|
Cash & Equivalents
|
91.22M | 54.70M | 34.39M | 88.79M | 53.31M | 365.00M | 154.45M | 134.66M | 304.35M | 343.09M | 350.85M | 547.86M | 491.65M | 444.81M | 418.17M | 361.01M | 315.89M | 300.44M | 293.79M | 247.15M | 188.89M | 170.81M | 175.71M | 166.00M | 150.75M | 153.18M | 172.21M | 139.60M | 94.34M | 108.42M |
|
Short-term Investments
|
| | 27.13M | | 13.37M | 5.29M | 208.81M | 168.59M | 105.93M | 52.16M | 4.02M | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
91.22M | 54.70M | 61.52M | 88.79M | 66.69M | 370.29M | 363.26M | 303.25M | 410.28M | 395.25M | 354.86M | 547.86M | 491.65M | 444.81M | 418.17M | 361.01M | 315.89M | 300.44M | 293.79M | 247.15M | 188.89M | 170.81M | 175.71M | 166.00M | 150.75M | 153.18M | 172.21M | 139.60M | 94.34M | 108.42M |
|
Receivables - Net
|
| | 7.57M | | 9.52M | 8.94M | 7.78M | 3.09M | 6.31M | 4.56M | 7.21M | 5.99M | 5.81M | 6.77M | 7.77M | 8.18M | 6.36M | 8.75M | 12.21M | 8.94M | 5.99M | 13.56M | 17.23M | 19.82M | 16.45M | 15.95M | 13.96M | 27.75M | 22.77M | 24.34M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 3.80M | 2.50M | 0.90M | 0.40M | 0.40M |
|
Receivables
|
| | 7.57M | | 9.52M | 8.94M | 7.78M | 3.09M | 6.31M | 4.56M | 7.21M | 5.99M | 5.81M | 6.77M | 7.77M | 8.18M | 6.36M | 8.75M | 12.21M | 8.94M | 5.99M | 13.56M | 17.23M | 19.82M | 19.55M | 19.75M | 16.46M | 28.65M | 23.17M | 24.74M |
|
Inventory
|
| | 10.36M | | 12.66M | 13.85M | 21.92M | 24.92M | 20.70M | 19.24M | 42.32M | 49.50M | 59.08M | 63.88M | 71.02M | 73.70M | 74.03M | 62.97M | 42.97M | 30.84M | 25.90M | 24.66M | 22.25M | 21.12M | 21.12M | 19.92M | 23.58M | 26.47M | 28.78M | 29.70M |
|
Prepaid Assets
|
| | 9.70M | | 10.56M | 13.07M | 13.80M | 11.27M | 14.95M | 18.25M | 17.07M | 15.27M | 17.63M | 22.32M | 20.86M | 21.38M | 20.71M | 27.09M | 23.29M | 24.20M | 18.87M | 20.93M | 20.77M | 18.39M | 19.13M | 22.68M | 22.91M | 14.32M | 14.45M | 19.96M |
|
Current Assets
|
| | 89.15M | | 99.43M | 406.14M | 406.76M | 342.53M | 452.25M | 437.30M | 421.47M | 618.62M | 574.17M | 537.77M | 517.81M | 464.26M | 417.00M | 399.26M | 372.26M | 311.13M | 239.65M | 229.97M | 235.95M | 225.32M | 207.45M | 211.73M | 232.67M | 208.15M | 160.33M | 182.42M |
|
Property, Plant & Equipment (Net)
|
| | 33.29M | | 40.43M | 45.72M | 55.83M | 59.64M | 60.00M | 61.94M | 63.45M | 66.64M | 78.16M | 83.93M | 89.29M | 90.42M | 92.99M | 99.51M | 112.68M | 101.88M | 105.78M | 106.81M | 104.09M | 101.33M | 96.77M | 95.22M | 94.44M | 97.61M | 98.01M | 94.71M |
|
Other Non-Current Assets
|
| | 11.23M | | 11.70M | 1.52M | 2.66M | 3.02M | 3.01M | 2.02M | 2.05M | 2.16M | 2.82M | 2.86M | | 3.27M | | | | | 16.80M | 15.76M | 14.91M | 14.91M | 14.91M | 14.91M | 14.91M | 14.90M | 14.90M | 14.90M |
|
Non-Current Assets
|
| | 46.27M | | 58.70M | 47.23M | 58.49M | 187.01M | 181.81M | 178.98M | 183.64M | 212.12M | 222.33M | 233.64M | 237.13M | 234.17M | 231.41M | 235.16M | 243.38M | 200.62M | 219.07M | 222.72M | 210.98M | 206.26M | 199.97M | 194.52M | 190.43M | 192.22M | 189.05M | 183.79M |
|
Assets
|
| | 135.42M | | 158.13M | 453.37M | 465.25M | 529.54M | 634.06M | 616.27M | 605.11M | 830.75M | 796.50M | 771.41M | 754.94M | 698.43M | 648.41M | 634.42M | 615.64M | 511.75M | 458.72M | 452.68M | 446.92M | 431.58M | 407.42M | 406.25M | 423.10M | 400.37M | 349.38M | 366.21M |
|
Accounts Payables
|
| | 5.15M | | 4.47M | 5.67M | 11.16M | 9.92M | 5.99M | 5.41M | 14.35M | 9.26M | 13.53M | 8.25M | 4.50M | 6.29M | 8.05M | 9.90M | 11.90M | 8.87M | 13.15M | 8.09M | 8.96M | 14.13M | 12.65M | 10.79M | 11.00M | 19.76M | 13.59M | 11.12M |
|
Payables
|
| | 5.15M | | 4.47M | 5.67M | 11.16M | 9.92M | 5.99M | 5.41M | 14.35M | 9.26M | 13.53M | 8.25M | 4.50M | 6.29M | 8.05M | 9.90M | 11.90M | 8.87M | 13.15M | 8.09M | 8.96M | 14.13M | 12.65M | 10.79M | 11.00M | 19.76M | 13.59M | 11.12M |
|
Accumulated Expenses
|
| | 35.26M | | 33.40M | 39.87M | 52.82M | 33.49M | 34.88M | 44.49M | 57.05M | 54.48M | 55.03M | 60.37M | 71.04M | 68.65M | 64.44M | 71.77M | 81.54M | 72.11M | 61.84M | 66.53M | 77.12M | 75.80M | 65.47M | 73.24M | 89.72M | 82.28M | 76.01M | 86.80M |
|
Other Accumulated Expenses
|
| | 41.96M | | 42.48M | 42.55M | 54.57M | 43.94M | 46.64M | 55.77M | 61.86M | 63.39M | 76.67M | 84.92M | 94.19M | 85.32M | 79.73M | 91.97M | 93.29M | 82.27M | 72.15M | 82.46M | 82.69M | 82.53M | 85.06M | 92.57M | 98.47M | 88.38M | 86.38M | 104.09M |
|
Short term Debt
|
| | 5.99M | | 6.50M | | | | | | | | | | | | | | | | | | | | 26.55M | 26.60M | 26.65M | 26.70M | | |
|
Current Leases
|
| | | | | | | 14.21M | 15.04M | 15.26M | 15.00M | 15.28M | 15.61M | 15.23M | 18.25M | 19.52M | 19.97M | 20.44M | 20.78M | 20.69M | 20.82M | 19.86M | 20.09M | 21.23M | 22.08M | 22.49M | 22.84M | 22.86M | 23.51M | 24.08M |
|
Current Taxes
|
| | 4.48M | | 3.17M | 4.70M | 6.13M | 3.98M | 6.65M | 5.45M | 6.87M | 7.25M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 3.18M | | 3.94M | 3.58M | 4.77M | 3.69M | 2.29M | 1.96M | 1.62M | 2.01M | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 88.35M | | 86.85M | 88.08M | 118.55M | 101.56M | 102.55M | 120.93M | 148.26M | 142.41M | 160.85M | 168.76M | 187.99M | 179.78M | 172.20M | 194.09M | 207.51M | 183.94M | 167.96M | 176.93M | 188.86M | 193.69M | 211.80M | 225.70M | 248.68M | 239.99M | 199.49M | 226.09M |
|
Non-Current Debt
|
| | 3.25M | | | | | | | | | | | | | | | | | | | | | 131.20M | 131.28M | 131.43M | 134.47M | 137.50M | 137.60M | 140.81M |
|
Convertible Debt
|
| | | | | | | | 146.96M | 148.06M | 149.19M | 336.11M | 340.19M | 344.25M | 348.38M | 447.65M | 448.31M | 448.95M | 449.85M | 450.48M | 451.13M | 451.77M | 452.42M | 302.32M | 276.16M | 276.48M | 276.81M | 234.72M | 235.10M | 230.46M |
|
Preferred Stock Liabilities
|
144.91M | 148.11M | 294.20M | | 367.33M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 120.17M | 115.61M | 111.68M | 115.08M | 140.78M | 155.03M | 161.02M | 143.16M | 157.73M | 153.01M | 150.49M | 125.12M | 138.24M | 132.97M | 129.76M | 104.86M | 122.04M | 119.10M | 113.76M | 85.79M | 105.39M | 100.39M | 96.96M |
|
Other Non-Current Liabilities
|
| | 7.30M | | 10.08M | 8.05M | 9.46M | 1.04M | 1.04M | 1.30M | 1.28M | 1.54M | 1.76M | 1.90M | 2.29M | 2.10M | 1.99M | 2.58M | 3.25M | 3.30M | 3.07M | 4.10M | 4.08M | 26.00M | 20.37M | 19.63M | 78.58M | 36.08M | 31.54M | 75.47M |
|
Total Non-Current Liabilities
|
| | 91.60M | | 86.85M | 88.08M | 118.55M | 221.73M | 365.12M | 380.67M | 412.53M | 619.30M | 640.46M | 658.79M | 679.52M | 765.65M | 753.54M | 773.09M | 782.48M | 751.98M | 731.23M | 738.60M | 746.14M | 732.63M | 722.31M | 732.04M | 751.89M | 700.36M | 656.08M | 675.79M |
|
Total Liabilities
|
210.21M | 233.53M | 98.91M | 280.98M | 96.92M | 96.13M | 128.00M | 222.77M | 366.16M | 381.97M | 413.82M | 620.84M | 642.22M | 660.69M | 681.82M | 767.75M | 755.53M | 775.67M | 785.73M | 755.27M | 734.30M | 742.70M | 750.22M | 758.63M | 742.68M | 751.66M | 830.47M | 736.44M | 687.63M | 751.26M |
|
Total Debt
|
| | 9.24M | | 6.50M | | | | | | | | | | | | | | | | | | | 131.20M | 157.83M | 158.03M | 161.12M | 164.20M | 137.60M | 140.81M |
|
Common Equity
|
-210.21M | -233.53M | -257.69M | -280.98M | -306.12M | 357.24M | 337.25M | 306.77M | 267.90M | 234.31M | 191.29M | 209.91M | 154.28M | 110.72M | 73.13M | -69.32M | -107.11M | -141.25M | -170.09M | -243.52M | -275.58M | -290.02M | -303.30M | -327.05M | -335.25M | -345.41M | -407.38M | -336.07M | -338.24M | -385.05M |
|
Shareholder's Equity
|
-210.21M | -233.53M | -257.69M | -280.98M | -306.12M | 357.24M | 337.25M | 306.77M | 267.90M | 234.31M | 191.29M | 209.91M | 154.28M | 110.72M | 73.13M | -69.32M | -107.11M | -141.25M | -170.09M | -243.52M | -275.58M | -290.02M | -303.30M | -327.05M | -335.25M | -345.41M | -407.38M | -336.07M | -338.24M | -385.05M |
|
Liabilities and Shareholders Equity
|
| | 135.42M | | 158.13M | 453.37M | 465.25M | 529.54M | 634.06M | 616.27M | 605.11M | 830.75M | 796.50M | 771.41M | 754.94M | 698.43M | 648.41M | 634.42M | 615.64M | 511.75M | 458.72M | 452.68M | 446.92M | 431.58M | 407.42M | 406.25M | 423.10M | 400.37M | 349.38M | 366.21M |
|
Retained Earnings
|
| | -257.67M | | -307.86M | -333.13M | -356.19M | -392.80M | -435.69M | -479.00M | -532.02M | -588.01M | -658.74M | -715.93M | -768.13M | -812.12M | -865.28M | -912.54M | -951.15M | -1033.65M | -1074.98M | -1097.93M | -1119.62M | -1150.73M | -1167.43M | -1185.37M | -1253.83M | -1191.43M | -1202.79M | -1256.84M |
|
Treasury Shares
|
| | | | | | 0.79M | | | | 5.10M | | | | 8.18M | | | | 11.37M | 3.08M | 3.08M | 3.08M | 12.70M | 4.38M | 5.62M | 5.62M | 14.31M | 5.62M | 5.62M | 5.62M |