|
Cash & Equivalents
|
| 15.52M | 15.88M | 13.15M | 296.83M | 207.60M | 104.43M | 43.51M | 40.35M | 31.98M | 37.14M | 28.87M | 58.13M | 24.49M | 7.75M | 2.46M | 1.64M | 1.21M | 3.90M | 0.85M | 11.84M |
|
Short-term Investments
|
| | | | | 15.48M | 81.72M | 98.29M | 72.48M | 48.21M | 26.87M | 18.48M | 13.47M | 6.62M | 3.15M | 0.70M | | 2.71M | 2.47M | 2.22M | 1.98M |
|
Cash & Current Investments
|
| 15.52M | 15.88M | 13.15M | 296.83M | 223.09M | 186.15M | 141.80M | 112.83M | 80.20M | 64.01M | 47.34M | 71.60M | 31.11M | 10.90M | 3.16M | 1.64M | 3.92M | 6.37M | 3.07M | 13.82M |
|
Receivables - Net
|
| 1.30M | | | 6.62M | 12.85M | 10.20M | 11.82M | 20.92M | 9.64M | 14.35M | 14.28M | 12.60M | 10.20M | 11.65M | 9.06M | 13.05M | 7.13M | 7.68M | 7.22M | 7.52M |
|
Receivables - Other
|
| 3.03M | | | 1.51M | 0.27M | 1.30M | 0.27M | 1.35M | 5.40M | 6.53M | 13.73M | 13.73M | 7.51M | 9.91M | 8.86M | 4.03M | 0.50M | 1.29M | 1.45M | 3.44M |
|
Receivables
|
| 4.33M | | | 8.13M | 13.12M | 11.49M | 12.09M | 22.28M | 15.04M | 20.87M | 28.01M | 26.33M | 17.71M | 21.56M | 17.92M | 17.08M | 7.63M | 8.97M | 8.66M | 10.96M |
|
Raw Materials
|
| | | | | 16.59M | 32.09M | 44.68M | 51.75M | 58.59M | 62.66M | 66.93M | 69.70M | 48.49M | 45.63M | 42.45M | 64.77M | 29.39M | 30.19M | 30.02M | 26.65M |
|
Work In Process
|
| | | | | 5.88M | 10.73M | 17.23M | 17.56M | 12.62M | 8.53M | 9.37M | 10.30M | 9.92M | 15.49M | 13.71M | 12.76M | 9.66M | 4.03M | 3.08M | 5.80M |
|
Finished Goods
|
| | | | | | | | | | 2.74M | 1.72M | 1.16M | 2.41M | 1.68M | 3.36M | 10.27M | 10.91M | 11.91M | 5.32M | 2.94M |
|
Inventory
|
| 7.31M | | | 15.22M | 22.48M | 42.67M | 61.15M | 68.25M | 71.20M | 73.94M | 78.02M | 81.16M | 60.82M | 62.80M | 59.52M | 61.98M | 49.95M | 46.13M | 38.42M | 35.39M |
|
Prepaid Assets
|
| 0.81M | 0.53M | 0.37M | 9.07M | 9.46M | 9.45M | 6.70M | 4.62M | 5.53M | 4.58M | 2.86M | 2.52M | 4.00M | 3.08M | 2.29M | 1.93M | 2.34M | 5.91M | 2.78M | 1.83M |
|
Current Assets
|
| 27.90M | 1.79M | 0.52M | 329.18M | 268.07M | 249.76M | 221.73M | 207.98M | 171.52M | 163.40M | 156.23M | 181.60M | 113.02M | 98.34M | 82.17M | 79.79M | 57.72M | 61.77M | 48.90M | 59.17M |
|
Property, Plant & Equipment (Net)
|
| 1.01M | | | 5.00M | 10.05M | 12.44M | 17.72M | 19.21M | 19.81M | 19.07M | 18.38M | 17.43M | 16.33M | 15.25M | 14.19M | 13.15M | 14.27M | 13.69M | 15.20M | 12.42M |
|
Long-Term Investments
|
| 345.00M | 345.00M | 345.01M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.93M | | | 5.86M | 16.23M | 15.39M | 14.95M | 20.13M | 22.66M | 22.41M | 22.35M | 21.13M | 17.78M | 17.07M | 16.34M | 14.06M | 13.51M | 12.26M | 11.44M | 19.29M |
|
Non-Current Assets
|
| 4.79M | 345.00M | 345.01M | 18.61M | 34.64M | 37.43M | 40.79M | 47.42M | 51.54M | 48.15M | 48.40M | 45.58M | 40.77M | 37.80M | 34.48M | 31.00M | 31.46M | 29.62M | 29.66M | 34.73M |
|
Assets
|
0.12M | 32.69M | 346.80M | 345.53M | 347.79M | 302.72M | 287.19M | 262.52M | 255.40M | 223.06M | 211.55M | 204.62M | 227.18M | 153.80M | 136.15M | 116.65M | 110.79M | 89.18M | 91.40M | 78.56M | 93.90M |
|
Accounts Payables
|
| 1.23M | | | 33.34M | 9.88M | 19.61M | 15.74M | 14.13M | 12.21M | 10.58M | 17.58M | 13.13M | 15.85M | 15.60M | 14.01M | 17.67M | 18.54M | 16.36M | 14.85M | 11.34M |
|
Notes Payables
|
0.06M | 0.27M | | | | | | | | | | | | | | | | 5.67M | | 16.91M | |
|
Payables
|
0.06M | 1.49M | | | 33.34M | 9.88M | 19.61M | 15.74M | 14.13M | 12.21M | 10.58M | 17.58M | 13.13M | 15.85M | 15.60M | 14.01M | 17.67M | 24.20M | 16.36M | 31.77M | 11.34M |
|
Accumulated Expenses
|
0.04M | 2.51M | 1.21M | 3.13M | 6.55M | 9.41M | 12.12M | 16.48M | 19.68M | 15.88M | 13.80M | 9.37M | 11.21M | 6.49M | 6.24M | 5.86M | 5.33M | 3.51M | 3.76M | 4.26M | 12.68M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | 1.17M | | 1.76M | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | 29.90M | 5.67M | | 16.91M | |
|
Current Leases
|
| | | | | | | | | | | | | 2.27M | | 2.00M | 1.89M | 1.78M | 1.74M | | 2.07M |
|
Current Deferred Revenue
|
| 4.70M | | | 17.12M | 22.25M | 18.69M | 16.18M | 26.04M | 15.19M | 10.61M | 5.77M | 4.85M | 5.13M | 4.72M | 4.09M | 10.80M | 10.29M | 7.61M | 6.71M | 8.23M |
|
Total Current Liabilities
|
| 12.13M | 1.54M | 3.46M | 70.74M | 46.66M | 55.53M | 53.52M | 61.81M | 46.05M | 37.73M | 35.69M | 100.37M | 48.67M | 60.86M | 48.55M | 63.67M | 38.00M | 43.89M | 42.74M | 37.57M |
|
Non-Current Debt
|
| 4.32M | | | 14.32M | 2.96M | 2.42M | 1.89M | 4.36M | 5.42M | 9.76M | 19.40M | | 11.94M | | | | | | | |
|
Non-Current Deffered Revenue
|
| 12.07M | 12.07M | 12.07M | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 123.70M | 302.55M | 299.89M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | 10.18M | | 9.35M | 8.89M | 8.47M | 8.04M | | 7.45M |
|
Other Non-Current Liabilities
|
| 0.18M | 1.70M | 1.92M | 20.14M | 111.49M | 142.72M | 12.49M | 53.38M | 17.41M | 27.07M | 25.22M | 14.41M | 11.84M | 14.46M | 4.93M | 2.35M | 2.17M | 1.05M | 8.70M | 1.00M |
|
Total Non-Current Liabilities
|
| 16.63M | 37.55M | 38.72M | 205.49M | 80.81M | 95.15M | 68.34M | 91.23M | 66.85M | 64.72M | 70.98M | 114.06M | 73.62M | 76.24M | 59.60M | 74.02M | 47.35M | 57.47M | 48.33M | 62.74M |
|
Total Liabilities
|
0.10M | 16.81M | 39.25M | 40.64M | 225.62M | 192.30M | 237.87M | 80.83M | 144.61M | 84.27M | 91.79M | 96.21M | 128.47M | 85.46M | 90.70M | 64.53M | 76.37M | 49.52M | 58.52M | 57.02M | 63.74M |
|
Total Debt
|
| 4.32M | | | 14.32M | 2.96M | 2.42M | 1.89M | 4.36M | 5.42M | 9.76M | 19.40M | | 11.94M | | | 29.90M | 5.67M | | 16.91M | |
|
Common Equity
|
0.02M | -107.82M | -120.95M | -132.41M | 122.17M | 110.42M | 49.32M | 181.69M | 110.80M | 138.79M | 119.76M | 108.42M | 98.71M | 68.34M | 45.45M | 52.12M | 34.42M | 39.66M | 32.88M | 21.54M | 30.16M |
|
Shareholder's Equity
|
0.02M | -107.82M | -120.95M | -132.41M | 122.17M | 110.42M | 49.32M | 181.69M | 110.80M | 138.79M | 119.76M | 108.42M | 98.71M | 68.34M | 45.45M | 52.12M | 34.42M | 39.66M | 32.88M | 21.54M | 30.16M |
|
Liabilities and Shareholders Equity
|
0.12M | 32.69M | 346.80M | 345.53M | 347.79M | 302.72M | 287.19M | 262.52M | 255.40M | 223.06M | 211.55M | 204.62M | 227.18M | 153.80M | 136.15M | 116.65M | 110.79M | 89.18M | 91.40M | 78.56M | 93.90M |
|
Retained Earnings
|
-0.01M | -122.78M | 14.32M | 2.34M | -215.44M | -229.87M | -295.49M | -168.15M | -244.53M | -221.90M | -258.22M | -281.42M | -300.89M | -357.04M | -385.40M | -385.52M | -408.65M | -430.33M | -455.75M | -469.50M | -481.33M |
|
Treasury Shares
|
| | | | | 4.04M | 4.55M | 5.40M | 6.20M | 0.28M | 12.50M | 0.35M | 0.35M | 0.04M | 0.52M | 0.04M | 0.03M | 0.01M | 0.15M | 0.89M | 0.96M |