|
Cash & Equivalents
|
6.76M | 12.11M | 8.95M | 28.14M | 34.46M | 43.42M | 210.73M | 58.50M | 49.94M | 42.42M | 63.52M | 72.08M | 62.70M | 56.18M | 59.49M | 68.07M | 87.60M | 69.67M | 92.70M | 59.58M | 78.86M | 113.53M | 185.41M | 128.00M | 109.99M | 116.01M | 64.92M | 60.41M | 53.89M | 162.13M | 47.98M | 89.60M | 314.49M | 291.00M | 416.10M |
|
Short-term Investments
|
4.00M | | | 2.50M | 113.85M | 93.29M | 77.07M | 214.14M | | | | | 230.16M | | | | 317.48M | 298.81M | 235.98M | 235.61M | 162.43M | 122.39M | 162.71M | 205.61M | 184.92M | 137.92M | 234.67M | 215.76M | 147.77M | 157.46M | 250.87M | 231.43M | 208.39M | 155.44M | 363.97M |
|
Cash & Current Investments
|
10.76M | 12.11M | 8.95M | 30.64M | 148.31M | 136.70M | 287.80M | 272.64M | 49.94M | 42.42M | 63.52M | 72.08M | 292.86M | 56.18M | 59.49M | 68.07M | 405.08M | 368.48M | 328.68M | 295.18M | 241.29M | 235.92M | 348.12M | 333.62M | 294.91M | 253.93M | 299.59M | 276.17M | 201.66M | 319.59M | 298.85M | 321.03M | 522.88M | 446.44M | 780.07M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | 1.02M | 0.86M | 1.71M | 3.33M | 6.22M | 8.12M | 13.83M | 14.54M | 14.87M | 14.70M | 17.60M | 19.31M | 18.51M | 17.82M | 26.12M | 33.03M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | 1.02M | 0.86M | 1.71M | 3.33M | 6.22M | 8.12M | 13.83M | 14.54M | 14.87M | 14.70M | 17.60M | 19.31M | 18.51M | 17.82M | 26.12M | 33.03M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | 2.72M | 4.70M | 2.27M | 3.08M | 4.62M | 3.23M | 4.14M | 5.02M | 6.78M | 5.03M | 4.48M | 7.18M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.95M | 3.50M | 1.10M | 2.54M | 1.99M | 0.84M | 1.25M | 1.69M | 0.77M | 0.39M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.20M | 0.79M | 0.96M | 1.18M | 2.90M | 2.74M | 5.86M | 8.04M | 10.71M | 12.60M | 13.63M | 14.54M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | 0.11M | | | | 2.92M | 5.49M | 6.18M | 7.76M | 8.62M | 8.51M | 11.99M | 13.89M | 18.74M | 19.32M | 18.87M | 22.11M |
|
Prepaid Assets
|
0.64M | | | 1.62M | 2.59M | 1.96M | 3.22M | 4.15M | 6.63M | 8.65M | 8.33M | 8.44M | 9.95M | 10.44M | 9.19M | 8.13M | 7.38M | 10.30M | 7.28M | 12.40M | 11.62M | 12.03M | 10.75M | 11.81M | 9.65M | 10.27M | 7.64M | 8.93M | 11.35M | 8.64M | 8.75M | 16.38M | 17.66M | 24.66M | 23.61M |
|
Current Assets
|
11.18M | | | 32.04M | 150.67M | 138.41M | 290.77M | 276.54M | 258.69M | 230.17M | 203.50M | 170.88M | 302.40M | 267.86M | 237.82M | 209.91M | 412.13M | 378.45M | 335.64M | 308.39M | 253.45M | 249.33M | 361.87M | 354.24M | 317.84M | 283.88M | 329.20M | 308.27M | 235.75M | 357.37M | 340.34M | 374.20M | 369.29M | 360.68M | 494.80M |
|
Property, Plant & Equipment (Net)
|
0.93M | | | 0.84M | 0.84M | 0.78M | 0.73M | 0.94M | 1.12M | 2.76M | 3.90M | 3.86M | 3.67M | 3.50M | 3.33M | 3.29M | 3.01M | 3.05M | 2.96M | 2.81M | 2.72M | 2.56M | 2.43M | 2.20M | 2.00M | 1.77M | 1.54M | 1.34M | 1.15M | 0.97M | 0.80M | 0.63M | 0.46M | 0.30M | 0.24M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | 10.53M | 11.81M | 18.36M | 15.79M | 15.62M | 16.66M | 16.75M | 15.52M | 14.99M | 15.00M | 13.80M | 12.75M | 11.99M | 7.33M | 7.14M | 2.22M | 2.47M |
|
Intangibles
|
| | | | | | | | | | | | | | | | 5.00M | 4.89M | 4.77M | 4.66M | 8.53M | 8.31M | 8.10M | 7.88M | 7.67M | 7.46M | 7.24M | 7.03M | 6.82M | 6.60M | 6.39M | 6.17M | 5.96M | 5.75M | 5.53M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | 5.00M | 4.89M | 4.77M | 4.66M | 8.53M | 8.31M | 8.10M | 7.88M | 7.67M | 7.46M | 7.24M | 7.03M | 6.82M | 6.60M | 6.39M | 6.17M | 5.96M | 5.75M | 5.53M |
|
Other Non-Current Assets
|
0.23M | | | 1.70M | 0.23M | 0.25M | 0.25M | 0.25M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.53M | 0.67M |
|
Non-Current Assets
|
1.16M | | | 2.77M | 1.06M | 1.03M | 0.98M | 1.19M | 1.52M | 6.33M | 7.39M | 6.66M | 6.12M | 5.90M | 5.67M | 5.56M | 10.07M | 9.94M | 20.19M | 21.14M | 31.38M | 28.34M | 27.74M | 28.25M | 27.84M | 26.07M | 25.00M | 24.48M | 22.90M | 24.48M | 23.23M | 18.07M | 17.40M | 12.05M | 12.07M |
|
Assets
|
12.34M | | | 34.80M | 151.74M | 139.44M | 291.75M | 277.73M | 260.21M | 236.50M | 210.89M | 177.53M | 308.52M | 273.76M | 243.49M | 215.48M | 422.21M | 388.39M | 355.82M | 329.52M | 284.82M | 277.68M | 389.61M | 382.48M | 345.68M | 309.94M | 354.20M | 332.75M | 258.65M | 381.85M | 363.57M | 392.27M | 386.69M | 372.73M | 506.87M |
|
Accounts Payables
|
1.90M | | | 2.27M | 2.43M | 2.46M | 3.31M | 0.21M | 7.64M | 3.99M | 6.57M | 7.75M | 10.41M | 5.93M | 4.76M | 3.79M | 9.15M | 5.01M | 4.61M | 5.74M | 12.01M | 6.01M | 4.93M | 4.80M | 13.35M | 8.38M | 3.84M | 4.88M | 7.55M | 4.54M | 4.89M | 12.33M | 11.91M | 15.98M | 13.63M |
|
Payables
|
1.90M | | | 2.27M | 2.43M | 2.46M | 3.31M | 0.21M | 7.64M | 3.99M | 6.57M | 7.75M | 10.41M | 5.93M | 4.76M | 3.79M | 9.15M | 5.01M | 4.61M | 5.74M | 12.01M | 6.01M | 4.93M | 4.80M | 13.35M | 8.38M | 3.84M | 4.88M | 7.55M | 4.54M | 4.89M | 12.33M | 11.91M | 15.98M | 13.63M |
|
Accumulated Expenses
|
2.65M | | | 3.11M | 4.21M | 3.04M | 3.85M | 7.59M | 5.94M | 8.37M | 19.15M | 17.00M | 13.53M | 11.28M | 9.64M | 11.54M | 7.15M | 11.88M | 18.27M | 30.08M | 25.20M | 35.60M | 25.74M | 32.89M | 30.55M | 35.71M | 44.27M | 48.26M | 44.53M | 48.08M | 54.80M | 62.66M | 59.31M | 69.19M | 84.46M |
|
Other Accumulated Expenses
|
0.08M | | | 0.11M | 0.02M | 0.01M | 0.03M | 0.04M | 0.06M | 1.05M | 0.24M | 0.11M | 0.38M | 0.15M | 0.16M | 0.13M | 0.23M | 0.34M | 0.75M | 0.80M | 1.54M | 2.81M | 4.02M | 2.42M | 2.82M | 2.70M | 3.75M | 5.41M | 8.20M | 5.78M | 36.63M | 37.70M | 38.78M | 40.00M | 3.40M |
|
Short term Debt
|
0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 1.59M | 3.78M | 5.56M |
|
Current Leases
|
| | | | | | | | | 0.20M | 0.38M | 0.46M | 0.47M | 0.49M | 0.50M | 0.52M | 0.55M | 0.57M | 0.59M | 0.61M | 0.62M | 0.64M | 0.66M | 0.68M | 0.70M | 0.73M | 0.75M | 0.77M | 0.79M | 0.82M | | | 0.22M | 0.51M | 0.62M |
|
Current Deferred Revenue
|
0.08M | | | 0.08M | 0.08M | 0.09M | 0.09M | | | | | | | | | | | | | 7.00M | 9.44M | 2.31M | 1.76M | 1.43M | 1.43M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | | | |
|
Total Current Liabilities
|
4.73M | | | 5.46M | 6.72M | 5.58M | 7.25M | 7.80M | 13.58M | 12.57M | 26.09M | 25.21M | 24.42M | 17.70M | 14.90M | 15.85M | 16.85M | 17.46M | 23.47M | 43.43M | 47.27M | 44.57M | 33.10M | 39.81M | 46.03M | 46.10M | 50.14M | 55.20M | 54.16M | 54.72M | 97.61M | 115.52M | 111.82M | 129.46M | 104.27M |
|
Capital Leases
|
| | | | | | | | | 3.45M | 3.33M | 3.21M | 3.09M | | 2.83M | 2.69M | 2.41M | 2.26M | 2.10M | 1.95M | 1.78M | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.05M | | | 0.13M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | 106.14M | | | | 108.27M | 107.93M | 106.01M | 103.41M |
|
Non-Current Deffered Revenue
|
0.31M | | | 0.25M | 0.23M | 0.21M | 0.18M | 0.29M | 0.37M | | | | 3.09M | 2.96M | | | | | | | | | | 75.81M | 77.52M | 79.35M | 104.70M | 106.14M | 107.37M | 108.37M | 109.24M | | | | |
|
Preferred Stock Liabilities
|
40.00M | | | 80.95M | | | | | | | | | | | | | | | | | | | | | | | | | | 140.15M | 141.48M | 142.82M | 144.14M | 145.49M | 146.87M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 22.01M | 16.98M | 7.99M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 1.95M | | 1.61M | 1.44M | 1.26M | 1.08M | 0.89M | 0.69M | 0.49M | 0.28M | 3.30M | 4.03M | 3.94M | 3.84M | 3.68M | 3.52M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 1.59M | 0.92M | 1.34M | 0.00M | 1.32M | 1.19M | 1.15M | 34.60M | 35.60M | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 80.46M | 107.50M | 116.88M | 125.91M | 126.34M | 155.53M | 161.84M | 162.47M | 166.75M | | | | | |
|
Total Liabilities
|
5.04M | | | 5.71M | 6.95M | 5.79M | 7.43M | 8.09M | 13.95M | 16.01M | 29.42M | 28.42M | 27.50M | 20.66M | 17.73M | 18.54M | 41.26M | 36.70M | 33.56M | 45.37M | 49.05M | 82.05M | 108.42M | 118.22M | 125.92M | 127.66M | 156.72M | 162.99M | 197.07M | 202.35M | 210.88M | 227.72M | 223.60M | 239.15M | 211.19M |
|
Total Debt
|
0.15M | | | 0.13M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | 106.14M | | | | 109.81M | 109.52M | 109.79M | 108.97M |
|
Common Equity
|
-32.70M | | | -51.86M | 144.79M | 133.66M | 284.32M | 269.64M | 246.26M | 220.49M | 181.47M | 149.12M | 281.02M | 253.10M | 225.75M | 196.94M | 380.95M | 351.69M | 322.26M | 284.15M | 235.77M | 195.63M | 281.19M | 264.26M | 219.76M | 182.28M | 197.47M | 169.76M | 61.58M | 39.34M | 11.21M | 21.73M | 18.95M | -11.91M | 148.82M |
|
Shareholder's Equity
|
-32.70M | | | -51.86M | 144.79M | 133.66M | 284.32M | 269.64M | 246.26M | 220.49M | 181.47M | 149.12M | 281.02M | 253.10M | 225.75M | 196.94M | 380.95M | 351.69M | 322.26M | 284.15M | 235.77M | 195.63M | 281.19M | 264.26M | 219.76M | 182.28M | 197.47M | 169.76M | 61.58M | 39.34M | 11.21M | 21.73M | 18.95M | -11.91M | 148.82M |
|
Liabilities and Shareholders Equity
|
12.34M | | | 34.80M | 151.74M | 139.44M | 291.75M | 277.73M | 260.21M | 236.50M | 210.89M | 177.53M | 308.52M | 273.76M | 243.49M | 215.48M | 422.21M | 388.39M | 355.82M | 329.52M | 284.82M | 277.68M | 389.61M | 382.48M | 345.68M | 309.94M | 354.20M | 332.75M | 258.65M | 381.85M | 363.57M | 392.27M | 386.69M | 372.73M | 506.87M |
|
Retained Earnings
|
-76.54M | | | -99.72M | -110.25M | -126.71M | -141.12M | -159.09M | -184.60M | -213.58M | -256.37M | -292.38M | -325.33M | -359.50M | -390.61M | -424.43M | -415.58M | -450.97M | -486.07M | -528.94M | -581.70M | -626.70M | -667.57M | -710.06M | -762.24M | -808.94M | -853.10M | -894.74M | -1036.11M | -1068.37M | -1112.01M | -1155.34M | -1204.84M | -1300.00M | -1304.37M |
|
Preferred Shares
|
| | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
0.09M | | | | 0.02M | | | | | | | | | | | | | | | 0.96M | | | | 0.80M | | | | 1.10M | | | | 1.83M | | | |