|
Cash & Equivalents
|
| | 268.20M | 122.23M | 89.22M | 100.90M | 97.09M | 127.11M | 112.71M | 128.80M | 148.36M | 86.57M | 344.71M | 169.94M | 139.63M | 91.30M | 88.98M | 125.83M | 103.85M | 101.20M | 378.02M | 223.24M | 178.31M | 102.40M | 58.06M | 332.80M | 104.73M | 93.28M | 81.47M | 114.01M | 204.95M | 121.42M | 89.96M | 94.37M | 87.29M | 418.54M | 298.17M | 187.66M | 105.60M | 71.69M | 39.55M | 53.84M | 46.34M | 23.38M | 37.80M | 110.61M | 281.93M | 174.77M |
|
Short-term Investments
|
| | 81.00M | 162.49M | 165.40M | 135.34M | 113.90M | 68.86M | 59.73M | 51.07M | 101.32M | 143.91M | 156.39M | 222.82M | 222.19M | 243.70M | 259.59M | 292.70M | 249.05M | 199.21M | 127.25M | 210.82M | 217.76M | 217.28M | 222.77M | 154.23M | 333.61M | 265.06M | 211.47M | 95.96M | 60.00M | 94.79M | 83.51M | 53.15M | 45.56M | 68.29M | 29.31M | 53.60M | 61.85M | 62.32M | 62.88M | 46.14M | 49.73M | 67.98M | 50.55M | 20.24M | 56.88M | 154.91M |
|
Cash & Current Investments
|
| | 349.20M | 284.72M | 254.61M | 236.24M | 210.99M | 195.97M | 172.43M | 179.88M | 249.68M | 230.48M | 501.10M | 392.77M | 361.82M | 335.00M | 348.57M | 418.53M | 352.90M | 300.41M | 505.28M | 434.06M | 396.07M | 319.68M | 280.83M | 487.03M | 438.34M | 358.35M | 292.94M | 209.97M | 264.95M | 216.21M | 173.47M | 147.52M | 132.85M | 486.83M | 327.48M | 241.26M | 167.45M | 134.00M | 102.43M | 99.97M | 96.08M | 91.36M | 88.35M | 130.85M | 338.80M | 329.68M |
|
Receivables - Net
|
0.20M | 0.00M | 0.09M | 0.23M | 0.29M | 0.56M | 0.81M | 0.78M | 1.92M | 1.53M | 1.86M | 0.87M | 0.65M | 1.23M | 1.35M | 1.58M | 2.25M | 1.97M | 3.43M | 3.02M | 0.62M | 0.11M | 0.11M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
0.93M | | 15.24M | 0.18M | 1.84M | 19.66M | 25.49M | 19.64M | 35.23M | 37.54M | 35.08M | 22.71M | 9.08M | 7.64M | 5.32M | 11.55M | 7.11M | 2.85M | 3.87M | 3.91M | 10.05M | 7.82M | 20.00M | 20.00M | 28.57M | 26.28M | 35.51M | 48.91M | 53.80M | 42.36M | 27.74M | 43.77M | 14.06M | 35.56M | 12.49M | 14.11M | 16.79M | 12.27M | 15.80M | 17.06M | 17.47M | 14.66M | 14.30M | 16.84M | 18.44M | 15.35M | 21.92M | 18.27M |
|
Receivables
|
1.13M | 0.00M | 15.33M | 0.41M | 2.13M | 20.23M | 26.29M | 20.42M | 37.15M | 39.06M | 36.94M | 23.59M | 9.72M | 8.87M | 6.66M | 13.12M | 9.36M | 4.82M | 7.30M | 6.93M | 10.67M | 7.94M | 20.11M | 20.09M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Raw Materials
|
5.14M | 4.00M | 6.86M | 6.83M | 6.83M | 6.75M | 7.31M | 7.31M | 6.87M | 5.27M | 5.81M | 7.29M | 6.07M | 7.44M | 6.75M | 9.95M | 11.73M | 10.61M | 10.58M | 10.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
0.36M | 2.23M | 2.28M | 0.81M | 0.14M | | | | | 1.76M | 1.84M | 0.84M | 2.63M | 2.63M | 3.38M | 0.76M | 0.07M | 1.99M | 3.35M | 3.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
4.91M | 4.79M | 5.61M | 7.49M | 5.57M | 5.59M | 5.24M | 4.83M | 3.14M | 2.38M | 2.16M | 4.35M | 3.53M | 3.14M | 1.99M | 4.55M | 5.04M | 4.62M | 3.98M | 3.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
10.41M | 11.01M | 14.76M | 15.13M | 12.55M | 12.34M | 12.55M | 12.14M | 10.01M | 9.41M | 9.81M | 12.48M | 12.22M | 13.21M | 12.13M | 15.26M | 16.83M | 17.22M | 17.91M | 17.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
2.57M | 4.49M | 3.45M | 6.45M | 6.08M | 6.76M | 10.39M | 9.71M | 12.76M | 10.16M | 3.55M | 4.32M | 3.06M | 3.57M | 4.03M | 3.46M | 3.70M | 5.33M | 7.64M | 7.03M | 11.45M | 24.93M | 8.86M | 7.13M | 4.35M | 5.49M | 13.12M | 10.31M | 10.36M | 10.04M | 12.35M | 9.94M | 8.56M | 4.54M | 7.08M | 8.13M | 7.68M | 6.28M | 7.78M | 9.00M | 11.60M | 7.57M | 6.28M | 7.68M | 4.28M | 4.06M | 5.57M | 6.75M |
|
Current Assets
|
14.11M | 15.60M | 382.73M | 306.71M | 275.37M | 275.56M | 260.23M | 238.24M | 237.47M | 238.75M | 303.12M | 274.04M | 528.50M | 421.50M | 384.88M | 367.13M | 378.75M | 446.82M | 386.69M | 332.61M | 532.82M | 467.23M | 426.04M | 355.65M | 36.74M | 534.22M | 498.39M | 450.72M | 393.34M | 293.07M | 333.18M | 297.17M | 249.87M | 204.64M | 154.73M | 511.72M | 353.46M | 261.34M | 192.00M | 161.69M | 133.54M | 124.29M | 119.31M | 116.48M | 161.07M | 150.26M | 366.29M | 354.70M |
|
Property, Plant & Equipment (Net)
|
10.24M | 9.73M | 9.62M | 9.36M | 9.66M | 9.30M | 9.61M | 9.51M | 9.87M | 10.12M | 8.81M | 8.83M | 8.46M | 8.25M | 8.68M | 8.62M | 10.16M | 10.33M | 10.68M | 12.41M | 13.18M | 12.90M | 12.66M | 12.19M | 12.64M | 13.90M | 14.43M | 15.43M | 16.42M | 16.94M | 16.58M | 16.00M | 13.66M | 13.24M | 12.53M | 11.88M | 11.88M | 12.10M | 9.55M | 9.29M | 9.07M | 8.72M | 8.14M | 7.79M | 7.42M | 7.03M | 6.64M | 6.26M |
|
Long-Term Investments
|
| | 38.23M | 65.64M | 51.40M | 38.52M | 17.79M | 8.00M | 42.86M | 34.60M | 52.32M | 58.77M | 91.56M | 147.88M | 136.44M | 99.40M | 41.59M | 17.00M | 18.25M | 20.22M | 11.87M | | | 24.94M | 4.99M | 5.07M | | | 12.75M | 19.44M | 35.82M | 45.09M | 67.54M | 94.11M | 148.25M | | | 18.78M | | | | | | | 2.29M | 2.33M | 2.37M | 3.03M |
|
Long-Term Deferred Tax
|
| | | 17.10M | | 22.20M | 24.30M | 28.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.75M | | | | 447.30M | | | | 2.43M | | | |
|
Other Non-Current Assets
|
0.83M | 0.83M | | | 0.83M | 0.83M | 1.02M | 0.92M | 1.08M | 0.83M | 1.40M | 5.82M | 1.89M | 1.57M | 0.83M | 0.83M | 1.88M | 0.83M | 0.83M | 1.76M | 1.53M | 1.44M | 1.39M | 1.30M | 1.59M | 1.31M | 1.51M | 0.83M | 2.45M | 2.30M | 1.32M | 3.30M | 3.23M | 3.19M | 3.30M | 4.87M | 6.90M | 12.09M | 11.59M | 10.00M | 8.07M | 7.90M | 7.73M | 7.47M | 12.29M | 13.82M | 25.77M | 25.19M |
|
Non-Current Assets
|
11.07M | 10.57M | 47.85M | 74.99M | 62.40M | 49.34M | 29.25M | 19.27M | 62.64M | 54.37M | 71.36M | 82.25M | 110.75M | 166.53M | 159.00M | 119.03M | 62.65M | 33.29M | 34.67M | 38.36M | 27.41M | 64.03M | 66.41M | 89.69M | 372.09M | 71.19M | 65.94M | 61.46M | 16.96M | 82.04M | 96.07M | 105.94M | 37.70M | 150.72M | 206.03M | 251.78M | 253.94M | 277.21M | 254.63M | 251.90M | 248.46M | 247.01M | 242.72M | 239.62M | 193.09M | 193.32M | 59.74M | 60.76M |
|
Assets
|
25.18M | 26.17M | 430.59M | 381.70M | 337.77M | 324.90M | 289.48M | 257.51M | 300.12M | 293.12M | 374.49M | 356.29M | 639.25M | 588.04M | 543.89M | 486.16M | 441.40M | 480.11M | 421.36M | 370.96M | 560.24M | 531.26M | 492.45M | 445.34M | 408.83M | 605.41M | 564.33M | 512.19M | 469.06M | 375.11M | 429.25M | 403.11M | 374.82M | 355.36M | 360.76M | 763.50M | 607.40M | 538.55M | 446.63M | 413.59M | 382.00M | 371.31M | 362.03M | 356.11M | 354.16M | 343.58M | 426.04M | 415.46M |
|
Accounts Payables
|
6.94M | 4.98M | 9.50M | 5.28M | 9.92M | 4.02M | 6.33M | 5.96M | 18.80M | 9.09M | 7.41M | 5.35M | 1.73M | 3.63M | 6.41M | 5.62M | 5.92M | 5.08M | 3.64M | 3.75M | 9.03M | 5.60M | 3.50M | 8.71M | 4.76M | 6.64M | 10.06M | 6.44M | 6.78M | 6.83M | 10.70M | 8.90M | 3.10M | 1.51M | 3.07M | 5.34M | 1.55M | 2.66M | 1.57M | 2.37M | 1.52M | 1.69M | 1.67M | 1.45M | 2.24M | 2.41M | 1.68M | 2.21M |
|
Payables
|
6.94M | 4.98M | 9.50M | 5.28M | 9.92M | 4.02M | 6.33M | 5.96M | 18.80M | 9.09M | 7.41M | 5.35M | 1.73M | 3.63M | 6.41M | 5.62M | 5.92M | 5.08M | 3.64M | 3.75M | 9.03M | 5.60M | 3.50M | 8.71M | 4.76M | 6.64M | 10.06M | 6.44M | 6.78M | 6.83M | 10.70M | 8.90M | 3.10M | 1.51M | 3.07M | 5.34M | 1.55M | 2.66M | 1.57M | 2.37M | 1.52M | 1.69M | 1.67M | 1.45M | 2.24M | 2.41M | 1.68M | 2.21M |
|
Accumulated Expenses
|
9.87M | 13.42M | 6.48M | 10.89M | 18.16M | 10.43M | 7.79M | 10.22M | 10.87M | 7.82M | 9.02M | 11.89M | 14.02M | 9.13M | 15.80M | 12.71M | 24.14M | 21.99M | 12.15M | 15.89M | 23.80M | 22.10M | 23.50M | 25.80M | 28.18M | 24.71M | 26.76M | 30.47M | 35.24M | 15.62M | 14.63M | 8.63M | 12.80M | 9.56M | 6.96M | 7.56M | 10.31M | 5.03M | 5.37M | 6.58M | 6.44M | 4.47M | 5.77M | 7.84M | 7.02M | 5.39M | 7.26M | 10.33M |
|
Other Accumulated Expenses
|
9.71M | 9.89M | 13.87M | 9.44M | 5.22M | 7.46M | 3.33M | 4.32M | 4.95M | 4.72M | 4.91M | 4.09M | 8.30M | 8.05M | 8.37M | 9.83M | 11.71M | 11.51M | 8.70M | 11.05M | 7.36M | 15.59M | 6.43M | 6.55M | 1.94M | 6.56M | 7.02M | 6.73M | 2.01M | 1.83M | 1.50M | 1.83M | 1.30M | 0.79M | 2.27M | 0.14M | 1.14M | 1.43M | 1.54M | 1.51M | 1.24M | 1.07M | 0.86M | 1.21M | 2.21M | 2.07M | 1.86M | 1.33M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | 8.30M | 12.35M | 8.70M | 9.85M | | | | 19.33M | 11.66M | 6.94M | 12.53M | 16.94M | 9.01M | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 7.89M | 6.83M | 7.76M | 7.95M | 8.74M | 9.69M | 9.87M | 1.22M | 1.04M | 1.02M | 0.50M | 4.05M | 2.62M | 0.69M | 6.75M | 7.43M | 9.16M | 9.71M | 3.92M | 4.06M | 4.22M | 4.20M | 10.71M | 10.81M | 10.90M | 10.91M |
|
Current Taxes
|
| | | 5.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.85M | 5.85M | 26.70M | 4.07M |
|
Current Deferred Revenue
|
8.21M | 7.73M | 5.72M | 0.67M | 0.09M | 0.31M | 0.34M | 0.27M | 0.14M | 1.12M | 0.66M | 0.22M | 0.15M | 0.14M | 0.14M | 0.13M | 0.12M | 50.16M | 54.48M | 57.24M | 43.40M | 42.52M | 43.31M | 33.75M | 31.57M | 23.19M | 25.06M | 18.20M | 11.52M | 7.66M | 5.69M | 2.90M | 0.10M | 0.10M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | |
|
Total Current Liabilities
|
36.85M | 38.54M | 40.11M | 35.83M | 41.26M | 28.85M | 24.48M | 27.43M | 49.47M | 46.40M | 44.66M | 45.41M | 49.27M | 48.98M | 57.10M | 48.79M | 62.55M | 105.18M | 93.48M | 102.03M | 98.55M | 113.54M | 110.14M | 108.82M | 3.07M | 98.04M | 106.57M | 104.27M | 123.57M | 86.49M | 67.13M | 66.08M | 58.59M | 44.20M | 32.62M | 142.13M | 28.71M | 26.18M | 24.55M | 25.37M | 24.77M | 21.66M | 22.95M | 23.43M | 32.09M | 31.50M | 54.63M | 37.41M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | 229.53M | 221.40M | 217.72M | 222.01M | 219.30M | 373.85M | 375.27M | 384.48M | 372.87M | 375.18M | 375.07M | 375.57M | 371.36M | 384.16M | 396.12M | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | 222.68M | 222.94M | 223.21M | 223.48M | 223.75M | 224.01M | 224.28M | 224.55M | 224.82M | 225.09M | 225.35M | 225.62M | 225.89M | 226.16M | 226.43M | 226.69M | 226.96M | 227.23M | 227.50M | 227.77M | 228.03M | 228.30M | 228.57M | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
4.77M | 4.89M | 4.99M | 5.07M | 5.15M | 5.04M | 4.89M | 4.75M | 4.60M | 4.45M | 4.37M | 4.16M | 3.97M | 3.67M | 3.45M | 3.29M | 3.67M | 45.65M | 34.22M | 22.47M | 26.18M | 21.73M | 13.44M | 14.17M | 6.76M | 8.51M | 1.15M | 0.75M | 0.35M | 0.34M | 0.33M | 0.32M | 0.31M | 0.30M | 0.20M | 0.20M | 0.19M | 0.19M | 0.18M | 0.17M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | 48.49M | 48.56M | 48.62M | 47.73M | 47.20M | 47.63M | 47.82M | 47.22M | 57.03M | 57.77M | 54.35M | 52.68M | 47.41M | 50.64M | 51.38M | 45.41M | 43.76M | 42.52M | 41.12M | 45.24M | 43.84M | 42.44M | 40.78M | 39.11M | 37.35M | 35.56M | 33.68M |
|
Other Non-Current Liabilities
|
0.58M | | | 0.99M | 1.58M | 1.89M | 2.43M | 2.79M | 2.98M | 3.74M | 3.88M | 8.85M | 13.11M | 18.49M | 19.00M | 26.49M | 34.82M | 36.09M | 28.32M | 28.32M | 24.76M | 14.26M | 14.46M | 8.90M | 21.29M | 9.58M | 9.61M | 9.70M | 63.45M | 2.06M | 1.83M | 2.61M | 75.02M | 2.43M | 2.40M | 62.70M | 76.00M | 7.68M | 7.68M | 7.68M | 79.50M | 5.45M | 4.88M | 4.98M | 1.89M | 1.29M | 1.55M | 0.31M |
|
Total Non-Current Liabilities
|
-0.58M | | | -0.99M | -1.58M | -1.89M | -2.43M | -2.79M | -2.98M | -3.74M | -3.88M | -8.85M | -13.11M | -18.49M | -19.00M | -26.49M | -34.82M | -36.09M | -28.32M | -28.32M | -24.76M | -14.26M | -14.46M | -8.90M | -21.29M | -9.58M | -9.61M | -9.70M | -63.45M | -2.06M | -1.83M | -2.61M | -75.02M | -2.43M | -2.40M | -62.70M | -76.00M | -7.68M | -7.68M | -7.68M | -79.50M | -5.45M | -4.88M | -4.98M | -1.89M | -1.29M | -1.55M | -0.31M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | 229.53M | 229.70M | 230.06M | 230.71M | 229.15M | 373.85M | 375.27M | 384.48M | 392.21M | 386.84M | 382.01M | 388.10M | 388.30M | 393.17M | 396.12M | | | | | | | | | | | | | |
|
Common Equity
|
-17.04M | -17.92M | 384.76M | 339.82M | 289.79M | 289.12M | 257.67M | 222.54M | 243.06M | 238.54M | 321.58M | 297.87M | 350.23M | 293.95M | 241.13M | 184.12M | 115.18M | 63.41M | 34.39M | -13.45M | -51.59M | -113.25M | -137.22M | -182.81M | -223.84M | -157.94M | -202.34M | -261.54M | -303.75M | -373.22M | -300.37M | -323.59M | -338.57M | -351.45M | -349.81M | 480.58M | 441.80M | 370.56M | 280.16M | 246.13M | 213.00M | 204.87M | 193.69M | 185.65M | 175.54M | 165.98M | 224.85M | 232.68M |
|
Shareholder's Equity
|
-17.04M | -17.92M | 384.76M | 339.82M | 289.79M | 289.12M | 257.67M | 222.54M | 243.06M | 238.54M | 321.58M | 297.87M | 350.23M | 293.95M | 241.13M | 184.12M | 115.18M | 63.41M | 34.39M | -13.45M | -51.59M | -113.25M | -137.22M | -182.81M | -223.84M | -157.94M | -202.34M | -261.54M | -303.75M | -373.22M | -300.37M | -323.59M | -338.57M | -351.45M | -349.81M | 480.58M | 441.80M | 370.56M | 280.16M | 246.13M | 213.00M | 204.87M | 193.69M | 185.65M | 175.54M | 165.98M | 224.85M | 232.68M |
|
Liabilities and Shareholders Equity
|
25.18M | 26.17M | 430.59M | 381.70M | 337.77M | 324.90M | 289.48M | 257.51M | 300.12M | 293.12M | 374.49M | 356.29M | 639.25M | 588.04M | 543.89M | 486.16M | 441.40M | 480.11M | 421.36M | 370.96M | 560.24M | 531.26M | 492.45M | 445.34M | 408.83M | 605.41M | 564.33M | 512.19M | 469.06M | 375.11M | 429.25M | 403.11M | 374.82M | 355.36M | 360.76M | 763.50M | 607.40M | 538.55M | 446.63M | 413.59M | 382.00M | 371.31M | 362.03M | 356.11M | 354.16M | 343.58M | 426.04M | 415.46M |
|
Retained Earnings
|
| | -20.53M | -75.03M | -139.34M | -181.81M | -229.41M | -276.73M | -321.56M | -363.71M | -410.93M | -444.89M | -512.23M | -577.65M | -643.94M | -710.82M | -797.74M | -861.71M | -902.53M | -961.96M | 1.12M | -1084.72M | -1124.56M | -1182.99M | -1248.60M | -1331.65M | -1394.54M | -1468.18M | -1526.62M | -1606.30M | -1658.70M | -1694.01M | -1726.04M | -1751.99M | -1760.18M | -843.55M | -853.91M | -876.00M | -891.64M | -900.59M | -909.10M | -920.77M | -937.30M | -950.00M | -965.52M | -979.10M | -924.27M | -920.65M |
|
Treasury Shares
|
| | | 0.42M | | | | | 2.99M | 1.44M | 1.44M | 1.44M | 3.61M | 1.30M | 1.30M | 1.30M | 2.90M | 1.30M | 0.98M | 0.98M | 3.07M | 0.88M | 0.88M | 0.78M | 4.94M | 0.41M | 0.41M | 0.41M | 4.99M | | | | 8.35M | | | 9.64M | 12.74M | 5.16M | 12.44M | 15.62M | 4.00M | 3.07M | 4.53M | 4.28M | 3.96M | 4.48M | 4.10M | 3.74M |