|
Cash & Equivalents
|
0.06M | 0.05M | 0.04M | 0.05M | 0.03M | 42.55M | 24.27M | 306.65M | | 503.84M | 0.51M | 0.51M | 0.50M | 800.01M | 0.78M | 0.74M | 0.47M | 423.56M | 0.44M | 0.50M | 0.54M | 649.99M | 0.47M | 0.24M | 0.25M | 424.02M | 0.30M | 0.30M | 0.20M |
|
Short-term Investments
|
35.66M | 34.25M | 34.43M | 0.04M | 40.36 | 0.04M | 0.06M | | | 70.76M | | | 0.10M | 181.79M | 0.22M | | 0.36M | 309.48M | 0.04M | | | 100.28M | -0.01M | | 0.08M | 96.61M | 0.09M | 0.09M | 0.07M |
|
Cash & Current Investments
|
35.72M | 34.30M | 34.48M | 0.09M | 0.03M | 42.59M | 24.34M | 306.65M | | 574.60M | 0.51M | 0.51M | 0.60M | 981.79M | 1.00M | 0.74M | 0.83M | 733.04M | 0.48M | 0.50M | 0.54M | 750.27M | 0.46M | 0.24M | 0.33M | 520.63M | 0.39M | 0.39M | 0.28M |
|
Receivables - Net
|
17.59M | 9.14M | 9.98M | 0.01M | 4.43 | 0.01M | 0.01M | | | 94.20M | | | | 151.09M | 0.11M | | | 175.28M | | | | 105.87M | 0.13M | | 0.11M | 124.30M | 0.18M | 0.10M | 0.12M |
|
Receivables - Other
|
| | | | | | | 12.34M | | 7.74M | | | 0.03M | 3.02M | 0.02M | | 0.02M | 4.15M | | | | 2.33M | 0.03M | | 0.04M | 0.22M | 0.06M | 0.06M | 0.06M |
|
Receivables
|
17.59M | 9.14M | 9.98M | 0.01M | 4.43 | 0.01M | 0.01M | | | 101.94M | | | | 154.12M | 0.13M | | | 179.43M | | | | 108.20M | 0.16M | | 0.15M | 124.52M | 0.23M | 0.15M | 0.18M |
|
Raw Materials
|
| | | | | | | | | 15.86M | | | | 28.65M | | | | 28.48M | | | | 27.87M | | | | 31.48M | | | |
|
Work In Process
|
| | | | | | | | | 0.33M | | | | 0.86M | | | | 1.95M | | | | 5.37M | | | | 1.78M | | | |
|
Inventory
|
3.14M | 3.19M | 3.23M | 0.00M | 4.17 | 0.00M | 0.00M | | | 16.20M | | | 0.03M | 29.51M | 0.03M | | 0.03M | 30.43M | | | | 33.24M | 0.03M | | 0.04M | 33.26M | 0.04M | 0.04M | 0.04M |
|
Prepaid Assets
|
3.62M | 3.89M | 3.89M | 0.00M | 4.11 | 0.00M | 0.00M | | | 36.25M | | | 0.05M | 45.64M | 0.05M | | 0.05M | 58.28M | | | | 55.24M | 0.07M | | 0.05M | 48.64M | 0.06M | 0.05M | 0.05M |
|
Current Assets
|
117.86M | 104.72M | 97.68M | 0.10M | 91.56 | 0.10M | 0.10M | | | 785.53M | | | 0.74M | 1,259.44M | 1.19M | | 1.10M | 1,095.41M | | | | 971.75M | 0.90M | | 0.77M | 728.74M | 0.76M | 0.68M | 0.93M |
|
Property, Plant & Equipment (Net)
|
139.93 | 693.08 | -0.00M | 0.03M | -408.49 | 0.03M | 0.02M | 264.80M | | 402.16M | -43.78 | 0.09M | 0.12M | 571.31M | 0.59M | -0.09M | 0.16M | 706.08M | 0.05M | -0.11M | -0.16M | 867.81M | -0.04M | -0.08M | -0.11M | 880.46M | -0.02M | -0.04M | 0.66M |
|
Long-Term Investments
|
0.56M | -392.15 | -0.00M | 14.77 | 13.85 | 12.75 | 12.91 | 32.95M | | 47.35M | | | | 307.49M | 0.24M | | 0.17M | 133.70M | | | | 145.89M | 0.00M | | 0.00M | 36.73M | 0.01M | 0.01M | 0.01M |
|
Goodwill
|
18.18M | 20.62M | 22.89M | 0.02M | 23.42 | 0.02M | 0.02M | 283.27M | | 294.94M | | | 0.30M | 294.65M | 0.29M | | 0.28M | 280.38M | | | | 296.57M | | | | 302.26M | | | |
|
Intangibles
|
54.58M | 56.11M | 58.28M | 0.04M | 40.36 | 0.04M | 0.07M | 129.50M | | 116.89M | | | 0.04M | 35.29M | 0.03M | | 0.03M | 24.30M | | | | 313.19M | 0.32M | | 0.32M | 330.51M | 0.32M | 0.34M | 0.35M |
|
Goodwill & Intangibles
|
72.76M | 76.72M | 81.18M | 0.07M | 63.78 | 0.06M | 0.10M | 412.77M | | 411.82M | | | 0.34M | 329.94M | 0.32M | | 0.31M | 304.68M | | | | 609.76M | 0.32M | | 0.32M | 632.77M | 0.32M | 0.34M | 0.35M |
|
Long-Term Deferred Tax
|
| | | | | | | | | -0.67M | | | 0.03M | 66.88M | 0.02M | | 0.02M | 60.41M | | | | 65.54M | 0.02M | | 0.04M | 108.46M | 0.02M | 0.02M | 0.01M |
|
Other Non-Current Assets
|
2.47M | 2.13M | 2.51M | 0.01M | 5.04 | 0.00M | 0.00M | | | 1.06M | | | 0.00M | 5.89M | 969.70 | | 0.01M | 14.75M | | | | 0.90M | 924.49 | | | 3.70M | 0.00M | 0.00M | 889.65 |
|
Non-Current Assets
|
111.44M | 114.84M | 123.51M | 0.11M | 108.58 | 0.09M | 0.13M | | | 958.00M | | | 1.34M | 1,297.52M | 1.26M | | 1.18M | 1,207.54M | | | | 1,451.77M | 1.50M | | 1.42M | 1,314.95M | 1.28M | 1.36M | 1.15M |
|
Assets
|
229.30M | 0.22M | 0.22M | 0.22M | 0.20M | 0.19M | 0.23M | 12.69M | | 23.00M | | | 2.08M | 29.12M | 2.45M | | 2.28M | 54.97M | | | | 2,423.52M | 2.40M | | 2.19M | 2,043.69M | 2.05M | 2.05M | 2.07M |
|
Accounts Payables
|
9.55M | 9.76M | 9.37M | 0.01M | 7.74 | 0.01M | 0.01M | | | 50.73M | | | 0.07M | 83.05M | 0.08M | | 0.08M | 99.25M | | | | 144.52M | | | | 91.68M | 0.06M | | |
|
Payables
|
9.55M | 9.76M | 9.37M | 0.01M | 7.74 | 0.01M | 0.01M | | | 50.73M | | | 0.07M | 83.05M | 0.08M | | 0.08M | 99.25M | | | | 144.52M | | | | 91.68M | 0.06M | | |
|
Accumulated Expenses
|
| | | 795.96 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
1.20M | 1.15M | 1.17M | 0.00M | 0.00M | 0.00M | 0.00M | | | 18.35M | | | 0.04M | 41.34M | 0.04M | | 224.85 | 23.94M | | | | 160.42M | | | | 54.28M | 0.06M | | |
|
Current Leases
|
0.42M | 0.39M | 0.38M | 338.17 | 261.71 | 183.58 | 149.79 | | | 17.43M | | | 0.02M | 16.56M | 0.02M | | 0.01M | 15.13M | | | | | | | | | | | |
|
Current Taxes
|
2.72M | 0.36M | 0.13M | 360.32 | 283.87 | 192.50 | 504.89 | | 0.02M | 4.01M | -0.00M | -0.00M | 0.01M | 12.12M | -0.01M | -0.01M | 0.01M | 9.17M | | | -0.01M | 5.99M | | | | 9.10M | 0.01M | | |
|
Current Deferred Revenue
|
11.37M | 9.79M | 9.64M | 0.01M | 6.14 | 0.01M | 0.01M | | | 79.26M | | | | 128.19M | | | | 125.41M | | | | 105.00M | | | | 113.91M | | | |
|
Total Current Liabilities
|
0.89M | 0.87M | 0.37M | 0.00M | 0.00M | 0.00M | 366.72 | | | 248.54M | | | 0.30M | 371.24M | 0.38M | | 0.34M | 344.54M | | | | 499.85M | | | | 368.22M | 0.38M | | |
|
Capital Leases
|
| | | | | | | | | | -0.01M | | 0.02M | | -0.01M | | -0.01M | | | | | | | | | | | | |
|
Non-Current Debt
|
10.42M | 9.87M | 10.62M | 0.01M | 5.01 | 0.00M | 0.00M | | | 394.67M | | | 0.37M | 373.33M | 0.37M | | 0.33M | 500.22M | | | | 513.34M | | | | 419.68M | 0.44M | | |
|
Convertible Debt
|
| | | | | | | | | | | 0.00M | | | | -0.00M | | | | -0.00M | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 26.75M | | | 0.07M | 38.30M | 0.13M | | 0.18M | 210.31M | | | | 167.08M | | | | 167.43M | 0.20M | | |
|
Liabilities from Discontinued Operations
|
| 0.31M | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.33M |
|
Non-Current Deferred Tax Liability
|
2.02M | 2.05M | 2.38M | 0.00M | 2.54 | 0.00M | 0.01M | | | 71.51M | | | 0.02M | 67.25M | 0.02M | | 0.02M | 68.78M | | | | 69.64M | | | | 105.45M | 0.01M | | |
|
Operating Leases
|
0.36M | 0.28M | 0.22M | 194.93 | 149.55 | 91.79 | 61.98 | | | 156.12M | | 0.01M | 0.16M | 155.54M | 0.16M | -0.01M | 0.01M | 165.28M | 0.00M | -0.01M | -0.01M | | -0.01M | | -0.02M | | -0.01M | | -0.02M |
|
Other Non-Current Liabilities
|
6.80M | 6.93M | 8.16M | 0.01M | 0.00M | 0.00M | 0.01M | | | 24.72M | | | 0.05M | 20.62M | 0.05M | | 0.03M | 16.76M | | | | 17.28M | | | | 20.93M | 0.07M | | |
|
Total Non-Current Liabilities
|
-6.80M | -6.93M | -8.16M | 0.01M | 10.40 | 0.01M | 0.02M | | | 631.22M | | | 0.61M | 609.69M | 0.60M | | 0.70M | 747.19M | | | | 718.71M | | | | 657.61M | 0.71M | | |
|
Total Liabilities
|
| | | | | | | 4.72M | | 7.61M | | | | 1.26M | | | | 0.31M | | | | 0.33M | | | | | | | |
|
Total Debt
|
11.61M | 11.02M | 11.80M | 0.01M | 0.00M | 0.01M | 0.01M | | | 413.02M | | | 0.42M | 414.67M | 0.41M | | 0.33M | 524.16M | | | | 673.76M | | | | 473.96M | 0.50M | | |
|
Common Equity
|
| | | 0.16M | 156.76 | 0.15M | 0.17M | 529.77M | | 863.76M | | | 1.17M | 1,576.03M | 1.47M | | 1.24M | 1,211.22M | | | | 1,204.95M | | | | 1,017.86M | 0.96M | | |
|
Shareholder's Equity
|
846.80 | 148.20M | 155.65M | 0.22M | 200.13 | 0.19M | 0.23M | 529.77M | | 863.76M | | 198.23M | 2.08M | 1,576.03M | 2.45M | 188.82M | 2.28M | 1,211.22M | | 192.94M | | 1,204.95M | | 191.21M | | 1,017.86M | 2.05M | | |
|
Liabilities and Shareholders Equity
|
229.30M | 0.22M | 0.22M | 0.22M | 0.20M | 0.19M | 0.23M | 12.69M | | 23.00M | | | 2.08M | 29.12M | 2.45M | | 2.28M | 54.97M | | | | 2,423.52M | 2.40M | | 2.19M | 2,043.69M | 2.05M | 2.05M | 2.07M |
|
Retained Earnings
|
| | | -0.91M | -858.78 | -0.79M | -0.80M | | | -515.83M | | | -0.22M | -247.58M | -0.33M | | -0.37M | -400.32M | | | | -512.46M | | | | -718.49M | -0.74M | | |
|
Treasury Shares
|
| | | | | 14.02 | 14.20 | | | | | | | | | | | | | | | | | | | | | | |