|
Cash & Equivalents
|
0.05M | 310.26M | 503.84M | 800.01M | 423.56M | 649.99M | 424.02M |
|
Short-term Investments
|
0.04M | | 70.76M | 181.79M | 309.48M | 100.28M | 96.61M |
|
Cash & Current Investments
|
0.08M | 310.26M | 574.60M | 981.79M | 733.04M | 750.27M | 520.63M |
|
Receivables - Net
|
0.01M | | 94.20M | 151.09M | 175.28M | 105.87M | 124.30M |
|
Receivables - Other
|
| 12.48M | 7.74M | 3.02M | 4.15M | 2.33M | 0.22M |
|
Receivables
|
0.01M | | 101.94M | 154.12M | 179.43M | 108.20M | 124.52M |
|
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
|
0.00M | | 16.20M | 29.51M | 30.43M | 33.24M | 33.26M |
|
Prepaid Assets
|
0.00M | | 36.25M | 45.64M | 58.28M | 55.24M | 48.64M |
|
Current Assets
|
0.10M | | 785.53M | 1,259.44M | 1,095.41M | 971.75M | 728.74M |
|
Property, Plant & Equipment (Net)
|
0.03M | 267.92M | 402.16M | 571.31M | 706.08M | 867.81M | 880.46M |
|
Long-Term Investments
|
13.95 | 33.34M | 47.35M | 307.49M | 133.70M | 145.89M | 36.73M |
|
Goodwill
|
0.02M | 286.61M | 294.94M | 294.65M | 280.38M | 296.57M | 302.26M |
|
Intangibles
|
0.04M | 131.02M | 116.89M | 35.29M | 24.30M | 313.19M | 330.51M |
|
Goodwill & Intangibles
|
0.06M | 417.64M | 411.82M | 329.94M | 304.68M | 609.76M | 632.77M |
|
Long-Term Deferred Tax
|
| | -0.67M | 66.88M | 60.41M | 65.54M | 108.46M |
|
Other Non-Current Assets
|
0.01M | | 1.06M | 5.89M | 14.75M | 0.90M | 3.70M |
|
Non-Current Assets
|
0.11M | | 958.00M | 1,297.52M | 1,207.54M | 1,451.77M | 1,314.95M |
|
Assets
|
0.20M | 12.84M | 23.00M | 29.12M | 54.97M | 2,423.52M | 2,043.69M |
|
Accounts Payables
|
0.01M | | 50.73M | 83.05M | 99.25M | 144.52M | 91.68M |
|
Payables
|
0.01M | | 50.73M | 83.05M | 99.25M | 144.52M | 91.68M |
|
Accumulated Expenses
|
751.88 | | | | | | |
|
Short term Debt
|
0.00M | | 18.35M | 41.34M | 23.94M | 160.42M | 54.28M |
|
Current Leases
|
319.44 | | 17.43M | 16.56M | 15.13M | | |
|
Current Taxes
|
340.37 | | 4.01M | 12.12M | 9.17M | 5.99M | 9.10M |
|
Current Deferred Revenue
|
0.01M | | 79.26M | 128.19M | 125.41M | 105.00M | 113.91M |
|
Total Current Liabilities
|
969.49 | | 248.54M | 371.24M | 344.54M | 499.85M | 368.22M |
|
Non-Current Debt
|
0.01M | | 394.67M | 373.33M | 500.22M | 513.34M | 419.68M |
|
Non-Current Deffered Revenue
|
| | 26.75M | 38.30M | 210.31M | 167.08M | 167.43M |
|
Non-Current Deferred Tax Liability
|
0.00M | | 71.51M | 67.25M | 68.78M | 69.64M | 105.45M |
|
Operating Leases
|
184.13 | | 156.12M | 155.54M | 165.28M | | |
|
Other Non-Current Liabilities
|
0.01M | | 24.72M | 20.62M | 16.76M | 17.28M | 20.93M |
|
Total Non-Current Liabilities
|
0.01M | | 631.22M | 609.69M | 747.19M | 718.71M | 657.61M |
|
Total Liabilities
|
| 4.78M | 7.61M | 1.26M | 0.31M | 0.33M | |
|
Total Debt
|
0.01M | | 413.02M | 414.67M | 524.16M | 673.76M | 473.96M |
|
Common Equity
|
0.16M | 536.01M | 863.76M | 1,576.03M | 1,211.22M | 1,204.95M | 1,017.86M |
|
Shareholder's Equity
|
0.20M | 536.01M | 863.76M | 1,576.03M | 1,211.22M | 1,204.95M | 1,017.86M |
|
Liabilities and Shareholders Equity
|
0.20M | 12.84M | 23.00M | 29.12M | 54.97M | 2,423.52M | 2,043.69M |
|
Retained Earnings
|
-0.86M | | -515.83M | -247.58M | -400.32M | -512.46M | -718.49M |