M | -0.74M | -593.00M | -735.11M | -814.11M | -938.92M | -1190.50M | -1628.88M | -2097.96M | -2656.97M | -3283.58M | -3646.87M |
|
Treasury Shares
|
| | 1.11M | 0.72M | 0.34M | 0.27M | 0.39M | 0.57M | 0.64M | 0.98M | 1.52M | 2.52M | 2.87M | 3.53M |