|
Cash & Equivalents
|
568.25M | 569.12M | 557.41M | 601.60M | 726.36M | 536.26M | 932.16M | 616.69M | 465.23M | 688.09M | 533.30M | 705.21M | 928.43M | 1,088.94M | 882.33M | 1,008.15M | 2,644.03M |
|
Short-term Investments
|
| 2.18M | 12.71M | 215.11M | 303.15M | 306.82M | 523.93M | 94.50M | 3.06M | 4.46M | | | | | | | |
|
Cash & Current Investments
|
568.25M | 571.30M | 570.12M | 816.72M | 1,029.51M | 843.08M | 1,456.09M | 711.18M | 468.29M | 692.54M | 533.30M | 705.21M | 928.43M | 1,088.94M | 882.33M | 1,008.15M | 2,644.03M |
|
Receivables - Net
|
| 200.63M | 215.27M | 136.77M | 97.82M | 107.62M | 122.49M | 164.85M | 157.17M | 190.43M | 297.08M | 304.55M | 338.49M | 337.60M | 486.71M | 504.53M | 710.45M |
|
Receivables - Other
|
| | | | | | 43.08M | 57.81M | 71.62M | 71.10M | 136.79M | 126.17M | 144.36M | 155.69M | 174.33M | 193.96M | 293.25M |
|
Receivables
|
| 200.63M | 215.27M | 136.77M | 97.82M | 107.62M | 165.57M | 222.66M | 228.79M | 261.53M | 433.88M | 430.71M | 482.85M | 493.29M | 661.04M | 698.50M | 1,003.70M |
|
Raw Materials
|
| | 23.11M | 24.25M | 23.65M | 30.55M | 42.43M | 40.50M | 26.59M | 17.49M | 16.39M | 36.64M | 63.65M | 88.63M | 113.98M | 162.75M | 243.24M |
|
Work In Process
|
| | | | | | | | | | | | | | | | 1.22M |
|
Finished Goods
|
| | 15.93M | 19.00M | 12.51M | 19.67M | 13.97M | 16.26M | 12.89M | 15.72M | 11.77M | 19.16M | 12.31M | 27.09M | 14.02M | 18.91M | 13.25M |
|
Inventory
|
| 24.16M | 39.03M | 43.24M | 36.16M | 50.22M | 56.39M | 56.76M | 39.48M | 33.21M | 28.16M | 55.80M | 75.96M | 115.72M | 128.00M | 181.66M | 257.71M |
|
Prepaid Assets
|
| 54.66M | 78.36M | 64.22M | 127.04M | 123.38M | 126.31M | 31.44M | 37.10M | 68.27M | 92.55M | 103.78M | 135.71M | 173.51M | 209.73M | 297.18M | 433.88M |
|
Current Assets
|
| 850.75M | 879.41M | 1,063.98M | 1,391.23M | 1,221.09M | 1,851.73M | 964.24M | 702.03M | 979.99M | 951.09M | 1,169.34M | 1,478.59M | 1,715.77M | 1,706.77M | 1,976.22M | 4,016.08M |
|
Buildings
|
| | 128.57M | 127.39M | 127.20M | 126.51M | 126.38M | 126.16M | 126.02M | 127.48M | 126.93M | 126.80M | 126.67M | 126.56M | 131.95M | 131.88M | 137.78M |
|
Land & Improvements
|
| | 61.21M | 61.21M | 55.96M | 55.98M | 55.93M | 55.90M | 55.78M | 55.84M | 55.80M | 55.82M | 55.85M | 55.84M | 56.61M | 56.64M | 57.69M |
|
Property, Plant & Equipment (Net)
|
| 311.50M | 285.12M | 262.52M | 244.44M | 238.72M | 230.11M | 228.60M | 238.61M | 251.34M | 252.63M | 275.86M | 311.12M | 305.91M | 371.45M | 403.21M | 458.20M |
|
Goodwill
|
| | 158.89M | 192.12M | 233.27M | 456.90M | 553.77M | 551.77M | 572.76M | 666.01M | 662.27M | 661.86M | 782.09M | 928.36M | 1,374.27M | 1,535.85M | 2,378.67M |
|
Intangibles
|
| 28.84M | 179.20M | 173.23M | 184.94M | 311.69M | 360.93M | 296.48M | 258.81M | 278.83M | 225.46M | 172.38M | 210.59M | 233.26M | 354.62M | 336.84M | 594.73M |
|
Goodwill & Intangibles
|
| 28.84M | 338.09M | 365.36M | 418.20M | 768.60M | 914.70M | 848.25M | 831.58M | 944.84M | 887.73M | 834.23M | 992.68M | 1,161.62M | 1,728.88M | 1,872.69M | 2,973.41M |
|
Long-Term Deferred Tax
|
| | | | | 144.55M | 140.97M | | | | 154.89M | 732.37M | 732.29M | 763.77M | 853.69M | 880.00M | 982.06M |
|
Other Non-Current Assets
|
| 161.05M | 75.91M | 58.04M | 225.57M | 196.53M | 209.37M | 299.93M | 311.74M | 230.30M | 222.31M | 345.43M | 436.11M | 439.23M | 476.28M | 537.37M | 544.74M |
|
Non-Current Assets
|
| 559.84M | 852.71M | 697.29M | 895.77M | 1,207.51M | 1,357.82M | 1,381.28M | 1,394.87M | 1,438.73M | 1,517.56M | 2,187.88M | 2,472.20M | 2,670.53M | 3,430.30M | 3,693.27M | 4,958.40M |
|
Assets
|
| 1,410.59M | 1,732.12M | 1,761.27M | 2,287.00M | 2,428.60M | 3,209.56M | 2,345.51M | 2,096.91M | 2,418.71M | 2,468.65M | 3,357.22M | 3,950.78M | 4,386.30M | 5,137.07M | 5,669.49M | 8,974.48M |
|
Accounts Payables
|
| 150.21M | 216.86M | 165.79M | 171.32M | 216.59M | 225.38M | 238.02M | 239.50M | 221.10M | 256.53M | 316.91M | 349.95M | 417.28M | 557.16M | 576.56M | 632.69M |
|
Notes Payables
|
| | 143.26M | 294.06M | 447.01M | 324.83M | 342.50M | | | | | | | | | | |
|
Payables
|
| 150.21M | 360.12M | 459.85M | 618.33M | 541.42M | 567.87M | 238.02M | 239.50M | 221.10M | 256.53M | 316.91M | 349.95M | 417.28M | 557.16M | 576.56M | 632.69M |
|
Accumulated Expenses
|
| | | | | 145.05M | 151.53M | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | 35.52M | 52.63M | | | | | | | | | | |
|
Short term Debt
|
| | | 215.11M | 303.15M | 306.82M | 523.93M | | 50.00M | 85.00M | 100.00M | | | | 100.00M | 349.29M | |
|
Current Taxes
|
| | | | | 11.06M | 9.12M | | | | | | | | | | |
|
Current Deferred Revenue
|
| 247.69M | 337.43M | 340.40M | 295.79M | 299.97M | 301.29M | 298.29M | 296.07M | 336.30M | 401.17M | 428.88M | 553.92M | 655.09M | 782.06M | 763.96M | 852.58M |
|
Total Current Liabilities
|
| 397.90M | 697.55M | 1,015.37M | 1,217.27M | 1,148.21M | 1,393.09M | 536.31M | 585.56M | 642.40M | 708.98M | 672.39M | 796.81M | 971.23M | 1,347.70M | 1,590.87M | 1,370.11M |
|
Non-Current Debt
|
| | | | | | 348.68M | 343.29M | 643.49M | 644.37M | 345.29M | 346.02M | 346.79M | 347.59M | 648.08M | 299.77M | 2,476.18M |
|
Convertible Debt
|
| 436.01M | 406.40M | 131.92M | 308.82M | 324.83M | 342.50M | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 92.30M | 85.40M | 73.96M | 50.53M | 52.85M | 54.73M | 30.21M | 66.77M | 61.51M | 48.72M | 73.40M | 107.06M | 101.15M | 91.52M | 98.93M | 115.17M |
|
Other Non-Current Liabilities
|
| 376.01M | 135.90M | 128.89M | 104.03M | 71.44M | 79.49M | 59.60M | 59.31M | 81.23M | 77.26M | 162.52M | 207.10M | 225.66M | 304.66M | 275.65M | 339.45M |
|
Total Non-Current Liabilities
|
| 904.32M | 757.91M | 334.77M | 154.56M | 124.29M | 482.89M | 433.09M | 769.58M | 787.11M | 471.27M | 581.94M | 660.96M | 674.40M | 1,044.26M | 674.35M | 2,930.80M |
|
Total Debt
|
| | | 215.11M | 303.15M | 306.82M | 872.61M | 343.29M | 693.49M | 729.37M | 445.29M | 346.02M | 346.79M | 347.59M | 748.08M | 649.06M | 2,476.18M |
|
Common Equity
|
186.71M | 108.37M | 276.65M | 411.13M | 915.17M | 1,156.11M | 1,333.57M | 1,376.12M | 741.77M | 989.20M | 1,288.40M | 2,102.89M | 2,493.02M | 2,740.68M | 2,745.11M | 3,404.27M | 4,673.58M |
|
Shareholder's Equity
|
186.71M | 108.37M | 276.65M | 411.13M | 915.17M | 1,156.11M | 1,333.57M | 1,376.12M | 741.77M | 989.20M | 1,288.40M | 2,102.89M | 2,493.02M | 2,740.68M | 2,745.11M | 3,404.27M | 4,673.58M |
|
Liabilities and Shareholders Equity
|
| 1,410.59M | 1,732.12M | 1,761.27M | 2,287.00M | 2,428.60M | 3,209.56M | 2,345.51M | 2,096.91M | 2,418.71M | 2,468.65M | 3,357.22M | 3,950.78M | 4,386.30M | 5,137.07M | 5,669.49M | 8,974.48M |
|
Treasury Shares
|
-27.03M | 37.39M | 6.49M | | | | 5.86M | 16.25M | 40.49M | 2.50M | 5.93M | 4.84M | 4.25M | 4.40M | 6.60M | 57.45M | 57.05M |
|
Retained Earnings
|
| -1177.98M | -1138.85M | -1083.24M | -649.55M | -485.31M | -326.41M | -73.99M | 136.90M | 341.00M | 772.71M | 1,761.69M | 2,350.33M | 3,046.29M | 3,895.24M | 4,936.38M | 5,991.87M |