|
Cash & Equivalents
|
495.29M | 471.06M | 380.80M | 308.13M | 235.89M | 1,739.06M | 1,550.00M | 1,492.97M | 1,377.15M | 1,302.60M | 1,315.79M | 1,206.09M | 1,105.79M | 1,049.24M | 944.07M | 840.44M | 730.37M | 616.21M | 561.57M | 312.42M | 203.57M | 111.06M |
|
Cash & Current Investments
|
495.29M | 471.06M | 380.80M | 308.13M | 235.89M | 1,739.06M | 1,550.00M | 1,492.97M | 1,377.15M | 1,302.60M | 1,315.79M | 1,206.09M | 1,105.79M | 1,049.24M | 944.07M | 840.44M | 730.37M | 616.21M | 561.57M | 312.42M | 203.57M | 111.06M |
|
Receivables - Net
|
| | 16.69M | | | 44.67M | 131.54M | 167.26M | 171.62M | 113.66M | 80.91M | 83.26M | 68.02M | 61.90M | 17.16M | 24.19M | 18.59M | 23.41M | 21.86M | 26.29M | 22.15M | 21.43M |
|
Receivables - Other
|
| | 5.21M | | 0.30M | 6.05M | 4.60M | 3.81M | 6.50M | 6.18M | | 1.58M | | | 10.10M | | 10.80M | 8.10M | 11.30M | | 10.90M | 11.20M |
|
Receivables
|
| | 21.91M | | | 50.73M | 136.14M | 171.07M | 178.12M | 119.84M | 80.91M | 84.84M | 68.02M | 61.90M | 27.26M | 24.19M | 29.39M | 31.51M | 33.16M | 26.29M | 33.05M | 32.63M |
|
Raw Materials
|
| | | | | 0.83M | 0.06M | 0.80M | 0.86M | 1.28M | 1.59M | 2.26M | 0.91M | | | | | | | | | |
|
Work In Process
|
| | | | | 0.16M | 0.05M | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 2.76M | | | 2.53M | 3.26M | 7.98M | 7.52M | 5.59M | 6.56M | 5.30M | 4.43M | | | | | | | | | |
|
Inventory
|
| | 2.74M | | | 3.47M | 3.36M | 8.70M | 8.10M | 5.86M | 4.36M | 2.51M | 0.39M | 0.07M | | | | | | | | |
|
Prepaid Assets
|
| | 21.10M | 1.07M | 0.93M | 17.31M | 33.54M | 33.09M | 38.72M | 37.78M | 51.82M | 33.87M | 48.36M | 29.39M | 39.78M | 38.02M | 34.10M | 22.32M | 18.73M | 20.44M | 26.21M | 21.86M |
|
Current Assets
|
| | 426.54M | 2.99M | 0.97M | 1,810.57M | 1,723.05M | 1,705.83M | 1,598.85M | 1,462.00M | 1,450.08M | 1,327.31M | 1,223.45M | 1,141.85M | 1,001.75M | 903.02M | 783.36M | 662.48M | 602.74M | 564.53M | 523.02M | 506.08M |
|
Property, Plant & Equipment (Net)
|
| | 121.44M | | | 142.70M | 145.77M | 149.17M | 176.22M | 187.58M | 314.77M | 313.97M | 294.24M | 201.59M | 188.19M | 195.99M | 210.58M | 211.03M | 203.72M | 197.83M | 186.35M | 176.58M |
|
Long-Term Investments
|
| | | 1,725.04M | 1,725.02M | 104.77M | 102.04M | 103.03M | 89.07M | 96.31M | 112.19M | 121.75M | 119.94M | 84.97M | 78.56M | | | | | | | |
|
Goodwill
|
1.86M | | 1.86M | | | 16.66M | 21.31M | 21.04M | 30.97M | 28.80M | 60.21M | 58.73M | 58.83M | 58.06M | 49.24M | 47.91M | | | | | | |
|
Intangibles
|
| | 3.29M | | | 22.57M | 21.64M | 20.83M | 39.18M | 47.94M | 111.04M | 108.74M | 105.03M | 100.17M | 82.74M | 77.41M | 90.60M | 79.57M | 72.51M | 68.76M | 66.15M | 61.52M |
|
Goodwill & Intangibles
|
1.86M | | 5.15M | | | 39.23M | 42.95M | 41.87M | 70.15M | 76.74M | 171.25M | 167.46M | 163.86M | 158.22M | 131.98M | 125.32M | 90.60M | 79.57M | 72.51M | 68.76M | 66.15M | 61.52M |
|
Other Non-Current Assets
|
| | 5.60M | | | 26.80M | 43.99M | 49.62M | 53.02M | 43.93M | 88.72M | 97.26M | 97.95M | 97.02M | 58.05M | 60.63M | 60.21M | 59.79M | 55.34M | 46.78M | 47.02M | 46.59M |
|
Non-Current Assets
|
| | 248.61M | 1,725.04M | 1,725.02M | 340.02M | 347.94M | 351.89M | 395.37M | 408.69M | 1,089.24M | 1,089.90M | 1,068.55M | 884.55M | 663.59M | 678.74M | 841.89M | 818.40M | 774.71M | 728.93M | 707.98M | 683.08M |
|
Assets
|
| | 675.15M | 1,728.03M | 1,725.99M | 2,150.59M | 2,070.99M | 2,057.73M | 1,994.22M | 1,870.69M | 2,539.32M | 2,417.21M | 2,292.00M | 2,026.39M | 1,665.34M | 1,581.76M | 1,625.26M | 1,480.88M | 1,377.45M | 1,293.46M | 1,231.01M | 1,189.16M |
|
Accounts Payables
|
| | 13.89M | 1.42M | 4.06M | 7.10M | 8.19M | 35.26M | 19.46M | 11.32M | 10.45M | 21.57M | 13.63M | 10.75M | 9.32M | 27.00M | 23.03M | 15.70M | 14.17M | 11.27M | 11.20M | 10.70M |
|
Notes Payables
|
| | 0.30M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 14.19M | 1.42M | 4.06M | 7.10M | 8.19M | 35.26M | 19.46M | 11.32M | 10.45M | 21.57M | 13.63M | 10.75M | 9.32M | 27.00M | 23.03M | 15.70M | 14.17M | 11.27M | 11.20M | 10.70M |
|
Accumulated Expenses
|
| | 30.50M | | | 53.55M | 93.33M | 88.76M | 70.06M | 72.99M | 114.69M | 122.61M | 110.48M | 114.95M | 110.05M | 108.44M | 117.12M | 75.83M | 65.39M | 70.75M | 57.23M | 79.34M |
|
Short term Debt
|
| | 0.16M | | 0.63M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.20M | | 0.20M | | | 29.65M | 189.20M | 151.06M | 146.09M | 139.05M | 222.60M | 139.27M | 133.78M | 42.76M | 202.50M | 33.61M | 26.01M | 22.89M | 126.50M | 33.65M | 28.29M | 25.24M |
|
Total Current Liabilities
|
| | 73.22M | 1.42M | 4.69M | 90.31M | 134.76M | 159.25M | 135.02M | 124.82M | 172.96M | 191.70M | 163.33M | 168.46M | 163.86M | 169.04M | 166.15M | 114.43M | 107.27M | 115.67M | 96.72M | 115.28M |
|
Capital Leases
|
| | 16.52M | | | 16.27M | 22.28M | 27.31M | 51.55M | 59.84M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 99.65M | 60.38M | 60.38M | 163.04M | 155.99M | 170.18M | 156.98M | 150.64M | 174.77M | 174.81M | 179.90M | 170.01M | 158.06M | 166.07M | 152.87M | 105.25M | 98.78M | 80.38M | 74.57M | 74.07M |
|
Preferred Stock Liabilities
|
| | | 1,572.79M | 1,466.04M | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 8.68M | | | 66.42M | 62.01M | 33.25M | 31.62M | 5.00M | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 413.26M | 404.10M | 410.94M | 403.66M | 221.84M | 234.50M | 452.26M | 445.59M | 438.77M | 434.56M | 428.83M | 422.87M |
|
Other Non-Current Liabilities
|
| | 3.03M | 88.34M | 189.89M | 212.94M | 135.84M | 50.80M | 36.11M | 39.74M | 31.19M | 29.34M | 20.10M | 19.32M | 24.43M | 24.88M | 20.89M | 17.67M | 16.58M | 15.43M | 17.94M | 17.16M |
|
Total Non-Current Liabilities
|
| | 202.07M | 61.80M | 65.06M | 319.69M | 367.77M | 392.88M | 391.06M | 391.22M | 771.85M | 780.28M | 768.32M | 754.39M | 543.76M | 569.61M | 771.29M | 665.27M | 644.82M | 630.61M | 600.11M | 612.22M |
|
Total Liabilities
|
| | 205.10M | 150.14M | 254.95M | 532.62M | 503.61M | 443.68M | 427.16M | 430.96M | 803.04M | 809.62M | 788.41M | 773.71M | 568.19M | 594.49M | 792.18M | 682.94M | 661.39M | 646.04M | 618.06M | 629.38M |
|
Total Debt
|
| | 0.16M | | 0.63M | | | | | | | | | | | | | | | | | |
|
Common Equity
|
501.85M | 516.33M | 470.05M | 395.57M | 355.79M | 1,617.97M | 1,567.38M | 1,619.24M | 1,572.25M | 1,443.86M | 1,736.28M | 1,607.59M | 1,503.59M | 1,252.68M | 1,097.15M | 987.27M | 833.07M | 797.94M | 716.06M | 647.43M | 612.95M | 559.78M |
|
Shareholder's Equity
|
501.85M | 516.33M | 470.05M | 395.57M | 355.79M | 1,617.97M | 1,567.38M | 1,619.24M | 1,572.25M | 1,443.86M | 1,736.28M | 1,607.59M | 1,503.59M | 1,252.68M | 1,097.15M | 987.27M | 833.07M | 797.94M | 716.06M | 647.43M | 612.95M | 559.78M |
|
Liabilities and Shareholders Equity
|
| | 675.15M | 1,728.03M | 1,725.99M | 2,150.59M | 2,070.99M | 2,057.73M | 1,994.22M | 1,870.69M | 2,539.32M | 2,417.21M | 2,292.00M | 2,026.39M | 1,665.34M | 1,581.76M | 1,625.26M | 1,480.88M | 1,377.45M | 1,293.46M | 1,231.01M | 1,189.16M |
|
Retained Earnings
|
| | -467.88M | 4.99M | -101.00M | -697.30M | -2297.93M | -2888.43M | -3557.26M | -4222.19M | -4397.66M | -4602.63M | -4775.94M | -5078.83M | -5290.53M | -5456.44M | -5673.62M | -5730.02M | -5837.56M | -5928.51M | -5988.81M | -6069.57M |
|
Treasury Shares
|
0.49M | | 124.93M | | | -2.71M | 168.32M | 211.54M | 214.27M | 215.67M | 134.44M | 197.11M | 184.24M | 168.77M | 3.81M | 238.71M | 219.18M | 4.08M | 3.33M | 4.12M | 4.95M | 4.65M |