|
Cash & Equivalents
|
23.74M | 48.54M | 40.30M | 32.98M | 36.40M | 33.50M | 66.40M | 100.30M | 192.25M | 181.38M | 288.64M | 203.43M | 93.12M | 75.05M | 69.33M |
|
Short-term Investments
|
| | 48.21M | 49.21M | 37.94M | 28.69M | 23.72M | 39.74M | 163.77M | 165.69M | 133.89M | 136.25M | 368.21M | 179.82M | 384.28M |
|
Cash & Current Investments
|
23.74M | 48.54M | 88.51M | 82.19M | 74.34M | 62.19M | 90.12M | 140.04M | 356.02M | 347.07M | 422.53M | 339.68M | 461.33M | 254.87M | 453.61M |
|
Receivables - Net
|
| 0.13M | 0.01M | 5.05M | 17.27M | 25.91M | 41.53M | 65.59M | 102.92M | 87.33M | 140.88M | 148.93M | 165.50M | 144.16M | 142.08M |
|
Receivables - Other
|
| | 0.66M | 0.48M | | | | | | | | | | | 4.00M |
|
Receivables
|
| 0.13M | 0.68M | 5.54M | 17.27M | 25.91M | 41.53M | 65.59M | 102.92M | 87.33M | 140.88M | 148.93M | 165.50M | 144.16M | 146.08M |
|
Raw Materials
|
| | 1.15M | 3.90M | 2.49M | 2.89M | 2.09M | 3.00M | 5.74M | | 22.21M | 7.33M | 24.82M | 16.27M | 11.13M |
|
Work In Process
|
| | | 1.35M | 6.33M | 3.95M | 8.87M | 8.87M | 7.28M | | 8.98M | 45.71M | 31.71M | 31.21M | 26.73M |
|
Finished Goods
|
| | | 1.91M | 4.62M | 5.75M | 5.84M | 4.44M | 12.64M | | 17.13M | 32.92M | 35.01M | 29.92M | 16.44M |
|
Inventory
|
| | 1.15M | 7.15M | 13.44M | 12.59M | 16.80M | 16.30M | 25.66M | 26.63M | 48.33M | 85.96M | 91.54M | 77.41M | 54.29M |
|
Current Deferred Tax Assets
|
| | | | | -0.20M | | | | | | | | | |
|
Prepaid Assets
|
| 0.47M | 0.98M | 2.76M | 3.68M | 5.26M | 2.96M | 6.52M | 8.89M | 11.61M | 18.68M | 27.02M | 15.78M | 16.68M | 36.09M |
|
Current Assets
|
| 49.40M | 91.46M | 97.16M | 108.73M | 105.95M | 151.40M | 228.45M | 493.49M | 472.64M | 630.42M | 601.59M | 734.15M | 493.11M | 686.07M |
|
Property, Plant & Equipment (Net)
|
| 1.31M | 1.42M | 2.55M | 2.45M | 3.87M | 4.34M | 5.12M | 4.09M | 17.07M | 37.82M | 16.95M | 15.17M | 13.53M | 11.54M |
|
Long-Term Investments
|
| | | 8.76M | 19.82M | 55.01M | 75.41M | 133.64M | 418.80M | 591.77M | 350.36M | 119.17M | 93.90M | 16.62M | |
|
Goodwill
|
| | | | | | | | | | 77.91M | 117.52M | 117.02M | 117.02M | 117.02M |
|
Intangibles
|
| 2.29M | 2.29M | 1.16M | 5.43M | 0.98M | 36.35M | 36.02M | 31.37M | 24.84M | 364.34M | 784.69M | 702.46M | 599.89M | 521.91M |
|
Goodwill & Intangibles
|
| 2.29M | 2.29M | 1.16M | 5.43M | 0.98M | 36.35M | 36.02M | 31.37M | 24.84M | 442.25M | 902.21M | 819.48M | 716.91M | 638.93M |
|
Long-Term Deferred Tax
|
| | | | | | 41.73M | 20.84M | 29.68M | 32.06M | | | | | |
|
Other Non-Current Assets
|
| 2.05M | 0.33M | 1.37M | 5.21M | 22.50M | 0.33M | 0.39M | 0.38M | 21.89M | 43.25M | 49.23M | 39.81M | 37.51M | 31.53M |
|
Non-Current Assets
|
| 4.33M | 2.53M | 13.83M | 28.06M | 82.68M | 158.16M | 196.01M | 484.32M | 687.64M | 873.68M | 1,087.56M | 968.36M | 784.56M | 682.00M |
|
Assets
|
| 53.73M | 93.99M | 111.00M | 136.78M | 188.63M | 309.57M | 424.46M | 977.81M | 1,160.28M | 1,504.10M | 1,689.15M | 1,702.51M | 1,277.67M | 1,368.07M |
|
Accounts Payables
|
| 11.76M | 10.67M | 3.14M | 1.86M | 4.31M | 8.05M | 6.84M | 36.53M | 49.71M | 78.93M | 117.68M | 96.34M | 79.57M | 76.35M |
|
Notes Payables
|
| | | | | | | | | | | | 401.97M | | |
|
Payables
|
| 11.76M | 10.67M | 3.14M | 1.86M | 4.31M | 8.05M | 6.84M | 36.53M | 49.71M | 78.93M | 117.68M | 498.31M | 79.57M | 76.35M |
|
Accumulated Expenses
|
| 1.55M | | 15.17M | 17.66M | 25.15M | 27.43M | 27.30M | 107.06M | 107.63M | 126.19M | 132.72M | 151.66M | 154.27M | 168.71M |
|
Other Accumulated Expenses
|
| | | 1.80M | 2.21M | 3.06M | 5.63M | 6.41M | 4.56M | 3.24M | 9.08M | 20.13M | 16.86M | 4.28M | |
|
Short term Debt
|
| 6.78M | 11.81M | | | | | | | | 30.90M | 44.84M | 21.12M | 52.07M | 47.34M |
|
Current Leases
|
| | | | | | | | | 2.83M | | | | | |
|
Current Taxes
|
| | | | | | 0.01M | 15.94M | 12.38M | 2.44M | | | | | |
|
Current Deferred Revenue
|
| 0.23M | 0.51M | 0.20M | 0.14M | 0.18M | 0.21M | 0.29M | | | | | | | |
|
Total Current Liabilities
|
| 18.77M | 22.98M | 26.40M | 28.12M | 56.93M | 80.74M | 123.00M | 161.35M | 160.59M | 245.11M | 315.38M | 687.96M | 290.20M | 292.40M |
|
Non-Current Debt
|
| 22.71M | 11.09M | | | | | | | | | 379.25M | | | |
|
Convertible Debt
|
| | | 34.39M | 26.22M | 7.08M | 4.17M | | 329.46M | 345.17M | 361.75M | 379.25M | | | |
|
Non-Current Deffered Revenue
|
| 0.47M | 0.31M | 1.42M | 1.27M | 1.39M | 1.50M | 1.15M | | | | | | | |
|
Pension
|
| 0.24M | 0.28M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | -0.20M | | | | 37.29M | 118.07M | 229.64M | 184.68M | 156.27M | 4.96M |
|
Operating Leases
|
| | | | | | | | | 33.27M | 56.34M | 47.77M | 42.79M | 41.53M | 34.27M |
|
Other Non-Current Liabilities
|
| 1.40M | 1.79M | 12.64M | 6.56M | 4.33M | 4.00M | 10.58M | 11.40M | 28.66M | 45.80M | 80.48M | 54.97M | 53.45M | 47.34M |
|
Total Non-Current Liabilities
|
| 42.89M | 34.63M | 64.89M | 89.52M | 96.29M | 113.81M | 146.41M | 513.39M | 536.20M | 713.44M | 792.82M | 761.34M | 302.71M | 285.00M |
|
Total Liabilities
|
| 44.29M | 36.42M | 77.53M | 96.08M | 100.62M | 117.81M | 156.98M | 524.79M | 564.85M | 759.24M | 873.30M | 816.30M | 356.16M | 332.34M |
|
Total Debt
|
| 29.49M | 22.90M | | | | | | | | 30.90M | 424.09M | 21.12M | 52.07M | 47.34M |
|
Common Equity
|
-44.32M | 9.44M | 57.57M | 33.46M | 40.70M | 88.01M | 191.75M | 269.80M | 453.02M | 595.43M | 744.86M | 815.85M | 886.20M | 921.52M | 1,035.73M |
|
Shareholder's Equity
|
-44.32M | 9.44M | 57.57M | 33.46M | 40.70M | 88.01M | 191.75M | 269.80M | 453.02M | 595.43M | 744.86M | 815.85M | 886.20M | 921.52M | 1,035.73M |
|
Liabilities and Shareholders Equity
|
| 53.73M | 93.99M | 111.00M | 136.78M | 188.63M | 309.57M | 424.46M | 977.81M | 1,160.28M | 1,504.10M | 1,689.15M | 1,702.51M | 1,277.67M | 1,368.07M |
|
Retained Earnings
|
| -39.97M | -86.25M | -178.53M | -189.45M | -175.51M | -84.29M | -26.82M | 86.49M | 199.55M | 326.50M | 379.92M | 481.25M | 482.56M | 556.43M |
|
Preferred Shares
|
| 0.05M | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | 0.03M | 0.09M | 0.20M | 0.30M | 0.38M |