|
Receivables - Accured
|
| | | | | | | | | | | | | 0.10M | | | | 2.30M | 3.10M | 3.60M | 3.20M | 4.50M | 2.70M | 2.70M | 4.50M | 4.60M | 4.40M | 4.80M | 4.50M | 4.20M | 3.50M | 2.80M | 2.00M |
|
Cash & Equivalents
|
0.93M | 75.43M | 1.01M | 0.82M | 0.80M | 73.99M | 74.97M | 76.90M | 74.44M | 480.44M | 419.37M | 359.91M | 741.58M | 665.92M | 616.62M | 551.62M | 702.57M | 524.48M | 601.46M | 329.86M | 394.03M | 302.29M | 415.68M | 358.31M | 231.03M | 216.80M | 195.43M | 182.31M | 172.36M | 178.60M | 140.76M | 163.55M | 128.79M |
|
Receivables - Net
|
| | | | | 1.28M | | | | 0.46M | 0.55M | 0.78M | 0.36M | 0.47M | 0.83M | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | 0.20M | 8.90M | | | | -0.70M | 0.10M | 0.10M | 0.10M | | 0.00M | 0.02M | 0.04M | 0.05M | 0.05M | 0.03M | | | | | | | | | | | | |
|
Receivables
|
| | | | | 1.48M | | | | 0.46M | -0.15M | 0.88M | 0.46M | 0.57M | 0.83M | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | 23.29M | | | | 31.86M | 28.80M | 28.61M | 25.15M | 30.48M | 30.19M | 29.96M | 29.31M | 29.67M | 29.47M | 33.80M | 22.85M | 24.04M | 22.17M | 18.25M | 17.06M | 16.30M | | | | | | | |
|
Prepaid Assets
|
0.37M | 0.27M | 0.24M | 0.12M | 0.08M | 4.20M | 0.15M | 0.08M | 0.07M | 16.67M | 14.88M | 13.86M | 9.87M | 18.49M | 14.49M | 14.99M | 8.96M | 19.48M | 17.43M | 18.58M | 22.09M | 28.23M | 23.61M | 26.51M | 24.05M | 40.00M | 37.32M | 35.71M | 29.79M | 32.43M | 26.66M | 33.28M | 35.41M |
|
Current Assets
|
1.30M | 1.63M | 1.25M | 0.94M | 0.89M | 119.10M | 0.47M | 0.35M | 0.12M | 541.71M | 475.33M | 415.64M | 789.86M | 727.93M | 674.33M | 609.61M | 788.35M | 678.59M | 949.58M | 1,010.16M | 1,086.02M | 1,001.61M | 919.79M | 1,024.71M | 1,076.22M | 950.83M | 837.45M | 843.91M | 713.25M | 627.94M | 547.57M | 532.79M | 458.98M |
|
Property, Plant & Equipment (Net)
|
| | | | | 34.21M | | | | 44.30M | 52.38M | 56.03M | 57.26M | 53.15M | 50.94M | 48.87M | 48.13M | 47.50M | 47.48M | 49.18M | 48.87M | 53.66M | 60.37M | 69.87M | 74.07M | 93.81M | 110.61M | 144.46M | 181.15M | 209.11M | 249.22M | 305.88M | 350.15M |
|
Long-Term Investments
|
| | | | | 704.25M | | 712.53M | 677.17M | | | | | | | | 256.69M | 301.46M | 314.14M | 164.78M | 69.07M | 30.39M | | | 53.13M | 71.60M | 67.11M | 12.54M | 60.43M | 61.28M | 45.60M | 8.24M | |
|
Other Non-Current Assets
|
| | | | | 2.73M | | | | 2.62M | 20.35M | 19.31M | 18.93M | 22.91M | 22.76M | 25.54M | 24.45M | 41.28M | 40.94M | 44.36M | 55.22M | 54.27M | 53.36M | 52.21M | 64.57M | 63.29M | 63.09M | 61.56M | 61.48M | 62.90M | 61.54M | 51.91M | 44.41M |
|
Non-Current Assets
|
690.20M | 691.94M | 694.17M | 697.13M | 700.39M | 36.94M | 708.43M | 712.53M | 677.17M | 63.84M | 72.73M | 75.33M | 76.19M | 76.06M | 73.70M | 74.41M | 329.27M | 390.24M | 402.56M | 258.32M | 173.17M | 138.32M | 113.72M | 122.08M | 191.76M | 228.69M | 240.81M | 218.55M | 303.06M | 333.29M | 356.37M | 366.02M | 394.56M |
|
Assets
|
691.51M | 693.57M | 695.41M | 698.07M | 701.28M | 156.04M | 708.90M | 712.89M | 677.29M | 605.55M | 548.06M | 490.98M | 866.05M | 803.99M | 748.03M | 684.02M | 1,117.62M | 1,068.83M | 1,352.14M | 1,268.48M | 1,259.18M | 1,139.94M | 1,033.51M | 1,146.79M | 1,267.98M | 1,179.52M | 1,078.26M | 1,062.47M | 1,016.31M | 961.23M | 903.93M | 898.82M | 853.54M |
|
Accounts Payables
|
0.13M | 0.23M | 0.44M | 0.31M | 0.46M | 7.22M | 0.27M | 2.47M | 5.48M | 7.04M | 8.41M | 8.23M | 8.49M | 6.00M | 3.74M | 3.59M | 8.00M | 9.24M | 9.71M | 12.77M | 19.87M | 16.33M | 25.60M | 24.73M | 27.99M | 32.41M | 32.89M | 37.70M | 8.08M | 3.70M | 2.96M | 10.35M | 9.44M |
|
Notes Payables
|
0.10M | | | | | | | | | | | | | 0.31M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.23M | 0.23M | 0.44M | 0.31M | 0.46M | 7.22M | 0.27M | 2.47M | 5.48M | 7.04M | 8.41M | 8.23M | 8.49M | 6.31M | 3.74M | 3.59M | 8.00M | 9.24M | 9.71M | 12.77M | 19.87M | 16.33M | 25.60M | 24.73M | 27.99M | 32.41M | 32.89M | 37.70M | 8.08M | 3.70M | 2.96M | 10.35M | 9.44M |
|
Accumulated Expenses
|
| | | | | 18.17M | | | | 22.28M | 18.51M | 20.81M | 22.06M | 22.98M | 28.35M | 24.36M | 23.30M | 28.79M | 30.55M | 36.71M | 43.39M | 61.85M | 59.41M | 59.12M | 49.89M | 55.40M | 46.53M | 53.78M | 63.69M | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | 3.17M | 3.21M | 2.93M | 2.30M | 2.83M | 2.98M | 2.63M | 2.42M | 2.64M | 2.53M | 2.80M | 3.34M | 3.23M | 3.75M | 4.04M | 4.34M | 55.40M | | | | 61.82M | 58.67M | 66.21M | 70.37M |
|
Short term Debt
|
0.12M | 0.13M | | 0.35M | 0.38M | | 0.41M | 0.76M | 1.73M | 0.77M | | | | 2.83M | | | | 2.64M | | | | 3.23M | | | | | | | | | | | |
|
Current Leases
|
| | | | | 0.06M | | | | 2.35M | | | | 2.38M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | 80.88M | | | | 83.36M | 83.26M | 81.73M | 83.19M | 83.21M | 83.02M | 82.00M | 84.80M | 90.90M | 100.09M | 104.60M | 103.97M | 102.65M | 102.08M | 100.11M | 97.92M | 97.84M | 92.33M | 87.73M | 86.14M | 84.49M | 82.20M | 80.87M | 80.20M |
|
Total Current Liabilities
|
0.35M | 0.36M | 0.44M | 0.66M | 0.83M | 106.32M | 0.68M | 3.23M | 7.21M | 115.84M | 113.39M | 113.70M | 116.04M | 115.02M | 118.08M | 112.54M | 118.48M | 131.52M | 142.88M | 156.87M | 170.57M | 184.05M | 190.83M | 187.99M | 180.14M | 185.66M | 171.75M | 179.21M | 157.91M | 150.01M | 143.82M | 157.43M | 160.01M |
|
Capital Leases
|
| | | | | | | | | 0.27M | | | | 0.24M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | 0.31M | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | 414.15M | 414.56M | 415.19M | 415.72M | 416.25M | 416.80M | 417.34M | 417.89M | 418.44M | 419.00M | 419.56M | 420.12M | 420.69M | 421.26M | 421.84M |
|
Non-Current Deffered Revenue
|
24.15M | 24.15M | 24.15M | 24.15M | 24.15M | 8.16M | 24.15M | 24.15M | 24.15M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
662.01M | 664.06M | 665.82M | 668.26M | 671.30M | 675.03M | 679.07M | 680.51M | 640.93M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 24.22M | | | | 26.53M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | 124.33M | 100.22M | 90.08M | 105.36M | 135.44M | 184.20M | 100.35M | 29.21M | 43.05M | 43.01M | 46.46M | 59.88M | 59.94M | 59.65M | 57.46M | 71.15M | 70.50M | 70.49M | 69.44M | 72.86M | 68.81M | 67.25M | 56.75M | 45.79M |
|
Total Non-Current Liabilities
|
| | | | | | | | | 137.99M | 136.06M | 136.74M | 139.80M | 141.47M | 143.98M | 138.45M | 118.48M | 131.52M | 557.04M | 571.44M | 585.76M | 599.77M | 607.09M | 604.79M | 597.48M | 603.55M | 590.19M | 598.21M | 577.46M | 570.13M | 564.51M | 578.69M | 581.85M |
|
Total Liabilities
|
24.50M | 24.51M | 24.59M | 24.81M | 24.98M | 114.48M | 24.83M | 27.38M | 31.36M | 262.32M | 236.28M | 226.82M | 245.16M | 276.91M | 328.18M | 238.79M | 147.69M | 174.57M | 600.05M | 617.90M | 645.64M | 659.72M | 666.73M | 662.24M | 668.62M | 674.04M | 660.68M | 667.64M | 650.32M | 638.95M | 631.76M | 635.44M | 627.65M |
|
Total Debt
|
0.12M | 0.13M | | 0.35M | 0.38M | | 0.41M | 0.76M | 1.73M | 0.77M | | | | 3.14M | | | | 2.64M | | | | 3.23M | | | | | | | | | | | |
|
Common Equity
|
5.00M | 23.07M | 5.00M | 5.00M | 5.00M | 41.56M | 46.42M | 56.05M | 49.46M | 343.23M | 311.78M | 264.39M | 621.29M | 527.08M | 419.84M | 445.22M | 969.93M | 894.26M | 752.10M | 650.58M | 613.54M | 480.22M | 366.78M | 484.54M | 599.36M | 505.48M | 417.58M | 394.83M | 365.99M | 322.28M | 272.17M | 263.37M | 225.90M |
|
Shareholder's Equity
|
5.00M | 23.07M | 5.00M | 5.00M | 5.00M | 41.56M | 46.42M | 56.05M | 49.46M | 343.23M | 311.78M | 264.39M | 621.29M | 527.08M | 419.84M | 445.22M | 969.93M | 894.26M | 752.10M | 650.58M | 613.54M | 480.22M | 366.78M | 484.54M | 599.36M | 505.48M | 417.58M | 394.83M | 365.99M | 322.28M | 272.17M | 263.37M | 225.90M |
|
Liabilities and Shareholders Equity
|
691.51M | 693.57M | 695.41M | 698.07M | 701.28M | 156.04M | 708.90M | 712.89M | 677.29M | 605.55M | 548.06M | 490.98M | 866.05M | 803.99M | 748.03M | 684.02M | 1,117.62M | 1,068.83M | 1,352.14M | 1,268.48M | 1,259.18M | 1,139.94M | 1,033.51M | 1,146.79M | 1,267.98M | 1,179.52M | 1,078.26M | 1,062.47M | 1,016.31M | 961.23M | 903.93M | 898.82M | 853.54M |
|
Retained Earnings
|
-0.07M | 1.33M | 3.09M | 5.53M | 5.00M | 0.08M | 5.00M | 5.00M | 5.00M | -125.86M | -502.68M | -574.80M | -667.03M | -770.74M | -900.44M | -994.48M | -1042.85M | -1123.64M | -1216.70M | -1327.42M | -1472.97M | -1623.80M | -1783.18M | -1917.54M | -2022.15M | -2126.13M | -2228.14M | -2321.92M | -2396.46M | -2472.87M | -2557.36M | -2624.64M | -2689.06M |
|
Treasury Shares
|
| | | | | | | | | 1.77M | 2.02M | 2.24M | 3.23M | 4.76M | 4.16M | 4.02M | 3.44M | 2.40M | 3.91M | 4.49M | 4.50M | 0.22M | | | | 0.32M | | | | 0.64M | | | |
|
Shares Outstanding
|
| | 17.25M | 17.25M | 17.25M | | | | 100.00 | 196.00M | 209.24M | 210.40M | 234.02M | 236.12M | 237.27M | 240.94M | 257.40M | 258.17M | 258.47M | 258.69M | | | | | | | | | | | | | |