|
Cash & Equivalents
|
77.58M | 251.50M | 1,891.66M | 972.03M | 912.29M | 619.12M | 505.40M | 126.32M | 81.87M |
|
Short-term Investments
|
64.85M | 127.45M | 1,551.05M | 502.23M | 904.32M | 475.23M | 79.88M | 24.60M | 12.70M |
|
Cash & Current Investments
|
142.43M | 378.96M | 3,442.70M | 1,474.26M | 1,816.61M | 1,094.35M | 585.28M | 150.92M | 94.57M |
|
Receivables - Net
|
4.43M | 16.71M | 81.57M | 67.25M | 73.03M | 69.08M | 51.82M | 38.46M | 37.97M |
|
Receivables - Other
|
-0.06M | 0.51M | 7.74M | 7.68M | 9.41M | 5.15M | 8.82M | 2.60M | 2.04M |
|
Receivables
|
4.37M | 17.21M | 89.31M | 74.93M | 82.44M | 74.23M | 60.64M | 41.06M | 40.01M |
|
Raw Materials
|
1.08M | 2.06M | 37.74M | 56.32M | 43.89M | 21.40M | 14.33M | 14.00M | 11.70M |
|
Work In Process
|
| 56.05M | 83.63M | 190.90M | 176.71M | 52.05M | 25.81M | 23.27M | 33.77M |
|
Finished Goods
|
| 20.67M | 22.92M | 44.49M | 70.14M | 89.73M | 22.86M | 20.07M | 23.85M |
|
Inventory
|
35.04M | 79.22M | 144.93M | 291.71M | 290.74M | 163.19M | 63.00M | 57.33M | 69.33M |
|
Prepaid Assets
|
3.27M | 15.47M | 65.34M | 63.47M | 53.12M | 41.98M | 18.39M | 17.23M | 5.43M |
|
Current Assets
|
136.25M | 375.65M | 3,750.88M | 1,912.75M | 2,242.45M | 1,378.34M | 815.41M | 275.33M | 211.90M |
|
Property, Plant & Equipment (Net)
|
73.36M | 236.79M | 835.97M | 1,137.34M | 848.99M | 752.18M | 356.72M | 237.44M | 211.15M |
|
Long-Term Investments
|
| 49.20M | 85.69M | 49.11M | 0.08M | | 41.92M | 324.62M | 129.47M |
|
Goodwill
|
183.94M | 216.33M | 1,136.03M | 1,457.83M | 1,492.78M | 1,443.36M | 64.77M | 32.07M | 33.12M |
|
Intangibles
|
123.65M | 79.16M | 425.53M | 355.32M | 266.62M | 220.25M | 175.64M | 148.05M | 148.35M |
|
Goodwill & Intangibles
|
307.59M | 295.49M | 1,561.57M | 1,813.15M | 1,759.40M | 1,663.60M | 240.41M | 180.12M | 181.48M |
|
Long-Term Deferred Tax
|
23.87M | 31.58M | 35.47M | | | | | | |
|
Other Non-Current Assets
|
18.31M | 127.45M | 19.75M | 16.88M | 4.00M | 12.24M | 88.03M | 17.90M | 11.79M |
|
Non-Current Assets
|
30.40M | 86.40M | 172.59M | 1,137.34M | 848.99M | 752.18M | 356.72M | 237.44M | 211.15M |
|
Assets
|
535.52M | 1,120.31M | 6,530.98M | 5,115.15M | 5,391.23M | 4,472.04M | 1,846.70M | 964.54M | 660.16M |
|
Accounts Payables
|
11.73M | 69.84M | 144.05M | 92.04M | 53.14M | 51.28M | 24.10M | 21.27M | 18.77M |
|
Payables
|
11.73M | 69.84M | 144.05M | 92.04M | 53.14M | 51.28M | 24.10M | 21.27M | 18.77M |
|
Accumulated Expenses
|
| 0.03M | 28.68M | 48.48M | 79.65M | 60.06M | 40.68M | 40.08M | 27.78M |
|
Other Accumulated Expenses
|
| 0.70M | 62.08M | 160.97M | 84.09M | 51.34M | 70.96M | 35.66M | 18.30M |
|
Short term Debt
|
1.29M | 1.21M | 79.08M | 12.23M | 7.76M | 7.42M | 421.53M | 77.10M | 3.06M |
|
Current Leases
|
| | | 30.10M | 33.23M | 30.35M | 21.51M | 11.25M | 11.90M |
|
Current Taxes
|
| | | | 10.71M | | | | |
|
Current Deferred Revenue
|
0.45M | 0.70M | | | | | | | |
|
Total Current Liabilities
|
13.46M | 71.76M | 313.90M | 313.72M | 224.65M | 170.09M | 608.46M | 174.10M | 67.91M |
|
Capital Leases
|
0.26M | -0.32M | | | | | | | |
|
Non-Current Debt
|
6.58M | 5.35M | 642.23M | 334.92M | 1,242.93M | 1,190.12M | 567.70M | 365.91M | 215.67M |
|
Minority Interest
|
-0.03M | 47.68M | 4.88M | 52.03M | 106.90M | 25.93M | 1.20M | 0.10M | |
|
Liabilities from Discontinued Operations
|
| 71.76M | 313.90M | | | | 51.19M | | |
|
Non-Current Deferred Tax Liability
|
27.38M | 26.15M | 80.13M | 35.14M | 16.89M | 12.76M | 0.27M | | |
|
Operating Leases
|
0.01M | 0.11M | | 89.54M | 74.40M | 80.68M | 59.32M | 41.24M | 19.99M |
|
Other Non-Current Liabilities
|
0.58M | 47.68M | 102.18M | 142.21M | 486.37M | 151.63M | 92.67M | 88.92M | 26.09M |
|
Total Non-Current Liabilities
|
47.42M | 61.15M | 1,036.25M | 69.63M | 2,043.26M | 1,431.94M | 1,178.74M | 504.35M | 283.58M |
|
Total Liabilities
|
48.01M | 150.94M | 1,138.43M | 1,253.01M | 2,529.63M | 1,583.57M | 1,271.41M | 593.28M | 309.67M |
|
Total Debt
|
7.87M | 6.57M | 721.31M | 347.15M | 1,250.70M | 1,197.54M | 989.23M | 443.00M | 218.73M |
|
Common Equity
|
487.51M | 881.35M | 5,387.67M | 3,810.12M | 2,754.70M | 2,862.55M | 575.29M | 371.26M | 350.48M |
|
Shareholder's Equity
|
487.51M | 881.35M | 5,387.67M | 3,810.12M | 2,754.70M | 2,862.55M | 575.29M | 371.26M | 350.48M |
|
Liabilities and Shareholders Equity
|
535.52M | 1,120.31M | 6,530.98M | 5,115.15M | 5,391.23M | 4,472.04M | 1,846.70M | 964.54M | 660.16M |
|
Retained Earnings
|
17.84M | 99.35M | -636.79M | -3224.68M | -4794.44M | 0.58M | -7321.68M | -7662.42M | -7861.25M |
|
Treasury Shares
|
| | 0.10M | 0.66M | 0.06M | 0.28M | 0.20M | 0.94M | 0.98M |