|
Cash & Equivalents
|
| | 89.22M | 112.71M | 344.71M | 88.98M | 378.02M | 58.06M | 81.47M | 89.96M | 298.17M | 39.55M | 37.80M |
|
Short-term Investments
|
| | 165.40M | 59.73M | 156.39M | 259.59M | 127.25M | 222.77M | 211.47M | 83.51M | 29.31M | 62.88M | 50.55M |
|
Cash & Current Investments
|
| | 254.61M | 172.43M | 501.10M | 348.57M | 505.28M | 280.83M | 292.94M | 173.47M | 327.48M | 102.43M | 88.35M |
|
Receivables - Net
|
| 0.20M | 0.29M | 1.92M | 0.65M | 2.25M | 0.62M | | | | | | |
|
Receivables - Other
|
| 0.93M | 1.84M | 35.23M | 9.08M | 7.11M | 10.05M | 28.57M | 53.80M | 14.06M | 16.79M | 17.47M | 18.44M |
|
Receivables
|
| 1.13M | 2.13M | 37.15M | 9.72M | 9.36M | 10.67M | | | | | | |
|
Raw Materials
|
| 5.14M | 6.83M | 6.87M | 6.07M | 11.73M | | | | | | | |
|
Work In Process
|
| 0.36M | 0.14M | | 2.63M | 0.07M | | | | | | | |
|
Finished Goods
|
| 4.91M | 5.57M | 3.14M | 3.53M | 5.04M | | | | | | | |
|
Inventory
|
| 10.41M | 12.55M | 10.01M | 12.22M | 16.83M | | | | | | | |
|
Prepaid Assets
|
| 2.57M | 6.08M | 12.76M | 3.06M | 3.70M | 11.45M | 4.35M | 10.36M | 8.56M | 7.68M | 11.60M | 4.28M |
|
Current Assets
|
| 14.11M | 275.37M | 237.47M | 528.50M | 378.75M | 532.82M | 36.74M | 393.34M | 249.87M | 353.46M | 133.54M | 161.07M |
|
Property, Plant & Equipment (Net)
|
| 10.24M | 9.66M | 9.87M | 8.46M | 10.16M | 13.18M | 12.64M | 16.42M | 13.66M | 11.88M | 9.07M | 7.42M |
|
Long-Term Investments
|
| | 51.40M | 42.86M | 91.56M | 41.59M | 11.87M | 4.99M | 12.75M | 67.54M | | | 2.29M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 440.75M | 447.30M | 2.43M |
|
Other Non-Current Assets
|
| 0.83M | 0.83M | 1.08M | 1.89M | 1.88M | 1.53M | 1.59M | 2.45M | 3.23M | 6.90M | 8.07M | 12.29M |
|
Non-Current Assets
|
| 11.07M | 62.40M | 62.64M | 110.75M | 62.65M | 27.41M | 372.09M | 16.96M | 37.70M | 253.94M | 248.46M | 193.09M |
|
Assets
|
| 25.18M | 337.77M | 300.12M | 639.25M | 441.40M | 560.24M | 408.83M | 469.06M | 374.82M | 607.40M | 382.00M | 354.16M |
|
Accounts Payables
|
| 6.94M | 9.92M | 18.80M | 1.73M | 5.92M | 9.03M | 4.76M | 6.78M | 3.10M | 1.55M | 1.52M | 2.24M |
|
Payables
|
| 6.94M | 9.92M | 18.80M | 1.73M | 5.92M | 9.03M | 4.76M | 6.78M | 3.10M | 1.55M | 1.52M | 2.24M |
|
Accumulated Expenses
|
| 9.87M | 18.16M | 10.87M | 14.02M | 24.14M | 23.80M | 28.18M | 35.24M | 12.80M | 10.31M | 6.44M | 7.02M |
|
Other Accumulated Expenses
|
| 9.71M | 5.22M | 4.95M | 8.30M | 11.71M | 7.36M | 1.94M | 2.01M | 1.30M | 1.14M | 1.24M | 2.21M |
|
Short term Debt
|
| | | | | | | 9.85M | 19.33M | 16.94M | | | |
|
Current Leases
|
| | | | | | | 7.76M | 9.87M | 0.50M | 6.75M | 3.92M | 10.71M |
|
Current Taxes
|
| | | | | | | | | | | | 5.85M |
|
Current Deferred Revenue
|
| 8.21M | 0.09M | 0.14M | 0.15M | 0.12M | 43.40M | 31.57M | 11.52M | 0.10M | 0.02M | | |
|
Total Current Liabilities
|
| 36.85M | 41.26M | 49.47M | 49.27M | 62.55M | 98.55M | 3.07M | 123.57M | 58.59M | 28.71M | 24.77M | 32.09M |
|
Non-Current Debt
|
| | | | | | 229.53M | 219.30M | 372.87M | 371.36M | | | |
|
Convertible Debt
|
| | | | 222.68M | 223.75M | 224.82M | 225.89M | 226.96M | 228.03M | | | |
|
Non-Current Deffered Revenue
|
| 4.77M | 5.15M | 4.60M | 3.97M | 3.67M | 26.18M | 6.76M | 0.35M | 0.31M | 0.19M | | |
|
Operating Leases
|
| | | | | | | 47.73M | 47.22M | 52.68M | 45.41M | 45.24M | 39.11M |
|
Other Non-Current Liabilities
|
| 0.58M | 1.58M | 2.98M | 13.11M | 34.82M | 24.76M | 21.29M | 63.45M | 75.02M | 76.00M | 79.50M | 1.89M |
|
Total Non-Current Liabilities
|
| -0.58M | -1.58M | -2.98M | -13.11M | -34.82M | -24.76M | -21.29M | -63.45M | -75.02M | -76.00M | -79.50M | -1.89M |
|
Total Debt
|
| | | | | | 229.53M | 229.15M | 392.21M | 388.30M | | | |
|
Common Equity
|
-6.99M | -17.04M | 289.79M | 243.06M | 350.23M | 115.18M | -51.59M | -223.84M | -303.75M | -338.57M | 441.80M | 213.00M | 175.54M |
|
Shareholder's Equity
|
-6.99M | -17.04M | 289.79M | 243.06M | 350.23M | 115.18M | -51.59M | -223.84M | -303.75M | -338.57M | 441.80M | 213.00M | 175.54M |
|
Liabilities and Shareholders Equity
|
| 25.18M | 337.77M | 300.12M | 639.25M | 441.40M | 560.24M | 408.83M | 469.06M | 374.82M | 607.40M | 382.00M | 354.16M |
|
Retained Earnings
|
| | -139.34M | -321.56M | -512.23M | -797.74M | 1.12M | -1248.60M | -1526.62M | -1726.04M | -853.91M | -909.10M | -965.52M |
|
Treasury Shares
|
| | | 2.99M | 3.61M | 2.90M | 3.07M | 4.94M | 4.99M | 8.35M | 12.74M | 4.00M | 3.96M |