|
Cash & Equivalents
|
485.70M | 688.69M | 541.90M | 642.44M | 346.49M | 586.72M | 790.97M | 777.62M | 640.51M | 745.42M | 904.04M | 1,088.62M | 1,422.55M | 994.35M | 1,010.62M | 934.86M | 1,091.95M |
|
Short-term Investments
|
563.18M | | | 50.06M | 124.98M | 140.21M | 135.11M | 275.25M | 279.13M | 148.98M | 109.94M | 150.67M | 181.48M | 153.99M | 104.75M | 316.34M | 216.15M |
|
Cash & Current Investments
|
1,048.89M | 688.69M | 541.90M | 692.50M | 471.47M | 726.92M | 926.08M | 1,052.86M | 919.65M | 894.40M | 1,013.99M | 1,239.29M | 1,604.03M | 1,148.34M | 1,115.37M | 1,251.21M | 1,308.10M |
|
Receivables - Net
|
118.25M | 343.58M | 417.51M | 345.50M | 488.58M | 518.98M | 550.79M | 576.24M | 622.18M | 786.50M | 724.85M | 719.40M | 884.96M | 920.77M | 1,003.88M | 908.60M | 975.86M |
|
Receivables - Other
|
| 6.68M | 6.25M | 8.69M | 12.05M | 10.68M | 8.59M | 4.40M | 26.10M | 25.72M | 84.05M | 85.84M | 101.36M | 156.04M | 150.31M | 127.92M | 157.87M |
|
Receivables
|
118.25M | 350.27M | 423.76M | 354.19M | 500.63M | 529.66M | 559.38M | 580.63M | 648.28M | 812.22M | 808.90M | 805.25M | 986.31M | 1,076.81M | 1,154.19M | 1,036.52M | 1,133.72M |
|
Inventory
|
88.09M | 261.62M | 230.08M | 260.10M | 249.10M | 254.66M | 191.16M | 211.25M | 267.14M | 262.75M | 345.05M | 344.38M | 374.26M | 946.73M | 1,050.84M | 820.43M | 826.24M |
|
Current Deferred Tax Assets
|
| | | | 23.19M | 27.99M | | | | | | | | | | | |
|
Prepaid Assets
|
50.54M | 147.68M | 143.36M | 117.59M | 186.66M | 192.62M | 196.18M | 172.84M | 197.34M | 198.94M | 297.91M | 308.08M | 325.65M | 370.05M | 405.69M | 564.18M | 455.32M |
|
Current Assets
|
1,305.76M | 1,441.57M | 1,332.84M | 1,415.69M | 1,395.80M | 1,693.19M | 1,864.21M | 2,013.19M | 2,006.31M | 2,142.60M | 2,381.80M | 2,611.16M | 3,188.91M | 3,385.90M | 3,575.78M | 3,544.42M | 3,565.51M |
|
Property, Plant & Equipment (Net)
|
61.87M | 120.29M | 122.56M | 123.58M | 119.73M | 126.63M | 191.97M | 288.41M | 308.46M | 292.07M | 286.88M | 272.38M | 284.97M | 267.78M | 280.15M | 337.72M | 386.80M |
|
Long-Term Investments
|
8.03M | | 50.26M | | 15.03M | 50.06M | 95.11M | 90.17M | 49.78M | 58.97M | 10.01M | 82.23M | 70.04M | 35.38M | 134.28M | 80.92M | 57.14M |
|
Goodwill
|
| | | | | | 256.43M | 266.97M | 267.46M | 297.97M | 297.94M | 310.85M | 311.64M | 328.32M | 444.76M | 444.71M | 521.20M |
|
Intangibles
|
60.82M | 426.41M | 331.63M | 257.14M | 185.83M | 128.68M | 202.67M | 146.71M | 101.00M | 148.22M | 112.78M | 96.65M | 65.31M | 69.52M | 205.63M | 165.02M | 224.21M |
|
Goodwill & Intangibles
|
60.82M | 426.41M | 331.63M | 257.14M | 185.83M | 128.68M | 459.11M | 413.69M | 368.45M | 446.19M | 410.72M | 407.49M | 376.96M | 397.84M | 650.39M | 609.73M | 745.41M |
|
Long-Term Deferred Tax
|
| | | | | | | 1.12M | 1,155.10M | 745.04M | 714.94M | 647.80M | 800.18M | 824.01M | 809.31M | 886.44M | 884.89M |
|
Other Non-Current Assets
|
67.90M | 129.82M | 114.12M | 84.74M | 86.38M | 74.08M | 84.66M | 67.00M | 63.59M | 71.65M | 88.99M | 102.83M | 99.89M | 113.62M | 116.45M | 154.69M | 186.32M |
|
Non-Current Assets
|
198.62M | 676.52M | 618.58M | 465.45M | 406.97M | 379.44M | 830.84M | 860.38M | 1,945.40M | 1,613.92M | 1,511.54M | 1,569.76M | 1,676.32M | 1,683.74M | 2,025.72M | 2,096.92M | 2,299.16M |
|
Assets
|
1,504.38M | 2,118.09M | 1,951.42M | 1,881.14M | 1,802.77M | 2,072.63M | 2,695.05M | 2,873.57M | 3,951.71M | 3,756.52M | 3,893.35M | 4,180.92M | 4,865.23M | 5,069.63M | 5,601.49M | 5,641.34M | 5,864.67M |
|
Accounts Payables
|
53.10M | 200.62M | 157.12M | 179.70M | 254.85M | 209.78M | 222.14M | 235.94M | 260.10M | 340.58M | 344.82M | 291.90M | 356.18M | 516.05M | 317.83M | 423.40M | 542.84M |
|
Notes Payables
|
| | | 216.21M | | 190.06M | 2.50M | 236.24M | 352.29M | 7.00M | 7.00M | 6.93M | 6.93M | | | | |
|
Payables
|
53.10M | 200.62M | 157.12M | 395.91M | 254.85M | 399.84M | 224.64M | 472.18M | 612.39M | 347.58M | 351.82M | 298.83M | 363.11M | 516.05M | 317.83M | 423.40M | 542.84M |
|
Accumulated Expenses
|
105.16M | 193.99M | 197.00M | 55.13M | 56.30M | 276.61M | 316.28M | 310.35M | 322.93M | 340.07M | 382.74M | 334.13M | 409.29M | 360.78M | 431.42M | 393.90M | 531.08M |
|
Other Accumulated Expenses
|
| | | | 77.61M | 89.08M | | | | | | 334.13M | 409.29M | | | | |
|
Short term Debt
|
| | | | | | | | | | | 6.93M | 6.93M | 6.93M | 11.70M | 11.70M | 11.58M |
|
Current Leases
|
| | | | | 7.79M | | | | | | 19.04M | 18.63M | 18.93M | 16.66M | 14.46M | 18.70M |
|
Current Deferred Revenue
|
40.56M | 105.05M | 123.80M | 107.08M | 112.17M | 145.62M | 189.07M | 182.86M | 185.01M | 169.46M | 156.87M | 158.36M | 175.46M | 200.24M | 228.46M | 237.62M | 303.79M |
|
Total Current Liabilities
|
198.83M | 469.94M | 453.49M | 684.97M | 615.05M | 781.14M | 667.03M | 891.54M | 1,037.74M | 963.00M | 845.94M | 760.70M | 909.03M | 1,040.58M | 932.02M | 999.84M | 1,308.39M |
|
Non-Current Debt
|
| | | | 1,212.02M | 1,274.79M | 1,271.64M | 1,017.44M | 583.69M | 686.45M | 680.41M | 676.36M | 670.36M | 1,061.12M | 1,543.41M | 1,533.07M | 1,524.16M |
|
Convertible Debt
|
798.00M | 1,442.70M | 1,442.36M | 1,225.81M | 1,212.02M | 1,274.79M | 1,271.64M | 767.38M | 543.01M | 686.45M | 680.41M | 676.36M | 670.36M | | | | |
|
Non-Current Deffered Revenue
|
35.37M | 29.71M | 24.43M | 27.56M | 23.62M | 40.93M | 62.96M | 73.85M | 82.59M | 58.32M | 45.49M | 49.66M | 57.46M | 62.34M | 74.04M | 81.24M | 94.85M |
|
Operating Leases
|
| | | | | | | | | | | 80.45M | 60.20M | 61.32M | 49.91M | 39.56M | 89.82M |
|
Other Non-Current Liabilities
|
16.35M | 16.43M | 17.26M | 31.78M | 34.75M | 45.39M | 72.54M | 124.39M | 111.35M | 164.21M | 148.75M | 123.19M | 166.80M | 150.34M | 170.41M | 185.94M | 175.43M |
|
Total Non-Current Liabilities
|
1,032.20M | 1,942.37M | 1,920.28M | 1,938.34M | 1,850.69M | 2,096.86M | 2,001.63M | 1,982.84M | 1,704.02M | 1,662.98M | 1,571.84M | 1,548.13M | 1,678.41M | 2,206.44M | 2,582.73M | 2,639.26M | 2,959.92M |
|
Total Liabilities
|
1,048.55M | 1,958.80M | 1,937.55M | 1,970.12M | 1,885.45M | 2,142.25M | 2,074.18M | 2,107.23M | 1,815.37M | 1,827.19M | 1,720.59M | 1,671.32M | 1,845.21M | 2,356.77M | 2,753.13M | 2,825.20M | 3,135.34M |
|
Total Debt
|
| | | | 1,212.02M | 1,274.79M | 1,271.64M | 1,017.44M | 583.69M | 686.45M | 680.41M | 683.29M | 677.28M | 1,068.06M | 1,555.11M | 1,544.77M | 1,535.74M |
|
Common Equity
|
455.84M | 159.29M | 13.87M | -88.97M | -7.77M | -14.67M | -22.13M | -24.33M | -11.02M | 1,929.33M | 2,172.76M | 2,509.60M | 3,020.02M | 2,712.86M | 2,848.36M | 2,816.14M | 2,729.32M |
|
Shareholder's Equity
|
455.84M | 159.29M | 13.87M | -88.97M | -7.77M | -14.67M | -22.13M | -24.33M | -11.02M | 1,929.33M | 2,172.76M | 2,509.60M | 3,020.02M | 2,712.86M | 2,848.36M | 2,816.14M | 2,729.32M |
|
Liabilities and Shareholders Equity
|
1,504.38M | 2,118.09M | 1,951.42M | 1,881.14M | 1,802.77M | 2,072.63M | 2,695.05M | 2,873.57M | 3,951.71M | 3,756.52M | 3,893.35M | 4,180.92M | 4,865.23M | 5,069.63M | 5,601.49M | 5,641.34M | 5,864.67M |
|
Retained Earnings
|
-5211.33M | -5544.85M | 0.03M | -3.35M | -7.77M | -14.67M | -5998.79M | -5926.21M | -4664.25M | -4947.65M | -4644.41M | -4283.12M | -3785.13M | -3632.23M | -3377.40M | -3293.45M | -3170.11M |
|
Treasury Shares
|
3.72M | 5.19M | 4.30M | 4.40M | 4.42M | 4.01M | 4.89M | 4.28M | 4.14M | | | | 1.70M | 4.80M | 5.70M | 6.11M | 18.60M |