|
Cash & Equivalents
|
33.58M | 42.57M | 128.36M | 140.63M | 96.33M | 146.06M | 119.63M | 253.46M | 710.62M | 622.16M | 696.98M | 1,220.70M |
|
Cash & Current Investments
|
33.58M | 42.57M | 128.36M | 140.63M | 96.33M | 146.06M | 119.63M | 253.46M | 710.62M | 622.16M | 696.98M | 1,220.70M |
|
Receivables - Net
|
| 20.49M | 24.78M | 33.41M | 44.55M | 52.85M | 80.03M | 89.50M | 108.90M | 128.67M | 136.77M | 132.40M |
|
Receivables - Other
|
| | | 0.10M | | 2.88M | 4.58M | 4.31M | 4.52M | 13.97M | 9.10M | 12.09M |
|
Receivables
|
| 20.49M | 24.78M | 33.51M | 44.55M | 55.73M | 84.61M | 93.81M | 113.42M | 142.64M | 145.87M | 144.49M |
|
Raw Materials
|
| 3.37M | 3.03M | 4.31M | 7.48M | 6.40M | | | | | | |
|
Finished Goods
|
| 3.48M | 3.45M | 6.23M | 6.69M | 16.59M | | | | | | |
|
Inventory
|
| 6.85M | 6.47M | 10.54M | 14.18M | 22.99M | 34.17M | 44.28M | 75.28M | 115.58M | 96.14M | 87.44M |
|
Current Deferred Tax Assets
|
| 3.24M | | | | | | | | | | |
|
Prepaid Assets
|
| 1.92M | 4.87M | 9.20M | 12.80M | 9.50M | 13.50M | 16.35M | 26.18M | 29.06M | 33.03M | 47.37M |
|
Current Assets
|
| 68.60M | 161.05M | 190.18M | 163.94M | 228.06M | 243.67M | 397.41M | 917.62M | 891.09M | 956.78M | 1,481.59M |
|
Property, Plant & Equipment (Net)
|
| 8.13M | 15.45M | 20.18M | 23.46M | 27.76M | 38.55M | 44.80M | 41.71M | 57.17M | 54.16M | 63.20M |
|
Long-Term Investments
|
| | | | | | | | | | | 17.17M |
|
Goodwill
|
18.48M | 21.37M | 24.72M | 24.72M | 63.59M | 63.59M | 104.96M | 112.84M | 112.90M | 148.18M | 154.50M | 154.21M |
|
Intangibles
|
5.96M | 5.09M | 6.32M | 4.57M | 94.29M | 79.07M | 103.44M | 103.26M | 91.41M | 82.46M | 78.56M | 63.16M |
|
Goodwill & Intangibles
|
24.44M | 26.47M | 31.04M | 29.29M | 157.88M | 142.66M | 208.40M | 216.10M | 204.31M | 230.64M | 233.06M | 217.37M |
|
Long-Term Deferred Tax
|
| 8.36M | 11.91M | 16.75M | 18.44M | 28.95M | 19.14M | 21.69M | 13.55M | 84.19M | 131.81M | 181.28M |
|
Other Non-Current Assets
|
| 9.37M | 6.64M | 4.84M | 7.92M | 13.55M | 17.52M | 18.23M | 24.35M | 37.36M | 39.50M | 24.16M |
|
Non-Current Assets
|
| 52.33M | 65.05M | 71.06M | 207.71M | 212.92M | 314.12M | 334.27M | 314.39M | 438.29M | 482.78M | 556.62M |
|
Assets
|
| 120.93M | 226.09M | 261.25M | 371.64M | 440.99M | 557.80M | 731.69M | 1,232.02M | 1,329.38M | 1,439.56M | 2,038.21M |
|
Accounts Payables
|
| 15.23M | 19.28M | 28.30M | 29.08M | 58.43M | 48.73M | 53.93M | 89.82M | 119.66M | 124.47M | 139.43M |
|
Payables
|
| 15.23M | 19.28M | 28.30M | 29.08M | 58.43M | 48.73M | 53.93M | 89.82M | 119.66M | 124.47M | 139.43M |
|
Accumulated Expenses
|
| 5.82M | 7.51M | 8.81M | 12.13M | 13.48M | 16.34M | 22.31M | 23.50M | 25.58M | 28.63M | 28.74M |
|
Other Accumulated Expenses
|
| 2.14M | 2.22M | 2.21M | 4.97M | | | | | | | |
|
Current Leases
|
| | | | | | 7.68M | 9.97M | 10.33M | 12.16M | 12.04M | 7.70M |
|
Current Deferred Revenue
|
| 1.70M | 2.29M | 12.62M | 12.68M | 11.18M | 10.50M | 12.53M | 14.84M | 18.33M | 22.89M | 26.56M |
|
Total Current Liabilities
|
| 22.75M | 29.08M | 39.70M | 44.50M | 75.27M | 75.80M | 90.24M | 129.34M | 164.94M | 175.34M | 188.81M |
|
Non-Current Debt
|
| 6.70M | 6.70M | 6.70M | 71.00M | 67.00M | 63.00M | 110.00M | 425.35M | 490.37M | 493.51M | 983.48M |
|
Non-Current Deffered Revenue
|
| 9.20M | 9.70M | 11.06M | 9.39M | 7.82M | 7.46M | 8.49M | 9.14M | 10.79M | 12.69M | 13.62M |
|
Preferred Stock Liabilities
|
| 202.46M | | | | | | | | | | |
|
Minority Interest
|
| | | | | | 11.21M | 10.69M | 12.89M | 23.99M | 36.31M | 44.75M |
|
Operating Leases
|
| | | | | | 37.20M | 37.70M | 32.59M | 27.38M | 20.47M | 65.53M |
|
Other Non-Current Liabilities
|
| 1.67M | 10.48M | 13.56M | 13.93M | 13.31M | 7.49M | 6.81M | 9.54M | 13.05M | 12.70M | 15.48M |
|
Total Non-Current Liabilities
|
| 38.65M | 45.48M | 56.44M | 124.89M | 150.09M | 183.45M | 246.43M | 596.41M | 693.48M | 702.01M | 1,251.44M |
|
Total Liabilities
|
| 40.32M | 55.96M | 70.00M | 138.81M | 163.40M | 190.94M | 253.24M | 605.96M | 706.53M | 714.71M | 1,266.91M |
|
Total Debt
|
| 6.70M | 6.70M | 6.70M | 71.00M | 67.00M | 63.00M | 110.00M | 425.35M | 490.37M | 493.51M | 983.48M |
|
Common Equity
|
-140.69M | -121.84M | 170.13M | 191.25M | 232.83M | 277.59M | 355.65M | 467.75M | 613.17M | 598.86M | 688.55M | 726.55M |
|
Shareholder's Equity
|
-140.69M | -121.84M | 170.13M | 191.25M | 232.83M | 277.59M | 355.65M | 467.75M | 613.17M | 598.86M | 688.55M | 726.55M |
|
Liabilities and Shareholders Equity
|
| 120.93M | 226.09M | 261.25M | 371.64M | 440.99M | 557.80M | 731.69M | 1,232.02M | 1,329.38M | 1,439.56M | 2,038.21M |
|
Treasury Shares
|
| 0.04M | 0.04M | 0.06M | 0.56M | | | 0.15M | 0.15M | 1.53M | 2.02M | 3.14M |
|
Retained Earnings
|
0.06M | | -128.06M | -117.91M | -88.68M | -64.03M | -10.46M | 66.57M | 118.83M | 185.14M | 266.19M | 390.30M |