|
Cash & Equivalents
|
373.03M | 293.80M | 413.97M | 363.77M | 757.05M | 540.92M | 366.97M | 356.08M | 471.18M | 378.42M | 180.35M | 393.77M | 371.55M | 470.10M | 483.24M | 376.69M | 407.37M | 302.44M | 505.21M | 375.94M | 475.22M | 407.96M | 266.32M | 681.10M | 540.60M | 748.95M | 642.95M |
|
Short-term Investments
|
| | 122.08M | | 148.13M | 300.02M | 343.71M | 0.14M | 447.94M | 459.24M | 419.26M | 0.18M | 261.90M | 218.47M | 75.08M | 37.93M | 49.80M | 50.49M | 38.05M | 58.95M | 44.47M | 139.41M | 139.41M | | | 7.94M | 2.99M |
|
Cash & Current Investments
|
373.03M | 293.80M | 536.05M | 363.77M | 905.17M | 840.94M | 710.68M | 356.22M | 919.12M | 837.66M | 599.61M | 393.95M | 633.45M | 688.56M | 558.32M | 414.62M | 457.17M | 352.93M | 543.26M | 434.88M | 519.69M | 547.37M | 405.73M | 681.10M | 540.60M | 756.89M | 645.94M |
|
Receivables - Net
|
| | | | | | | | | 1.21M | | | | | | | | | | 1.75M | | | | 4.72M | 115.27M | 76.87M | 116.52M |
|
Receivables - Other
|
| | | 2.85M | | | 8.00M | | 0.46M | 8.96M | 0.46M | 19.75M | 10.98M | 22.82M | 24.58M | 17.08M | 10.76M | 8.61M | 5.17M | 0.60M | 235.49M | 0.66M | 0.48M | | | | |
|
Receivables
|
| | | | | | | | | 10.18M | | | | | | | | | | 2.35M | | | | 4.72M | 115.27M | 76.87M | 116.52M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | 11.46M | 16.51M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 1.06M | 4.13M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.64M | 5.75M | 4.97M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.95M | 18.28M | 24.53M |
|
Prepaid Assets
|
| 12.91M | 22.10M | 19.78M | 19.78M | 21.00M | 26.70M | 35.73M | 25.53M | 26.67M | 31.93M | 32.27M | 34.02M | 32.75M | 25.66M | 21.92M | 25.14M | 20.55M | 22.58M | 24.30M | 28.11M | 28.40M | 38.37M | 34.87M | 35.35M | 60.24M | 52.40M |
|
Current Assets
|
| 306.71M | 558.15M | 568.62M | 924.96M | 861.93M | 745.38M | 642.82M | 945.11M | 909.87M | 639.71M | 888.86M | 716.23M | 771.28M | 642.22M | 548.85M | 552.70M | 432.88M | 587.67M | 477.59M | 783.42M | 616.24M | 444.58M | 720.69M | 695.17M | 912.28M | 839.38M |
|
Property, Plant & Equipment (Net)
|
| 1.86M | 2.98M | 5.62M | 15.76M | 15.57M | 16.18M | 20.32M | 22.82M | 26.27M | 27.74M | 30.07M | 17.18M | 16.87M | 15.60M | 14.57M | 13.57M | 13.05M | 12.41M | 11.82M | 11.41M | 9.84M | 8.70M | 7.01M | 6.70M | 6.11M | 5.83M |
|
Long-Term Investments
|
| 7.50M | 75.89M | 31.14M | 23.21M | | | | 82.20M | 60.69M | | | | | | | | | | | | 117.01M | 160.44M | 143.75M | 128.19M | 108.00M | 92.17M |
|
Intangibles
|
| | | | | | | | | | 46.20M | 44.93M | 30.48M | 29.91M | 29.31M | 28.71M | 28.11M | 27.52M | 26.92M | 26.32M | 25.72M | 25.12M | 24.52M | 23.93M | 27.80M | 29.51M | 28.80M |
|
Goodwill & Intangibles
|
| | | | | | | | | 20.00M | 46.20M | 44.93M | 30.48M | 29.91M | 29.31M | 28.71M | 28.11M | 27.52M | 26.92M | 26.32M | 25.72M | 25.12M | 24.52M | 23.93M | 27.80M | 29.51M | 28.80M |
|
Other Non-Current Assets
|
| 9.47M | 2.60M | 26.29M | 17.02M | 17.25M | 16.48M | 23.93M | 30.18M | 49.80M | 33.05M | 33.03M | 35.33M | 31.32M | 29.87M | 20.22M | 20.77M | 20.40M | 18.68M | 22.62M | 20.72M | 18.90M | 20.29M | 18.20M | 16.61M | 18.11M | 25.52M |
|
Non-Current Assets
|
| 18.83M | 82.38M | 63.06M | 64.84M | 43.29M | 42.31M | 60.76M | 148.19M | 171.62M | 141.81M | 123.93M | 96.92M | 90.95M | 86.52M | 74.18M | 72.98M | 70.78M | 67.34M | 68.79M | 65.91M | 178.14M | 220.40M | 198.65M | 186.47M | 167.91M | 158.87M |
|
Assets
|
| 325.54M | 640.53M | 631.68M | 989.80M | 905.23M | 787.69M | 703.59M | 1,093.31M | 1,081.49M | 781.52M | 1,012.79M | 813.15M | 862.23M | 728.74M | 623.04M | 625.68M | 503.66M | 655.01M | 546.38M | 849.33M | 794.38M | 664.98M | 919.34M | 881.64M | 1,080.19M | 998.25M |
|
Accounts Payables
|
| 16.07M | 10.27M | 8.85M | 13.09M | 12.84M | 9.84M | 8.95M | 10.34M | 22.33M | 12.04M | 11.88M | 10.11M | 8.79M | 10.16M | 11.56M | 4.08M | 3.87M | 4.47M | 10.65M | 4.73M | 18.13M | 13.36M | 9.62M | 27.52M | 26.13M | 18.70M |
|
Payables
|
| 16.07M | 10.27M | 8.85M | 13.09M | 12.84M | 9.84M | 8.95M | 10.34M | 22.33M | 12.04M | 11.88M | 10.11M | 8.79M | 10.16M | 11.56M | 4.08M | 3.87M | 4.47M | 10.65M | 4.73M | 18.13M | 13.36M | 9.62M | 27.52M | 26.13M | 18.70M |
|
Accumulated Expenses
|
| 4.74M | 7.58M | 13.32M | 7.46M | 13.59M | 18.75M | 29.68M | 20.74M | 21.86M | 21.56M | 37.04M | 15.46M | 32.61M | 24.84M | 31.26M | 18.87M | 28.69M | 33.73M | 57.37M | 32.40M | 29.06M | 43.54M | 58.33M | 33.45M | 37.19M | 56.16M |
|
Other Accumulated Expenses
|
| 0.87M | 3.22M | 3.02M | 4.88M | 5.99M | 6.36M | 13.35M | 18.25M | 21.18M | 14.61M | 30.28M | 24.78M | 31.98M | 23.84M | 5.19M | 22.22M | 6.23M | | 4.66M | 10.88M | 9.05M | 12.96M | 33.07M | 40.67M | 65.92M | 92.74M |
|
Short term Debt
|
| | | | | | | 1.46M | 3.65M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 8.00M | 2.51M | 3.63M | 3.62M | 3.79M | 3.81M | 4.54M | 5.00M | 4.94M | 4.36M | 4.31M | 4.04M | 3.67M | 3.67M | 3.78M | 4.14M | 4.13M | 4.54M | 4.62M | 4.60M | 4.51M | 5.21M | 4.78M | 5.29M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | 1.15M | | 2.10M | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 7.19M | 7.52M | 8.16M | 6.67M | 6.21M | 6.59M | 6.10M | 13.96M | 15.10M | 11.77M | 14.60M | 11.62M | 10.54M | 9.09M |
|
Total Current Liabilities
|
| 38.70M | 39.86M | 60.38M | 64.91M | 92.64M | 75.71M | 95.65M | 94.73M | 131.91M | 95.82M | 135.07M | 103.46M | 141.16M | 119.19M | 121.43M | 96.60M | 110.12M | 106.06M | 143.84M | 141.48M | 134.36M | 139.22M | 154.40M | 152.10M | 175.85M | 216.60M |
|
Non-Current Debt
|
| 75.00M | 75.02M | 91.79M | 92.42M | 92.91M | 93.39M | 92.42M | 90.76M | 102.61M | 103.14M | 430.75M | 434.11M | 418.35M | 422.97M | 430.99M | 435.76M | 440.50M | 441.72M | 446.44M | 434.72M | 435.45M | 436.22M | 738.87M | | | 740.38M |
|
Convertible Debt
|
| | | | 368.92M | 373.65M | 378.50M | 383.44M | 731.75M | 732.20M | 732.66M | 733.12M | 733.58M | 734.05M | 734.52M | 734.99M | 735.46M | 735.94M | 736.42M | 736.90M | 737.39M | 737.88M | 738.38M | 738.87M | 739.37M | 739.87M | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | 3.73M | 19.89M | 16.96M | 18.63M | 17.09M | 17.51M | 14.67M | 13.13M |
|
Minority Interest
|
58.32M | 48.39M | 2.57M | 2.24M | 3.05M | 1.91M | 2.57M | 48.35M | 1.27M | 6.80M | 4.56M | 3.41M | 0.34M | 12.02M | 10.43M | 11.28M | 12.26M | 12.05M | 12.40M | 11.24M | 12.14M | 11.05M | 10.88M | 10.15M | 9.96M | 9.89M | 10.32M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 1.10M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 8.68M | 9.12M | 8.24M | 14.68M | 13.86M | 18.02M | 18.68M | 17.43M | 15.49M | 14.28M | 13.00M | 12.27M | 11.90M | 10.92M | 9.81M | 8.98M | 8.30M | 7.06M | 5.83M | 4.70M | 4.92M | 4.03M | 8.72M |
|
Other Non-Current Liabilities
|
| 0.35M | 1.39M | 3.53M | 2.80M | 9.40M | 13.47M | 9.52M | 11.61M | 13.27M | 27.58M | 22.07M | 26.83M | 28.63M | 28.23M | 26.64M | 17.50M | 13.33M | 11.79M | 5.63M | 0.59M | 0.48M | 0.38M | 0.29M | 0.35M | 0.55M | 0.68M |
|
Total Non-Current Liabilities
|
| 113.70M | 114.88M | 152.18M | 534.93M | 568.32M | 555.84M | 586.18M | 1,469.79M | 1,523.85M | 1,489.82M | 1,856.30M | 1,827.01M | 1,848.62M | 1,830.89M | 1,841.32M | 1,821.79M | 1,839.97M | 1,836.96M | 1,883.28M | 1,885.60M | 1,875.98M | 1,882.99M | 2,376.66M | 2,519.95M | 2,858.06M | 2,920.30M |
|
Total Liabilities
|
| 114.05M | 116.26M | 155.70M | 537.73M | 577.72M | 569.31M | 595.70M | 1,481.40M | 1,537.11M | 1,517.40M | 1,878.37M | 1,853.84M | 1,877.25M | 1,859.11M | 1,867.96M | 1,839.29M | 1,853.30M | 1,848.74M | 1,888.91M | 1,886.19M | 1,876.47M | 1,883.37M | 2,376.95M | 2,520.30M | 2,858.61M | 2,920.98M |
|
Total Debt
|
| 75.00M | 75.02M | 91.79M | 92.42M | 92.91M | 93.39M | 93.88M | 94.41M | 102.61M | 103.14M | 430.75M | 434.11M | 418.35M | 422.97M | 430.99M | 435.76M | 440.50M | 441.72M | 446.44M | 434.72M | 435.45M | 436.22M | 738.87M | | | 740.38M |
|
Common Equity
|
310.46M | 211.32M | 521.70M | 473.73M | 449.02M | 325.61M | 215.81M | 106.26M | -389.37M | -457.49M | -738.84M | -867.00M | -1041.02M | -1013.51M | -1127.98M | -1243.34M | -1213.41M | -1349.97M | -1195.14M | -1354.26M | -1037.38M | -1081.87M | -1219.04M | -1467.90M | -1648.39M | -1787.86M | -1933.07M |
|
Shareholder's Equity
|
310.46M | 211.32M | 521.70M | 473.73M | 449.02M | 325.61M | 215.81M | 106.26M | -389.37M | -457.49M | -738.84M | -867.00M | -1041.02M | -1013.51M | -1127.98M | -1243.34M | -1213.41M | -1349.97M | -1195.14M | -1354.26M | -1037.38M | -1081.87M | -1219.04M | -1467.90M | -1648.39M | -1787.86M | -1933.07M |
|
Liabilities and Shareholders Equity
|
| 325.54M | 640.53M | 631.68M | 989.80M | 905.23M | 787.69M | 703.59M | 1,093.31M | 1,081.49M | 781.52M | 1,012.79M | 813.15M | 862.23M | 728.74M | 623.04M | 625.68M | 503.66M | 655.01M | 546.38M | 849.33M | 794.38M | 664.98M | 919.34M | 881.64M | 1,080.19M | 998.25M |
|
Treasury Shares
|
| 25.58M | 6.22M | | 2.41M | 2.41M | 2.41M | 2.41M | 0.76M | -0.10M | -2.91M | 3.78M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 6.19M | 7.60M | 7.60M | 7.60M |
|
Retained Earnings
|
-240.63M | -306.59M | -366.57M | -440.03M | -531.88M | -652.91M | -768.77M | -888.75M | -1037.51M | -1133.85M | -1289.79M | -1436.97M | -1633.36M | -1643.22M | -1780.56M | -1918.15M | -2057.45M | -2215.35M | -2392.35M | -2560.50M | -2595.72M | -2669.17M | -2831.21M | -3096.26M | -3263.68M | -3445.59M | -3628.33M |