|
Assets
|
1279.40M | 1262.62M | 1305.71M | 1568.35M | 2244.06M | 2475.38M | 3729.37M | 4023.69M | 4633.12M | 4427.13M | 4690.04M | 5848.02M | 6004.77M | 6375.07M | 6841.60M | 6988.94M |
|
Cash & Equivalents
|
233.20M | 88.08M | 46.27M | 180.53M | 568.78M | 875.49M | 397.04M | 408.33M | 598.03M | 493.98M | 437.45M | 649.16M | 587.28M | 724.53M | 755.13M | 942.84M |
|
Short-term Investments
|
186.23M | 186.03M | 148.82M | 267.28M | 215.94M | 69.71M | 195.58M | 381.35M | 797.94M | 590.33M | 316.36M | 416.23M | 426.60M | 567.01M | 318.68M | 194.86M |
|
Cash & Current Investments
|
419.43M | 274.11M | 195.09M | 447.81M | 784.72M | 945.19M | 592.62M | 789.68M | 1395.97M | 1084.31M | 753.81M | 1065.39M | 1013.88M | 1291.54M | 1073.81M | 1137.71M |
|
Receivables - Net
|
102.58M | 86.58M | 104.84M | 109.07M | 117.82M | 144.47M | 164.96M | 215.28M | 261.37M | 342.63M | 377.40M | 448.35M | 373.40M | 461.32M | 633.70M | 660.53M |
|
Receivables - Other
|
| 7.31M | 6.09M | | 116.50M | | | | | | | | | | | |
|
Receivables
|
102.58M | 93.88M | 110.93M | 109.07M | 234.32M | 144.47M | 164.96M | 215.28M | 261.37M | 342.63M | 377.40M | 448.35M | 373.40M | 461.32M | 633.70M | 660.53M |
|
Raw Materials
|
| 11.17M | 12.14M | 11.94M | 15.31M | 22.49M | 46.12M | 51.25M | 49.88M | 74.62M | 74.44M | 76.67M | | | | |
|
Work In Process
|
| 65.34M | 75.90M | 71.44M | 88.42M | 114.39M | 150.29M | 167.79M | 234.67M | 231.06M | 349.98M | 308.29M | | | | |
|
Finished Goods
|
| 33.19M | 42.07M | 45.31M | 58.88M | 62.57M | 75.28M | 136.09M | 191.22M | 225.19M | 255.85M | 313.59M | | | | |
|
Inventory
|
109.73M | 109.70M | 130.12M | 128.69M | 162.60M | 199.45M | 271.68M | 355.13M | 475.77M | 530.87M | 680.27M | 698.55M | 776.67M | 894.08M | 1107.18M | 1232.65M |
|
Current Deferred Tax Assets
|
| 16.66M | 21.11M | 32.36M | 30.56M | 31.20M | | | | | | | | | | |
|
Prepaid Assets
|
20.71M | 33.87M | 18.64M | 25.51M | 41.71M | 108.52M | 60.38M | 61.71M | 74.04M | 98.40M | 130.66M | 129.93M | 110.44M | 104.52M | 141.39M | 201.53M |
|
Current Assets
|
652.46M | 504.26M | 469.80M | 743.43M | 1137.42M | 1397.64M | 1089.64M | 1421.79M | 2207.14M | 2056.22M | 1942.14M | 2342.22M | 2274.39M | 2751.46M | 2956.09M | 3232.43M |
|
Buildings
|
| 138.03M | 141.48M | 144.70M | 159.12M | | | | | | | | | | | |
|
Construction in Progress
|
| 14.73M | 53.88M | 64.30M | 77.21M | | | | | | | | | | | |
|
Land & Improvements
|
| 37.65M | 48.57M | 56.01M | 74.95M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
277.79M | 221.87M | 268.97M | 284.47M | 319.32M | 523.52M | 704.21M | 798.77M | 896.70M | 948.68M | 1010.87M | 1032.47M | 1035.46M | 1073.37M | 1066.13M | 1043.04M |
|
Long-Term Investments
|
236.93M | 128.17M | 94.39M | 115.99M | 267.70M | 97.86M | 425.65M | 572.71M | 385.79M | 235.86M | 411.98M | 285.47M | 507.79M | 333.83M | 611.13M | 521.24M |
|
Goodwill
|
33.09M | 53.36M | 51.54M | 51.54M | 54.26M | 54.26M | 197.04M | 197.04M | 197.04M | 197.04M | 197.04M | 196.20M | 196.20M | 196.20M | 196.20M | 196.20M |
|
Intangibles
|
57.16M | 103.65M | 180.28M | 181.93M | 192.67M | 197.79M | 737.12M | 637.32M | 629.66M | 491.81M | 456.58M | 417.27M | 388.65M | 338.57M | 294.70M | 255.28M |
|
Goodwill & Intangibles
|
90.25M | 157.01M | 231.82M | 233.47M | 246.93M | 252.05M | 934.16M | 834.36M | 826.70M | 688.85M | 653.62M | 613.47M | 584.85M | 534.77M | 490.90M | 451.48M |
|
Long-Term Deferred Tax
|
| 236.02M | 224.68M | 189.30M | 145.23M | 190.97M | 220.19M | 446.79M | 399.10M | 460.95M | 549.42M | 1432.15M | 1450.16M | 1505.41M | 1545.81M | 1489.37M |
|
Other Non-Current Assets
|
21.35M | 14.21M | 15.49M | 19.54M | 156.17M | 54.56M | 408.64M | 32.81M | 29.85M | 36.57M | 122.01M | 142.24M | 152.12M | 176.24M | 171.54M | 251.39M |
|
Non-Current Assets
|
626.94M | 758.36M | 835.91M | 824.92M | 733.95M | 931.97M | 1808.00M | 1999.34M | 2010.14M | 2370.91M | 2747.90M | 3505.80M | 3730.39M | 3623.62M | 3885.51M | 3756.51M |
|
Accounts Payables
|
78.07M | 83.84M | 94.12M | 147.07M | 183.27M | 231.84M | 392.51M | 370.50M | 401.92M | 437.29M | 570.62M | 492.55M | 498.26M | 572.96M | 683.15M | 606.99M |
|
Payables
|
78.07M | 83.84M | 94.12M | 147.07M | 183.27M | 231.84M | 392.51M | 370.50M | 401.92M | 437.29M | 570.62M | 492.55M | 498.26M | 572.96M | 683.15M | 606.99M |
|
Accumulated Expenses
|
| 24.41M | 23.85M | 43.16M | 58.41M | 45.48M | 95.34M | 109.04M | 140.78M | 149.94M | | | | | | |
|
Other Accumulated Expenses
|
| 4.33M | 9.26M | 6.18M | 4.88M | 8.24M | | | | | | | | | | |
|
Short term Debt
|
-1.39M | 1.67M | | 23.36M | 2.19M | 3.90M | 22.48M | 46.33M | 360.95M | 85.95M | 361.88M | | 48.23M | 15.93M | 493.88M | |
|
Current Taxes
|
| 0.53M | 3.17M | 2.07M | 3.60M | 5.48M | 59.57M | 7.85M | 9.74M | 7.79M | | | | | | |
|
Current Deferred Revenue
|
0.12M | | 0.34M | | | | | 0.98M | | | | | | | | |
|
Total Current Liabilities
|
109.02M | 83.84M | 94.12M | 170.43M | 183.27M | 235.74M | 445.46M | 439.31M | 816.52M | 523.24M | 932.50M | 492.55M | 546.50M | 588.88M | 1177.02M | 606.99M |
|
Convertible Debt
|
693.41M | 377.52M | 348.33M | 324.86M | 655.57M | 642.90M | 343.93M | 660.76M | 813.52M | 830.42M | 848.12M | 1075.14M | 1079.08M | 1083.02M | 1086.97M | 595.14M |
|
Non-Current Deffered Revenue
|
| 5.21M | 8.77M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 36.52M | 37.16M | 33.30M | | | 143.53M | | | | | | | | | |
|
Other Non-Current Liabilities
|
27.54M | 84.00M | 19.99M | 26.67M | 33.39M | 38.77M | 44.59M | 115.31M | 135.32M | 58.65M | 98.12M | 114.19M | 98.36M | 100.02M | 119.94M | 128.82M |
|
Total Non-Current Liabilities
|
929.67M | 461.37M | 512.67M | 525.91M | 869.63M | 908.72M | 1283.93M | 1142.11M | 1689.14M | 1400.54M | 1469.53M | 1627.82M | 1640.74M | 1671.90M | 1770.12M | 1202.13M |
|
Total Liabilities
|
957.21M | 545.37M | 532.66M | 552.58M | 903.02M | 947.49M | 1328.52M | 1257.41M | 1824.46M | 1459.19M | 1567.66M | 1742.02M | 1739.10M | 1771.92M | 1890.05M | 1330.95M |
|
Total Debt
|
-1.39M | 1.67M | | 23.36M | 2.19M | 3.90M | 22.48M | 46.33M | 360.95M | 85.95M | 361.88M | | 48.23M | 15.93M | 493.88M | |
|
Common Equity
|
322.19M | 717.26M | 773.05M | 1015.76M | 1341.04M | 1527.89M | 2400.85M | 2766.28M | 2808.66M | 2967.94M | 3122.38M | 4106.00M | 4265.67M | 4603.16M | 4951.55M | 5657.99M |
|
Shareholder's Equity
|
449.43M | 717.26M | 773.05M | 1015.76M | 1341.04M | 1527.89M | 2400.85M | 2766.28M | 2808.66M | 2967.94M | 3122.38M | 4106.00M | 4265.67M | 4603.16M | 4951.55M | 5657.99M |
|
Liabilities and Shareholders Equity
|
1279.40M | 1262.62M | 1305.71M | 1568.35M | 2244.06M | 2475.38M | 3729.37M | 4023.69M | 4633.12M | 4427.13M | 4690.04M | 5848.02M | 6004.77M | 6375.07M | 6841.60M | 6988.94M |
|
Retained Earnings
|
-805.00M | -371.26M | -425.10M | -0.20M | 5.02M | 27.47M | -1021.57M | -1520.51M | -1637.55M | -1694.13M | -1720.71M | -861.61M | -930.76M | -789.20M | -621.55M | -194.69M |
|
Treasury Shares
|
| 0.42M | 0.88M | 0.90M | 1.13M | 1.54M | 2.15M | 2.44M | 2.68M | | | 0.52M | 4.44M | 4.52M | 4.70M | 4.54M |