|
Cash & Equivalents
|
72.75M | 78.48M | 189.54M | 0.01M | 145.49M | 609.81M | 618.09M | 365.49M | 315.24M | 540.58M | 187.66M | 188.27M | 264.16M | 283.35M | 233.50M | 367.01M | 327.41M | 261.86M | 243.26M | 219.41M | 224.57M | 195.95M | 194.12M | 180.51M |
|
Short-term Investments
|
0.40M | | | | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 283.88M | 208.89M | 30.40M | 30.40M | 30.40M | 30.40M | 30.40M | 30.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Cash & Current Investments
|
73.15M | 78.48M | 189.54M | 0.01M | 145.89M | 610.21M | 618.49M | 365.89M | 315.63M | 540.98M | 471.54M | 397.16M | 294.56M | 313.75M | 263.90M | 397.41M | 357.81M | 292.26M | 243.66M | 219.81M | 224.97M | 196.35M | 194.52M | 180.91M |
|
Receivables - Net
|
| | | | 35.08M | 34.93M | 42.71M | 66.10M | 75.94M | 79.86M | 109.92M | 123.03M | 164.89M | 165.11M | 202.08M | 151.80M | 124.05M | 117.80M | 111.48M | 111.85M | 95.91M | 98.69M | 96.01M | 97.14M |
|
Receivables - Other
|
| | | | 1.20M | 1.70M | 2.50M | 2.30M | 2.20M | 2.10M | 2.60M | | | | | | | | | | | | | |
|
Receivables
|
| | | | 36.27M | 36.63M | 45.21M | 68.40M | 78.14M | 81.95M | 112.52M | 123.03M | 164.89M | 165.11M | 202.08M | 151.80M | 124.05M | 117.80M | 111.48M | 111.85M | 95.91M | 98.69M | 96.01M | 97.14M |
|
Raw Materials
|
| | | | 13.03M | | | | 9.71M | | | | 11.51M | | | | 5.32M | | | | 5.90M | | | |
|
Work In Process
|
| | | | 0.07M | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | 20.50M | | | | 26.17M | | | | 57.22M | | | | 193.26M | | | | 203.36M | | | |
|
Inventory
|
| | | | 33.59M | 28.87M | 27.92M | 29.89M | 35.88M | 45.30M | 53.42M | 62.45M | 68.73M | 115.23M | 143.58M | 199.12M | 198.58M | 223.56M | 228.52M | 221.99M | 209.26M | 212.43M | 212.41M | 212.21M |
|
Prepaid Assets
|
| | | 0.19M | 12.07M | 19.91M | 22.14M | 32.70M | 36.60M | 46.09M | 44.90M | 58.59M | 71.02M | 88.08M | 82.66M | 76.11M | 62.24M | 64.67M | 69.25M | 66.47M | 36.44M | 46.85M | 30.48M | 25.86M |
|
Current Assets
|
| | | 0.20M | 226.63M | 693.91M | 711.25M | 494.58M | 464.06M | 712.23M | 680.19M | 641.63M | 704.17M | 682.16M | 692.22M | 824.45M | 742.68M | 698.29M | 652.91M | 620.12M | 566.57M | 554.32M | 533.42M | 516.13M |
|
Property, Plant & Equipment (Net)
|
| | | | 29.99M | 31.21M | 32.27M | 34.73M | 34.59M | 35.20M | 36.70M | 38.71M | 40.05M | 41.66M | 42.74M | 42.20M | 42.45M | 41.01M | 39.31M | 37.91M | 35.36M | 32.71M | 29.71M | 27.01M |
|
Long-Term Investments
|
| | | 316.98M | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | 1.22M | 1.22M | 1.22M | 200.68M | 218.48M | 209.93M | 205.58M | 201.74M | 213.72M | 216.52M | 216.62M | 211.58M | 213.80M | 212.38M | 213.76M | 214.30M | 207.54M | 221.18M | 222.16M | 224.13M |
|
Intangibles
|
| | | | | | | 142.54M | 107.21M | 99.72M | 94.48M | 89.64M | 92.67M | 90.96M | 87.92M | 82.64M | 80.56M | 76.96M | 74.49M | 71.66M | 66.17M | 67.95M | 65.13M | 62.59M |
|
Goodwill & Intangibles
|
| | | | 1.22M | 1.22M | 1.22M | 343.22M | 325.69M | 309.65M | 300.06M | 291.38M | 306.39M | 307.47M | 304.54M | 294.22M | 294.36M | 289.35M | 288.25M | 285.96M | 273.71M | 289.13M | 287.29M | 286.72M |
|
Long-Term Deferred Tax
|
| | | 0.51M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | 10.47M | 4.98M | 5.02M | 5.33M | 6.02M | 6.28M | 6.51M | 6.98M | 7.11M | 7.27M | 8.73M | 8.74M | 8.57M | 7.99M | 7.71M | 7.56M | 7.84M | 7.34M | 6.66M | 5.89M |
|
Non-Current Assets
|
| | | 316.98M | 63.49M | 59.16M | 59.34M | 406.89M | 391.84M | 375.09M | 365.84M | 358.96M | 375.79M | 377.66M | 376.17M | 363.21M | 360.68M | 352.94M | 350.87M | 346.22M | 331.60M | 343.29M | 336.83M | 331.90M |
|
Assets
|
| | | 317.19M | 290.12M | 753.07M | 770.59M | 901.48M | 855.90M | 1,087.32M | 1,046.03M | 1,000.58M | 1,079.96M | 1,059.82M | 1,068.39M | 1,187.66M | 1,103.36M | 1,051.23M | 1,003.78M | 966.34M | 898.17M | 897.61M | 870.25M | 848.03M |
|
Accounts Payables
|
| | | 0.07M | 19.78M | 18.10M | 28.42M | 32.08M | 27.58M | 35.35M | 45.15M | 44.54M | 62.08M | 61.98M | 99.02M | 101.70M | 71.08M | 84.06M | 71.44M | 74.06M | 64.05M | 52.17M | 72.47M | 69.27M |
|
Payables
|
| | | 0.07M | 19.78M | 18.10M | 28.42M | 32.08M | 27.58M | 35.35M | 45.15M | 44.54M | 62.08M | 61.98M | 99.02M | 101.70M | 71.08M | 84.06M | 71.44M | 74.06M | 64.05M | 52.17M | 72.47M | 69.27M |
|
Accumulated Expenses
|
| | | 0.60M | 47.16M | 42.93M | 51.98M | 76.47M | 84.33M | 95.60M | 110.10M | 111.91M | 133.48M | 135.44M | 145.72M | 152.47M | 159.10M | 141.11M | 146.68M | 143.16M | 124.68M | 141.64M | 132.41M | 138.50M |
|
Other Accumulated Expenses
|
| | | | 9.52M | 4.37M | 5.28M | 9.41M | 17.97M | 20.51M | 25.70M | 24.38M | 29.81M | 26.30M | 30.13M | 41.01M | 18.45M | 40.75M | 34.49M | 13.58M | 11.56M | 15.31M | 13.91M | 14.02M |
|
Short term Debt
|
| | | 0.13M | 10.21M | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 0.24M | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | 89.80M | 97.60M | 105.80M | 121.20M | 146.81M | 157.50M | 167.60M | 175.22M | 198.61M | 205.16M | 219.84M | 227.29M | 231.44M | 234.69M | 238.55M | 236.84M | 239.22M | 246.60M | 250.30M | 250.67M |
|
Total Current Liabilities
|
| | | 1.23M | 118.09M | 104.90M | 128.16M | 167.43M | 189.05M | 212.83M | 238.77M | 238.36M | 284.34M | 288.36M | 340.55M | 352.65M | 330.15M | 327.79M | 320.98M | 320.01M | 293.75M | 304.44M | 319.98M | 325.52M |
|
Non-Current Debt
|
| | | | 24.69M | 1.00M | 0.96M | | | 294.07M | 294.33M | 294.63M | 294.94M | 295.24M | 295.54M | 282.72M | 283.70M | 284.69M | 285.68M | 299.41M | 297.09M | 307.84M | 309.41M | 321.77M |
|
Non-Current Deffered Revenue
|
| | | | 48.90M | 53.76M | 58.00M | 62.36M | 69.67M | 75.61M | 84.05M | 93.31M | 109.83M | 114.22M | 124.04M | 128.81M | 131.47M | 132.08M | 135.69M | 134.06M | 134.20M | 135.96M | 135.20M | 132.92M |
|
Preferred Stock Liabilities
|
520.24M | | | 300.03M | 615.70M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 615.70M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 6.56M | | | 28.35M | 33.65M | 14.60M | 13.38M | 12.35M | 30.27M | 12.57M | 11.87M | 10.81M | 25.70M | 10.87M | 11.93M | 10.34M | 12.04M | 12.39M | 12.31M | 12.09M |
|
Operating Leases
|
| | | | 24.75M | 22.87M | 24.71M | 27.45M | 29.25M | 27.71M | 26.21M | 25.48M | 25.59M | 24.93M | 23.80M | 22.89M | 21.84M | 20.76M | 21.46M | 20.59M | 15.27M | 19.18M | 18.09M | 16.95M |
|
Other Non-Current Liabilities
|
| | | | 75.84M | | | 29.28M | 7.10M | 1.09M | 1.07M | 1.03M | 1.03M | 1.28M | 1.63M | 1.59M | 1.76M | 1.57M | 1.50M | 5.52M | 8.37M | 4.03M | 9.46M | 5.39M |
|
Total Non-Current Liabilities
|
| | | | 215.10M | | | 286.80M | 301.78M | 621.14M | 653.27M | 660.96M | 723.93M | 731.07M | 791.54M | 793.50M | 773.93M | 771.74M | 771.38M | 779.83M | 752.34M | 774.99M | 790.08M | 804.26M |
|
Total Liabilities
|
462.02M | 490.82M | 492.36M | 93.79M | 290.94M | 268.73M | 235.58M | 316.08M | 308.88M | 622.22M | 654.34M | 661.99M | 724.97M | 732.34M | 793.17M | 795.10M | 775.69M | 773.31M | 772.89M | 785.36M | 760.70M | 779.02M | 799.54M | 809.65M |
|
Total Debt
|
| | | 0.13M | 34.89M | 1.00M | 0.96M | | | 294.07M | 294.33M | 294.63M | 294.94M | 295.24M | 295.54M | 282.72M | 283.70M | 284.69M | 285.68M | 299.41M | 297.09M | 307.84M | 309.41M | 321.77M |
|
Common Equity
|
-462.02M | -490.82M | -492.36M | 5.00M | -616.52M | 484.34M | 535.01M | 585.40M | 547.01M | 465.09M | 391.69M | 338.59M | 354.99M | 327.48M | 275.22M | 392.56M | 327.68M | 277.92M | 230.89M | 180.98M | 137.47M | 118.59M | 70.72M | 38.38M |
|
Shareholder's Equity
|
-462.02M | -490.82M | -492.36M | 5.00M | -616.52M | 484.34M | 535.01M | 585.40M | 547.01M | 465.09M | 391.69M | 338.59M | 354.99M | 327.48M | 275.22M | 392.56M | 327.68M | 277.92M | 230.89M | 180.98M | 137.47M | 118.59M | 70.72M | 38.38M |
|
Liabilities and Shareholders Equity
|
| | | 317.19M | 290.12M | 753.07M | 770.59M | 901.48M | 855.90M | 1,087.32M | 1,046.03M | 1,000.58M | 1,079.96M | 1,059.82M | 1,068.39M | 1,187.66M | 1,103.36M | 1,051.23M | 1,003.78M | 966.34M | 898.17M | 897.61M | 870.25M | 848.03M |
|
Retained Earnings
|
| | | -73.31M | -679.41M | -597.12M | -682.10M | -751.50M | -811.65M | -900.92M | -993.62M | -1078.10M | -1156.76M | -1236.20M | -1361.41M | -1519.62M | -1614.37M | -1686.20M | -1755.05M | -1832.63M | -1891.44M | -1948.60M | -2014.74M | -2067.22M |
|
Treasury Shares
|
| | | | | 0.00M | 4.02M | 3.91M | 0.00M | 4.37M | 13.38M | 0.00M | 0.00M | 11.95M | 22.76M | 267.00 | 0.00M | 25.73M | 41.03M | 34.08M | 1.83M | 33.09M | 2.96M | 2.84M |