|
Cash & Equivalents
|
0.92M | 52.79M | 0.43M | 0.04M | 792.66M | 690.96M | 603.14M | 542.51M | 333.28M | 242.51M | 208.37M | 197.16M | 140.90M | 162.52M | 365.93M | 340.91M | 292.47M | 271.04M | 303.15M | 564.08M | 807.88M |
|
Short-term Investments
|
| | | | | | | | 169.43M | 229.28M | 190.36M | 144.02M | 147.51M | 82.25M | 126.59M | 155.84M | 149.92M | 147.95M | 125.25M | 124.06M | 168.87M |
|
Cash & Current Investments
|
0.92M | 52.79M | 0.43M | 0.04M | 792.66M | 690.96M | 603.14M | 542.51M | 502.71M | 471.79M | 398.72M | 341.18M | 288.42M | 244.77M | 492.52M | 496.75M | 442.39M | 418.99M | 428.40M | 688.14M | 976.74M |
|
Receivables - Net
|
| 2.73M | | | 13.34M | 13.96M | 32.99M | 40.18M | 57.73M | 36.57M | 50.69M | 25.18M | 22.79M | 35.18M | 31.17M | 50.48M | 22.15M | 36.44M | 39.41M | 61.78M | 59.09M |
|
Receivables - Other
|
| 5.87M | | | 0.07M | 2.56M | 5.85M | 4.39M | 9.06M | 9.45M | 12.56M | 16.71M | 13.04M | 12.95M | 14.89M | 18.74M | 49.46M | 63.11M | 60.94M | 51.92M | 52.78M |
|
Receivables
|
| 8.60M | | | 13.41M | 16.52M | 38.84M | 44.58M | 66.80M | 46.02M | 63.25M | 41.89M | 35.83M | 48.13M | 46.06M | 69.22M | 71.61M | 99.55M | 100.36M | 113.70M | 111.87M |
|
Raw Materials
|
| 14.02M | | | | 21.52M | 25.69M | 31.32M | 32.98M | 33.38M | 37.20M | 41.06M | 47.53M | 45.06M | 42.14M | 43.02M | 43.36M | | | | |
|
Work In Process
|
| 12.11M | | | | 24.17M | 48.83M | 50.35M | 48.20M | 50.66M | 50.76M | 46.53M | 43.99M | 53.63M | 48.82M | 52.28M | 65.19M | | | | |
|
Finished Goods
|
| | | | | 2.22M | 3.37M | 4.01M | 4.96M | 8.24M | 10.49M | 14.64M | 10.87M | 9.17M | 8.94M | 9.24M | 5.88M | | | | |
|
Inventory
|
| 26.14M | | | 38.37M | 47.90M | 77.89M | 85.68M | 86.14M | 92.28M | 98.45M | 102.23M | 102.39M | 107.86M | 99.90M | 104.54M | 114.44M | 119.07M | 125.59M | 130.23M | 145.00M |
|
Prepaid Assets
|
0.43M | 9.41M | 0.35M | 0.28M | 10.58M | 19.45M | 26.31M | 33.65M | 43.81M | 52.20M | 63.20M | 63.52M | 68.34M | 66.95M | 78.61M | 81.32M | 67.07M | 55.01M | 70.51M | 74.01M | 82.81M |
|
Current Assets
|
1.35M | 93.11M | 0.78M | 0.33M | 855.02M | 774.76M | 746.18M | 706.42M | 699.45M | 662.29M | 635.26M | 560.21M | 506.24M | 476.72M | 725.62M | 751.84M | 695.50M | 692.62M | 724.85M | 1,006.08M | 1,316.42M |
|
Property, Plant & Equipment (Net)
|
| 49.83M | | | 54.86M | 65.34M | 99.55M | 97.03M | 93.55M | 101.51M | 95.98M | 120.00M | 135.99M | 145.41M | 148.09M | 155.89M | 170.98M | 194.84M | 213.99M | 249.77M | 278.00M |
|
Long-Term Investments
|
300.00M | 320.00M | 320.01M | 320.01M | | | | | 9.75M | 9.19M | 47.92M | 73.94M | 81.95M | 79.25M | 68.57M | 46.41M | 61.29M | 60.69M | 83.95M | 61.16M | 46.20M |
|
Goodwill
|
| 3.13M | | | 3.19M | 43.31M | 58.77M | 58.28M | 59.93M | 71.02M | 71.02M | 71.02M | 71.02M | 71.02M | 71.02M | 71.02M | 71.02M | 71.02M | 71.02M | 71.02M | 217.71M |
|
Intangibles
|
| 15.02M | | | 9.89M | 64.26M | 97.38M | 97.27M | 98.92M | 99.48M | 99.56M | 99.54M | 99.82M | 68.09M | 102.62M | 103.08M | 103.60M | 58.64M | 56.18M | 53.92M | 231.98M |
|
Goodwill & Intangibles
|
| 18.15M | | | 13.09M | 107.57M | 156.15M | 155.55M | 158.84M | 170.50M | 170.57M | 170.56M | 170.84M | 139.11M | 173.64M | 174.10M | 174.62M | 129.66M | 127.20M | 124.94M | 449.69M |
|
Long-Term Deferred Tax
|
| 2.40M | | | 5.91M | 5.86M | 7.22M | 4.45M | 3.24M | 3.90M | 3.50M | 3.64M | 3.28M | 3.50M | 3.35M | 1.57M | 1.42M | 3.01M | 3.77M | 2.10M | |
|
Other Non-Current Assets
|
| 1.14M | | | 1.13M | 4.55M | 4.63M | 4.12M | 3.01M | 7.30M | 7.10M | 12.89M | 17.98M | 18.91M | 22.88M | 24.03M | 18.41M | 31.21M | 29.71M | 19.46M | 21.37M |
|
Non-Current Assets
|
300.00M | 91.22M | 320.01M | 320.01M | 100.36M | 194.56M | 311.30M | 298.34M | 301.91M | 303.08M | 355.65M | 421.29M | 444.25M | 358.91M | 456.30M | 436.76M | 457.53M | 491.72M | 530.12M | 547.15M | 904.97M |
|
Assets
|
301.35M | 187.87M | 320.79M | 320.34M | 955.38M | 980.85M | 1,057.48M | 1,004.75M | 1,001.36M | 989.12M | 990.91M | 981.50M | 950.49M | 941.21M | 1,181.92M | 1,188.60M | 1,153.03M | 1,184.34M | 1,254.97M | 1,553.23M | 2,221.39M |
|
Accounts Payables
|
| 3.37M | | | 2.21M | 3.49M | 15.11M | 14.16M | 13.27M | 12.08M | 22.85M | 25.87M | 24.98M | 29.30M | 26.00M | 26.47M | 42.43M | 53.06M | 70.20M | 71.00M | 61.23M |
|
Payables
|
| 3.37M | | | 2.21M | 3.49M | 15.11M | 14.16M | 13.27M | 12.08M | 22.85M | 25.87M | 24.98M | 29.30M | 26.00M | 26.47M | 42.43M | 53.06M | 70.20M | 71.00M | 61.23M |
|
Accumulated Expenses
|
600.00 | 6.57M | 11.20M | 2.39M | 7.22M | 10.98M | 22.96M | 13.63M | 9.59M | 8.72M | 12.33M | 14.14M | 14.98M | 16.34M | 13.93M | 13.92M | 19.34M | 20.85M | 21.96M | 23.89M | 82.17M |
|
Other Accumulated Expenses
|
| 7.77M | | | 7.70M | 11.00M | 18.31M | 11.32M | 14.39M | 22.25M | 24.86M | 20.49M | 18.89M | 15.04M | 21.91M | 18.73M | 20.48M | 17.95M | 16.46M | 18.43M | 27.76M |
|
Short term Debt
|
| | | | | 2.83M | 2.85M | 2.87M | 2.89M | 2.91M | 2.93M | 104.38M | 105.12M | 17.76M | 11.00M | 11.35M | 11.76M | 12.04M | 20.49M | 16.50M | 17.09M |
|
Current Deferred Revenue
|
| 26.13M | | | 51.16M | 59.75M | 97.12M | 90.66M | 112.65M | 108.34M | 125.64M | 134.57M | 133.79M | 139.34M | 150.53M | 184.04M | 167.13M | 216.16M | 206.87M | 223.43M | 208.24M |
|
Total Current Liabilities
|
| 48.42M | 1.69M | 2.39M | 76.74M | 96.31M | 173.38M | 144.10M | 161.34M | 162.94M | 197.29M | 305.94M | 303.75M | 223.37M | 232.46M | 266.44M | 269.20M | 339.52M | 348.12M | 376.45M | 414.46M |
|
Capital Leases
|
| | | | | | 15.82M | 15.74M | 15.66M | 15.57M | 15.48M | 15.38M | 15.30M | 15.24M | 15.18M | 15.11M | 15.04M | 14.97M | 14.90M | 14.82M | 14.74M |
|
Non-Current Debt
|
| | | | 96.62M | 97.30M | 97.97M | 98.65M | 99.34M | 100.04M | 100.72M | | | 87.59M | 52.72M | 50.06M | 46.91M | 44.05M | 57.73M | 53.72M | 51.27M |
|
Convertible Debt
|
| | | | | | | | | | | | | | 343.83M | 344.34M | 344.87M | | | | |
|
Non-Current Deffered Revenue
|
10.50M | 11.20M | | 11.20M | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
285.85M | 280.26M | 256.70M | 320.00M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.47M | 0.51M | 0.02M | 0.02M | 1.61M | 0.17M | 0.24M | 0.31M | 26.35M | 0.53M | 0.62M | 0.73M | 0.89M | 1.03M | 1.18M | 3.01M |
|
Operating Leases
|
| 28.97M | | | 25.91M | 28.30M | 32.30M | 30.37M | 31.59M | 34.27M | 33.87M | 43.17M | 41.70M | 76.94M | 54.10M | 52.89M | 51.91M | 51.97M | 50.64M | 66.63M | 86.50M |
|
Other Non-Current Liabilities
|
| 3.90M | 46.20M | 46.12M | | 58.23M | 4.90M | 2.42M | 2.58M | 3.00M | 3.35M | 5.72M | 3.64M | 3.94M | 4.16M | 3.95M | 4.54M | 5.10M | 5.34M | 5.48M | 23.42M |
|
Total Non-Current Liabilities
|
| 75.72M | 12.89M | 13.59M | | 224.17M | 319.99M | 288.88M | 307.95M | 312.91M | 347.54M | 364.73M | 361.05M | 382.72M | 698.82M | 729.47M | 728.65M | 796.79M | 818.34M | 859.27M | 916.99M |
|
Total Liabilities
|
10.50M | 79.62M | 59.09M | 59.71M | 281.26M | 282.40M | 324.89M | 291.30M | 310.53M | 315.92M | 350.89M | 370.45M | 364.69M | 386.67M | 702.98M | 733.42M | 733.19M | 801.89M | 823.68M | 864.75M | 940.41M |
|
Total Debt
|
| | | | 96.62M | 100.12M | 100.81M | 101.52M | 102.23M | 102.95M | 103.66M | 104.38M | 105.12M | 105.35M | 63.71M | 61.41M | 58.67M | 56.09M | 78.22M | 70.22M | 68.36M |
|
Common Equity
|
5.00M | -166.71M | 5.00M | -59.36M | 674.12M | 698.45M | 732.60M | 713.45M | 690.84M | 673.21M | 640.02M | 611.05M | 585.80M | 554.54M | 478.95M | 455.18M | 419.83M | 382.45M | 431.29M | 688.49M | 1,280.99M |
|
Shareholder's Equity
|
5.00M | -166.71M | 5.00M | -59.36M | 674.12M | 698.45M | 732.60M | 713.45M | 690.84M | 673.21M | 640.02M | 611.05M | 585.80M | 554.54M | 478.95M | 455.18M | 419.83M | 382.45M | 431.29M | 688.49M | 1,280.99M |
|
Liabilities and Shareholders Equity
|
301.35M | 187.87M | 320.79M | 320.34M | 955.38M | 980.85M | 1,057.48M | 1,004.75M | 1,001.36M | 989.12M | 990.91M | 981.50M | 950.49M | 941.21M | 1,181.92M | 1,188.60M | 1,153.03M | 1,184.34M | 1,254.97M | 1,553.23M | 2,221.39M |
|
Retained Earnings
|
-0.02M | -187.69M | -35.90M | -59.36M | -308.21M | -305.01M | -331.72M | -369.14M | -403.75M | -440.95M | -486.57M | -532.46M | -573.03M | -623.53M | -667.79M | -709.42M | -761.36M | -813.70M | -874.32M | -940.73M | -958.99M |
|
Preferred Shares
|
| 137.62M | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M |
|
Treasury Shares
|
| 11.83M | | | | 16.95M | | | | 16.69M | | | | | | | | | 50.95M | 45.95M | 45.95M |