|
Assets
|
0.00M | 0.00M | 20.50M | 135.47M | 512.26M | 525.28M | 520.35M | 709.16M | 604.80M | 607.44M | 776.63M | 672.59M | 788.91M | 594.12M |
|
Cash & Equivalents
|
| | 6.00M | 18.20M | 37.80M | 41.00M | 99.39M | 102.87M | 62.44M | 84.77M | 165.75M | 61.69M | 58.18M | 58.53M |
|
Short-term Investments
|
| | 0.13M | 9.56M | 191.80M | 214.87M | 201.24M | | | | | | | |
|
Cash & Current Investments
|
| | 6.13M | 27.76M | 229.60M | 255.87M | 300.63M | 102.87M | 62.44M | 84.77M | 165.75M | 61.69M | 58.18M | 58.53M |
|
Receivables - Net
|
| | | 7.96M | 12.46M | 18.51M | 13.87M | 12.66M | 18.05M | 15.93M | 15.91M | 16.65M | 21.18M | 27.12M |
|
Receivables - Other
|
| | | | | | | | | | 0.90M | 1.90M | 4.60M | 2.30M |
|
Receivables
|
| | | 7.96M | 12.46M | 18.51M | 13.87M | 12.66M | 18.05M | 15.93M | 16.81M | 18.55M | 25.78M | 29.42M |
|
Raw Materials
|
| | | | 0.29M | 1.34M | 3.44M | | | | | | | |
|
Finished Goods
|
| | | | 2.25M | 1.49M | 1.92M | | | | | | | |
|
Inventory
|
| | | 0.80M | 2.54M | 2.83M | 5.35M | 5.62M | 6.08M | 7.61M | 7.31M | 4.52M | 9.41M | 6.20M |
|
Prepaid Assets
|
| | 1.37M | 0.81M | 8.11M | 4.83M | 3.11M | 4.14M | 5.01M | 8.14M | 6.72M | 12.03M | 19.34M | 12.69M |
|
Current Assets
|
| 0.00M | 7.50M | 37.33M | 301.93M | 332.35M | 325.81M | 495.68M | 429.06M | 410.41M | 582.83M | 486.44M | 616.77M | 416.70M |
|
Property, Plant & Equipment (Net)
|
| | 0.13M | 0.67M | 0.43M | 2.59M | 3.23M | 3.15M | 2.89M | 9.42M | 11.11M | 9.05M | 7.48M | 5.34M |
|
Long-Term Investments
|
| | | | | | | 15.00M | | | | | | |
|
Goodwill
|
| | | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.90M | 0.90M | 0.80M | 0.80M | 0.80M |
|
Intangibles
|
| | 2.50M | 94.27M | 161.54M | 182.04M | 184.82M | 186.69M | 157.20M | 154.12M | 148.44M | 97.07M | 104.44M | 103.97M |
|
Goodwill & Intangibles
|
| | 2.50M | 95.20M | 162.47M | 182.98M | 185.75M | 187.63M | 158.14M | 155.03M | 149.34M | 97.87M | 105.24M | 104.77M |
|
Other Non-Current Assets
|
| | 0.24M | 2.27M | 1.86M | 7.36M | 5.56M | 7.71M | 14.71M | 7.81M | 11.07M | 48.34M | 10.66M | 18.16M |
|
Non-Current Assets
|
| | 13.00M | 98.14M | 210.33M | 192.93M | 194.54M | 213.48M | 175.74M | 197.03M | 193.81M | 186.15M | 172.14M | 177.42M |
|
Accounts Payables
|
0.00M | 0.01M | 3.55M | 7.12M | 7.64M | 7.52M | 18.94M | 6.95M | 26.61M | 12.13M | 15.14M | 17.29M | 41.67M | 23.53M |
|
Notes Payables
|
25.00M | | | 40.49M | | | | | | | | | | |
|
Payables
|
25.00M | 0.01M | 3.55M | 47.61M | 7.64M | 7.52M | 18.94M | 6.95M | 26.61M | 12.13M | 15.14M | 17.29M | 41.67M | 23.53M |
|
Accumulated Expenses
|
0.06M | 0.03M | 4.88M | 27.88M | 23.82M | 33.31M | 36.02M | 49.70M | 51.74M | 56.79M | 75.18M | 95.74M | 118.99M | 86.03M |
|
Other Accumulated Expenses
|
| | | 0.21M | 0.96M | 1.84M | 3.90M | 6.17M | 8.59M | 5.98M | 6.19M | 5.72M | 5.24M | 17.11M |
|
Short term Debt
|
| | 25.04M | 27.99M | 38.81M | 22.44M | 15.71M | 22.46M | | 17.40M | 7.40M | 7.00M | | 68.68M |
|
Current Leases
|
| | | | | | | | | 0.36M | 3.91M | 4.43M | 4.91M | 5.41M |
|
Current Deferred Revenue
|
| | | | | | | | | | 36.65M | 22.91M | 8.93M | 2.81M |
|
Total Current Liabilities
|
| 0.07M | 36.56M | 107.54M | 86.98M | 83.26M | 85.67M | 104.62M | 95.45M | 92.66M | 124.09M | 142.16M | 177.91M | 200.75M |
|
Convertible Debt
|
0.03M | 0.03M | | 43.29M | 43.77M | 44.42M | 45.08M | 195.09M | 204.86M | 215.34M | 226.58M | 375.55M | 377.26M | 310.31M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 20.38M | 10.93M | 1.83M | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 64.20M | | |
|
Non-Current Deferred Tax Liability
|
| | 2.60M | 0.14M | 24.33M | 48.70M | 16.81M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 28.34M | 31.50M | 27.51M | 22.61M | 17.19M |
|
Other Non-Current Liabilities
|
0.03M | 0.03M | 25.04M | 1.62M | 3.07M | 4.01M | 2.47M | 18.00M | 20.89M | 65.10M | 67.10M | 9.38M | 10.32M | 6.80M |
|
Total Non-Current Liabilities
|
0.03M | 0.04M | 15.13M | 171.10M | 209.23M | 213.50M | 224.74M | 372.91M | 362.71M | 331.13M | 407.42M | 620.35M | 577.78M | 528.25M |
|
Total Liabilities
|
0.06M | 0.07M | 40.17M | 172.72M | 212.29M | 217.51M | 227.21M | 390.91M | 383.60M | 396.23M | 474.52M | 629.73M | 588.10M | 535.05M |
|
Total Debt
|
| | 25.04M | 27.99M | 38.81M | 22.44M | 15.71M | 22.46M | | 17.40M | 7.40M | 7.00M | | 68.68M |
|
Common Equity
|
-0.06M | -0.06M | -19.67M | -37.25M | 299.97M | 307.77M | 293.13M | 318.25M | 221.20M | 211.21M | 302.11M | 42.85M | 200.81M | 59.08M |
|
Shareholder's Equity
|
-0.06M | -0.06M | -19.67M | -37.25M | 299.97M | 307.77M | 293.13M | 318.25M | 221.20M | 211.21M | 302.11M | 42.85M | 200.81M | 59.08M |
|
Liabilities and Shareholders Equity
|
0.00M | 0.00M | 20.50M | 135.47M | 512.26M | 525.28M | 520.35M | 709.16M | 604.80M | 607.44M | 776.63M | 672.59M | 788.91M | 594.12M |
|
Treasury Shares
|
| | 0.13M | 0.69M | 0.43M | 0.41M | 0.25M | 0.40M | 0.76M | 1.11M | 1.47M | 2.34M | 2.87M | 3.52M |
|
Retained Earnings
|
-0.12M | -0.14M | -68.24M | -179.18M | -65.15M | -113.06M | -177.66M | -270.02M | -416.44M | -585.88M | -765.97M | -1014.22M | -1125.62M | -1447.17M |
|
Preferred Shares
|
| 0.00M | | | | | | | | | | | | |