|
Cash & Equivalents
|
72.28M | | 113.96M | 140.54M | 153.79M | 174.65M | 147.19M | 143.23M | 152.24M | 164.67M | 142.94M | 832.98M | 869.37M | 938.59M | 832.37M | 492.20M | 573.60M | 215.17M | 158.31M | 141.65M | 223.71M | 271.17M | 457.36M | 1,133.54M | 1,029.03M | 933.69M | 585.02M | 525.54M | 698.57M | 629.14M | 580.01M |
|
Short-term Investments
|
149.04M | | 157.38M | 278.42M | 313.07M | 370.97M | 375.77M | 379.57M | 367.85M | 773.16M | 870.46M | 961.90M | 1,071.08M | 853.07M | 653.60M | 440.55M | 388.66M | 638.52M | 799.73M | 869.58M | 713.38M | 953.78M | 697.48M | 35.10M | | | 310.70M | 314.44M | | | |
|
Cash & Current Investments
|
221.32M | | 271.34M | 418.96M | 466.86M | 545.63M | 522.96M | 522.80M | 520.09M | 937.83M | 1,013.40M | 1,794.88M | 1,940.45M | 1,791.66M | 1,485.97M | 932.75M | 962.27M | 853.69M | 958.04M | 1,011.23M | 937.09M | 1,224.95M | 1,154.85M | 1,168.63M | 1,029.03M | 933.69M | 895.72M | 839.98M | 698.57M | 629.14M | 580.01M |
|
Receivables - Net
|
12.79M | | 14.64M | 35.69M | 28.99M | 40.36M | 39.69M | 47.99M | 48.02M | 41.02M | 36.26M | 53.30M | 48.04M | 53.67M | 60.74M | 97.65M | 84.33M | 95.28M | 86.20M | 97.26M | 87.20M | 86.47M | 88.80M | 88.78M | 84.56M | 100.52M | 88.47M | 110.25M | 115.43M | 130.25M | 115.58M |
|
Receivables - Other
|
| | | | 3.90M | 5.20M | 5.70M | 6.20M | 9.10M | 9.50M | 13.40M | 1.40M | 17.80M | 24.80M | 30.90M | 5.70M | 3.10M | 4.90M | 5.10M | 5.40M | 4.30M | 4.40M | 5.60M | 4.90M | 4.30M | 5.60M | 4.60M | 3.40M | 4.20M | 3.80M | 5.10M |
|
Receivables
|
12.79M | | 14.64M | 35.69M | 32.89M | 45.56M | 45.39M | 54.19M | 57.12M | 50.52M | 49.66M | 54.70M | 65.84M | 78.47M | 91.64M | 103.35M | 87.43M | 100.18M | 91.30M | 102.66M | 91.50M | 90.87M | 94.40M | 93.68M | 88.86M | 106.12M | 93.06M | 113.65M | 119.63M | 134.05M | 120.69M |
|
Inventory
|
7.29M | | 7.08M | 9.14M | 10.26M | 14.18M | 14.76M | 15.18M | 25.15M | 20.35M | 27.73M | 22.72M | 28.88M | 26.49M | 24.74M | 30.67M | 36.61M | 59.89M | 63.05M | 51.60M | 46.47M | 60.53M | 77.04M | 61.95M | 62.99M | 66.98M | 72.30M | 71.08M | 77.26M | 84.06M | 90.49M |
|
Prepaid Assets
|
1.54M | | 4.02M | 5.20M | 6.15M | 4.08M | 5.66M | 11.39M | 14.14M | 11.10M | 9.90M | 17.47M | 15.68M | 19.24M | 21.96M | 53.05M | 30.07M | 28.28M | 23.57M | 31.51M | 33.76M | 25.81M | 26.24M | 27.74M | 31.74M | 87.23M | 66.88M | 33.80M | 35.77M | 39.98M | 42.80M |
|
Current Assets
|
242.94M | | 297.08M | 468.99M | 512.25M | 604.25M | 583.06M | 597.36M | 607.39M | 1,010.30M | 1,087.29M | 1,888.36M | 2,033.04M | 1,891.06M | 1,593.41M | 1,114.13M | 1,113.28M | 1,037.14M | 1,130.85M | 1,191.59M | 1,104.46M | 1,397.65M | 1,346.90M | 1,347.11M | 1,308.55M | 1,289.97M | 1,226.71M | 1,055.11M | 927.03M | 883.43M | 828.88M |
|
Property, Plant & Equipment (Net)
|
16.04M | | 30.32M | 31.00M | 30.58M | 34.81M | 40.76M | 43.67M | 46.69M | 56.99M | 61.88M | 62.78M | 71.77M | 89.74M | 106.16M | 124.46M | 151.32M | 163.36M | 168.01M | 167.92M | 163.23M | 155.74M | 147.67M | 145.10M | 138.39M | 132.32M | 125.17M | 136.81M | 129.29M | 126.14M | 124.61M |
|
Long-Term Investments
|
73.25M | | 2.96M | 77.56M | 25.92M | 277.30M | 302.62M | 268.78M | 238.21M | 146.12M | 51.40M | 246.60M | | 55.37M | 250.23M | 698.03M | 588.45M | 382.57M | 156.74M | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | 2.93M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M |
|
Intangibles
|
8.74M | | 8.04M | 7.80M | 7.60M | 8.99M | 8.76M | 8.52M | 17.68M | 17.15M | 16.64M | 16.16M | 15.67M | 15.19M | 14.70M | 14.21M | 13.73M | 13.11M | 12.42M | 11.73M | 11.05M | 10.36M | 9.67M | 8.98M | 8.29M | 7.74M | 7.25M | 6.76M | 6.28M | 5.86M | 5.48M |
|
Goodwill & Intangibles
|
8.74M | | 8.04M | 7.80M | 7.60M | 8.99M | 11.68M | 11.81M | 20.97M | 20.44M | 19.93M | 19.45M | 18.96M | 18.48M | 17.99M | 17.50M | 17.02M | 16.40M | 15.71M | 15.02M | 14.34M | 13.65M | 12.96M | 12.27M | 11.58M | 11.03M | 10.54M | 10.05M | 9.57M | 9.15M | 8.77M |
|
Long-Term Deferred Tax
|
| | | | | 1.24M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.97M | | 1.94M | 2.05M | 2.86M | 3.16M | 3.07M | 4.88M | 4.72M | 5.12M | 5.45M | 17.25M | 17.30M | 36.28M | 61.32M | 60.94M | 70.92M | 70.56M | 51.73M | | 58.95M | 107.70M | 128.03M | 124.18M | 100.23M | 101.55M | 103.35M | 104.22M | 105.30M | 106.34M | 109.50M |
|
Non-Current Assets
|
100.00M | | 47.52M | 118.41M | 66.92M | 335.74M | 365.27M | 365.18M | 340.77M | 267.23M | 174.82M | 383.42M | 313.70M | 400.83M | 632.12M | 1,090.37M | 1,016.32M | 816.60M | 570.93M | 418.39M | 407.17M | 442.36M | 450.33M | 439.31M | 396.05M | 319.37M | 312.01M | 430.50M | 417.20M | 448.57M | 447.90M |
|
Assets
|
342.94M | | 344.60M | 587.40M | 579.17M | 939.99M | 948.33M | 962.53M | 948.17M | 1,277.54M | 1,262.11M | 2,271.78M | 2,346.74M | 2,291.89M | 2,225.53M | 2,204.50M | 2,129.60M | 1,853.74M | 1,701.78M | 1,609.98M | 1,511.63M | 1,840.02M | 1,797.23M | 1,786.42M | 1,704.60M | 1,609.34M | 1,538.73M | 1,485.61M | 1,344.23M | 1,332.00M | 1,276.79M |
|
Accounts Payables
|
5.00M | | 13.08M | 10.64M | 7.16M | 15.70M | 12.05M | 16.20M | 24.38M | 15.98M | 18.28M | 7.34M | 22.32M | 21.40M | 15.67M | 105.36M | 32.23M | 36.97M | 40.91M | 175.82M | 190.53M | 188.70M | 205.27M | 51.74M | 37.60M | 42.45M | 15.47M | 38.55M | 49.77M | 44.80M | 20.14M |
|
Payables
|
5.00M | | 13.08M | 10.64M | 7.16M | 15.70M | 12.05M | 16.20M | 24.38M | 15.98M | 18.28M | 7.34M | 22.32M | 21.40M | 15.67M | 105.36M | 32.23M | 36.97M | 40.91M | 175.82M | 190.53M | 188.70M | 205.27M | 51.74M | 37.60M | 42.45M | 15.47M | 38.55M | 49.77M | 44.80M | 20.14M |
|
Accumulated Expenses
|
6.41M | | 7.48M | 12.99M | 14.68M | 13.69M | 24.60M | 25.70M | 23.07M | 24.05M | 24.04M | 28.28M | 37.18M | 34.73M | 40.48M | 45.28M | 56.16M | 77.16M | 63.37M | 175.82M | 190.53M | 188.70M | 205.27M | 72.74M | 92.64M | 70.68M | 80.65M | 83.22M | 76.00M | 71.01M | 98.21M |
|
Other Accumulated Expenses
|
| | | 1.96M | | 3.25M | | | | | | | | | | | | | | | | | | 63.48M | | | | 68.34M | | | |
|
Current Leases
|
0.20M | | 0.10M | 0.10M | 0.10M | 0.07M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 1.47M | | 1.71M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
3.11M | | 4.00M | 16.14M | 17.11M | 16.50M | 13.10M | 12.28M | 11.94M | 11.50M | 7.34M | 8.55M | 8.40M | 8.50M | 7.32M | 11.33M | 10.60M | 17.30M | 15.40M | 21.20M | 17.10M | 15.10M | 24.40M | 22.90M | 27.80M | 35.40M | 32.50M | 41.60M | 44.00M | 60.70M | 56.40M |
|
Total Current Liabilities
|
19.63M | | 32.05M | 46.94M | 48.19M | 57.05M | 67.82M | 72.73M | 82.32M | 70.05M | 71.97M | 66.81M | 95.50M | 96.61M | 102.30M | 194.69M | 228.81M | 167.75M | 175.12M | 193.22M | 204.16M | 200.93M | 226.75M | 205.92M | 220.01M | 201.57M | 197.34M | 225.58M | 225.75M | 238.43M | 236.92M |
|
Capital Leases
|
0.46M | | 0.14M | 0.12M | 0.10M | 0.08M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | 806.29M | 1,132.90M | 1,133.54M | 1,134.18M | 1,134.82M | 1,135.46M | 1,136.11M | 1,136.75M | 1,137.39M | 1,138.03M | 1,138.68M | 1,139.32M | 1,139.97M | 1,140.61M | 1,141.26M | 1,141.90M | 1,142.55M | 1,116.34M | 1,115.53M | 1,114.59M |
|
Non-Current Deffered Revenue
|
6.54M | | 7.62M | 7.84M | 8.97M | 10.91M | 10.56M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 41.95M | 41.80M | 46.50M | 46.80M | 46.50M | 49.60M | 45.50M | 50.40M | 56.40M | 57.10M | 59.40M | 59.40M | 59.40M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 1.24M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 33.26M | 41.08M | 49.36M | 47.12M | 41.56M | 217.32M | 219.33M | 225.06M | 226.05M | 241.93M | 240.81M | 236.67M | 210.01M | 228.48M | 222.94M | 219.03M | 185.85M | 206.86M | 199.86M | 197.51M | 164.29M | 190.04M | 218.62M | 211.78M |
|
Other Non-Current Liabilities
|
| | 0.21M | 0.33M | 0.15M | 1.30M | 1.22M | 1.67M | 1.46M | 1.38M | 1.86M | 1.52M | 1.65M | 2.49M | 3.42M | 3.93M | 6.91M | 9.29M | 6.99M | 9.18M | 9.14M | 9.45M | 10.18M | 96.01M | 96.79M | 95.93M | 89.45M | 92.83M | 92.55M | 91.17M | 94.36M |
|
Total Non-Current Liabilities
|
| | 47.26M | 62.13M | 64.39M | 76.41M | 85.22M | 112.87M | 116.09M | 111.17M | 111.65M | 914.67M | 1,438.64M | 1,441.93M | 1,453.29M | 1,555.56M | 1,589.65M | 1,525.36M | 1,528.05M | 1,540.63M | 1,547.05M | 1,537.84M | 1,558.75M | 1,531.73M | 1,539.53M | 1,515.02M | 1,509.38M | 1,532.42M | 1,502.47M | 1,546.30M | 1,536.90M |
|
Total Liabilities
|
34.33M | | 47.46M | 62.45M | 64.54M | 77.72M | 86.44M | 114.54M | 117.55M | 112.55M | 113.50M | 916.19M | 1,440.30M | 1,444.42M | 1,456.71M | 1,559.49M | 1,596.56M | 1,534.65M | 1,535.03M | 1,549.81M | 1,556.18M | 1,547.29M | 1,568.93M | 1,627.74M | 1,636.31M | 1,610.95M | 1,598.82M | 1,625.26M | 1,595.02M | 1,637.47M | 1,631.26M |
|
Common Equity
|
308.61M | | 255.19M | 483.15M | 468.13M | 815.47M | 815.40M | 798.39M | 785.11M | 1,114.59M | 1,092.20M | 1,298.49M | 847.05M | 788.07M | 709.42M | 645.00M | 533.04M | 319.09M | 166.75M | 60.18M | -44.55M | 292.73M | 228.30M | 158.68M | 68.28M | -1.61M | -60.10M | -139.65M | -250.79M | -305.48M | -354.47M |
|
Shareholder's Equity
|
308.61M | | 255.19M | 483.15M | 468.13M | 815.47M | 815.40M | 798.39M | 785.11M | 1,114.59M | 1,092.20M | 1,298.49M | 847.05M | 788.07M | 709.42M | 645.00M | 533.04M | 319.09M | 166.75M | 60.18M | -44.55M | 292.73M | 228.30M | 158.68M | 68.28M | -1.61M | -60.10M | -139.65M | -250.79M | -305.48M | -354.47M |
|
Liabilities and Shareholders Equity
|
342.94M | | 344.60M | 587.40M | 579.17M | 939.99M | 948.33M | 962.53M | 948.17M | 1,277.54M | 1,262.11M | 2,271.78M | 2,346.74M | 2,291.89M | 2,225.53M | 2,204.50M | 2,129.60M | 1,853.74M | 1,701.78M | 1,609.98M | 1,511.63M | 1,840.02M | 1,797.23M | 1,786.42M | 1,704.60M | 1,609.34M | 1,538.73M | 1,485.61M | 1,344.23M | 1,332.00M | 1,276.79M |
|
Treasury Shares
|
1.72M | 0.03M | | | 0.10M | 0.14M | 0.44M | 0.50M | 0.49M | 0.56M | 0.95M | 3.39M | 2.26M | 2.26M | 2.26M | 1.50M | 2.26M | 2.63M | 2.79M | 3.69M | 3.43M | 3.25M | 3.11M | 4.35M | 5.24M | 5.17M | 4.97M | 7.02M | 0.98M | 0.98M | 0.98M |
|
Retained Earnings
|
-195.74M | | -255.68M | -280.80M | -303.21M | -314.81M | -327.60M | -352.81M | -380.54M | -435.18M | -512.85M | -606.59M | -711.81M | -809.39M | -916.91M | -1007.83M | -1131.05M | -1360.48M | -1522.48M | -1662.41M | -1795.95M | -1868.72M | -1954.82M | -2141.86M | -2256.85M | -2359.47M | -2467.23M | -2578.24M | -2673.39M | -2773.29M | -2866.02M |
|
Preferred Shares
|
| | 499.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |