|
Cash & Equivalents
|
166.49M | 294.66M | 306.39M | 306.39M | 242.95M | 199.87M | 167.71M | 389.27M | 449.51M | 636.90M | 550.42M | 960.84M | 1,099.37M | 942.05M | 937.44M | 1,043.89M |
|
Short-term Investments
|
19.98M | 8.62M | 7.39M | 28.48M | 127.04M | 254.79M | 359.58M | 250.98M | 272.03M | 98.46M | 318.20M | | 71.97M | 57.53M | 35.30M | |
|
Cash & Current Investments
|
186.47M | 303.28M | 313.78M | 334.87M | 369.99M | 454.66M | 527.29M | 640.26M | 721.54M | 735.36M | 868.63M | 960.84M | 1,171.34M | 999.58M | 972.74M | 1,043.89M |
|
Receivables - Net
|
54.54M | 65.43M | 91.54M | 98.99M | 113.25M | 129.75M | 158.55M | 247.41M | 324.19M | 439.01M | 550.29M | 657.70M | 897.20M | 859.68M | 903.42M | 995.68M |
|
Receivables - Other
|
| | | | | | | 0.10M | 14.30M | 23.23M | 4.43M | | | | | |
|
Receivables
|
54.54M | 65.43M | 91.54M | 98.99M | 113.25M | 129.75M | 158.55M | 247.51M | 338.49M | 462.24M | 554.72M | 657.70M | 897.20M | 859.68M | 903.42M | 995.68M |
|
Raw Materials
|
| 1.27M | 4.54M | 7.63M | 5.17M | 8.14M | 9.95M | 9.79M | 12.72M | 26.12M | 54.95M | 76.40M | 123.23M | 172.76M | 145.49M | 124.38M |
|
Work In Process
|
| 1.03M | 2.49M | 3.89M | 4.24M | 2.97M | 7.07M | 10.77M | 12.16M | 13.78M | 30.97M | 31.39M | 51.71M | 96.56M | 91.26M | 73.66M |
|
Finished Goods
|
| 0.24M | 2.37M | 3.60M | 4.55M | 4.82M | 2.45M | 6.57M | 6.81M | 15.74M | 26.13M | 31.44M | 55.29M | 69.44M | 60.15M | 56.25M |
|
Inventory
|
2.05M | 2.54M | 9.40M | 15.12M | 13.97M | 15.93M | 19.46M | 27.13M | 31.69M | 55.64M | 112.05M | 139.24M | 230.23M | 338.75M | 296.90M | 254.29M |
|
Current Deferred Tax Assets
|
| | | | 28.64M | 37.05M | | | | | | | | | | |
|
Prepaid Assets
|
18.25M | 17.36M | 31.78M | 36.81M | 18.83M | 19.77M | 26.70M | 38.18M | 80.95M | 72.47M | 102.45M | 91.75M | 195.31M | 226.37M | 273.55M | 198.58M |
|
Current Assets
|
261.30M | 388.61M | 384.82M | 485.79M | 544.68M | 657.16M | 732.01M | 952.98M | 1,158.37M | 1,302.48M | 1,633.42M | 1,849.54M | 2,494.07M | 2,424.39M | 2,446.62M | 2,492.44M |
|
Buildings
|
10.05M | | | | | | | | | | | | | | | |
|
Construction in Progress
|
6.44M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
24.97M | 30.68M | 53.97M | 79.19M | 75.74M | 90.12M | 136.47M | 175.17M | 348.79M | 521.33M | 631.73M | 734.72M | 1,081.93M | 1,231.86M | 1,290.86M | 1,271.13M |
|
Long-Term Investments
|
| 9.09M | | 21.25M | 101.98M | 147.89M | 151.37M | 59.78M | 54.61M | 45.91M | | | 125.32M | 41.98M | 8.02M | |
|
Goodwill
|
0.48M | 0.48M | 135.38M | 99.24M | 61.62M | 61.37M | 61.07M | 61.04M | 64.61M | 64.03M | 63.92M | 444.82M | 418.55M | 407.55M | 419.53M | 442.63M |
|
Intangibles
|
4.99M | 2.19M | 50.02M | 45.78M | 23.74M | | | | | | 11.77M | 130.07M | 109.71M | 95.72M | 82.12M | 103.49M |
|
Goodwill & Intangibles
|
5.47M | 2.67M | 185.41M | 145.01M | 85.36M | 82.06M | 79.16M | 82.00M | 89.07M | 81.95M | 75.69M | 574.89M | 528.26M | 503.27M | 501.65M | 546.12M |
|
Long-Term Deferred Tax
|
61.53M | 42.44M | 22.34M | 21.61M | 44.23M | 40.05M | 51.42M | 67.84M | 49.33M | 64.69M | 64.01M | 1,552.83M | 1,533.77M | 1,571.75M | 1,590.05M | 1,557.37M |
|
Other Non-Current Assets
|
1.97M | 3.45M | 2.74M | 3.45M | 8.62M | 7.67M | 8.20M | 13.32M | 43.89M | 26.99M | 39.61M | 35.15M | 57.51M | 55.83M | 128.68M | 234.16M |
|
Non-Current Assets
|
26.94M | 34.14M | 56.71M | 270.52M | 287.47M | 330.84M | 426.62M | 443.17M | 625.64M | 749.98M | 867.28M | 2,980.14M | 3,448.03M | 3,523.56M | 3,637.26M | 3,722.16M |
|
Assets
|
355.24M | 476.94M | 649.26M | 756.31M | 832.15M | 988.00M | 1,158.63M | 1,396.15M | 1,784.01M | 2,052.46M | 2,500.70M | 4,829.68M | 5,942.11M | 5,947.95M | 6,083.88M | 6,214.60M |
|
Accounts Payables
|
6.12M | 7.77M | 19.27M | 19.55M | 17.72M | 23.25M | 34.35M | 28.60M | 36.78M | 64.26M | 87.25M | 142.13M | 163.89M | 127.87M | 113.12M | 108.69M |
|
Payables
|
6.12M | 7.77M | 19.27M | 19.55M | 17.72M | 23.25M | 34.35M | 28.60M | 36.78M | 64.26M | 87.25M | 142.13M | 163.89M | 127.87M | 113.12M | 108.69M |
|
Accumulated Expenses
|
42.82M | 51.36M | 76.60M | 74.25M | 80.34M | 87.88M | 107.77M | 134.33M | 195.56M | 234.68M | 319.96M | 405.58M | 607.32M | 454.37M | 525.78M | 598.19M |
|
Other Accumulated Expenses
|
| 2.76M | 4.52M | | | 7.32M | | | | | | | | | | |
|
Current Leases
|
1.20M | | | | | | | | | | | | | | | |
|
Current Taxes
|
| 2.94M | 7.05M | | 18.33M | 30.48M | 37.51M | 45.13M | 114.09M | 78.01M | 102.79M | | | | | |
|
Current Deferred Revenue
|
32.30M | 33.85M | 52.25M | 61.98M | 77.28M | 90.68M | 129.55M | 191.41M | 267.71M | 393.14M | 563.76M | 777.89M | 1,152.87M | 1,343.64M | 1,427.71M | 1,433.31M |
|
Total Current Liabilities
|
81.24M | 92.97M | 148.12M | 155.77M | 175.34M | 201.81M | 271.67M | 354.33M | 500.05M | 692.07M | 970.97M | 1,325.60M | 1,924.07M | 1,925.89M | 2,066.61M | 2,038.03M |
|
Operating Leases
|
| | | | | | | | | | 43.46M | 64.44M | 102.66M | 100.33M | 96.97M | 88.21M |
|
Other Non-Current Liabilities
|
0.96M | 6.22M | 10.37M | 19.22M | 4.51M | 2.93M | 1.52M | 1.29M | 15.58M | 29.49M | 102.79M | 105.75M | 174.60M | 195.97M | 173.06M | 139.91M |
|
Total Non-Current Liabilities
|
81.24M | 92.97M | 148.12M | 155.77M | 193.66M | 232.29M | 309.18M | 399.47M | 614.14M | 770.08M | 1,051.74M | 1,490.07M | 2,144.80M | 2,150.61M | 2,280.32M | 2,222.71M |
|
Total Liabilities
|
82.20M | 99.20M | 158.48M | 175.00M | 198.18M | 235.23M | 310.71M | 400.76M | 629.72M | 799.57M | 1,154.53M | 1,595.82M | 2,319.40M | 2,346.59M | 2,453.39M | 2,362.61M |
|
Common Equity
|
273.04M | 377.75M | 490.78M | 581.32M | 633.97M | 752.77M | 847.93M | 999.31M | 1,154.29M | 1,252.89M | 1,346.17M | 3,233.86M | 3,622.71M | 3,601.36M | 3,630.49M | 3,851.99M |
|
Shareholder's Equity
|
273.04M | 377.75M | 490.78M | 581.32M | 633.97M | 752.77M | 847.93M | 999.31M | 1,154.29M | 1,252.89M | 1,346.17M | 3,233.86M | 3,622.71M | 3,601.36M | 3,630.49M | 3,851.99M |
|
Liabilities and Shareholders Equity
|
355.24M | 476.94M | 649.26M | 756.31M | 832.15M | 988.00M | 1,158.63M | 1,396.15M | 1,784.01M | 2,052.46M | 2,500.70M | 4,829.68M | 5,942.11M | 5,947.95M | 6,083.88M | 6,214.60M |
|
Retained Earnings
|
-252.50M | -178.25M | -116.51M | -89.63M | -95.91M | -30.51M | 27.39M | 131.45M | 267.27M | 378.14M | 439.91M | 2,215.80M | 2,619.37M | 2,566.69M | 2,447.17M | 2,483.77M |
|
Treasury Shares
|
0.88M | 0.91M | 1.50M | 1.70M | 2.04M | 2.12M | 2.08M | 1.79M | 1.34M | 0.93M | 0.70M | 0.63M | 0.49M | 0.49M | 0.74M | 1.02M |