|
Cash & Equivalents
|
| 72.28M | 140.54M | 143.23M | 832.98M | 492.20M | 141.65M | 1,133.54M | 525.54M |
|
Short-term Investments
|
| 149.04M | 278.42M | 379.57M | 961.90M | 440.55M | 869.58M | 35.10M | 314.44M |
|
Cash & Current Investments
|
| 221.32M | 418.96M | 522.80M | 1,794.88M | 932.75M | 1,011.23M | 1,168.63M | 839.98M |
|
Receivables - Net
|
| 12.79M | 35.69M | 47.99M | 53.30M | 97.65M | 97.26M | 88.78M | 110.25M |
|
Receivables - Other
|
| | | 6.20M | 1.40M | 5.70M | 5.40M | 4.90M | 3.40M |
|
Receivables
|
| 12.79M | 35.69M | 54.19M | 54.70M | 103.35M | 102.66M | 93.68M | 113.65M |
|
Inventory
|
| 7.29M | 9.14M | 15.18M | 22.72M | 30.67M | 51.60M | 61.95M | 71.08M |
|
Prepaid Assets
|
| 1.54M | 5.20M | 11.39M | 17.47M | 53.05M | 31.51M | 27.74M | 33.80M |
|
Current Assets
|
| 242.94M | 468.99M | 597.36M | 1,888.36M | 1,114.13M | 1,191.59M | 1,347.11M | 1,055.11M |
|
Property, Plant & Equipment (Net)
|
| 16.04M | 31.00M | 43.67M | 62.78M | 124.46M | 167.92M | 145.10M | 136.81M |
|
Long-Term Investments
|
| 73.25M | 77.56M | 268.78M | 246.60M | 698.03M | | | |
|
Goodwill
|
| | | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M |
|
Intangibles
|
| 8.74M | 7.80M | 8.52M | 16.16M | 14.21M | 11.73M | 8.98M | 6.76M |
|
Goodwill & Intangibles
|
| 8.74M | 7.80M | 11.81M | 19.45M | 17.50M | 15.02M | 12.27M | 10.05M |
|
Other Non-Current Assets
|
| 1.97M | 2.05M | 4.88M | 17.25M | 60.94M | | 124.18M | 104.22M |
|
Non-Current Assets
|
| 100.00M | 118.41M | 365.18M | 383.42M | 1,090.37M | 418.39M | 439.31M | 430.50M |
|
Assets
|
| 342.94M | 587.40M | 962.53M | 2,271.78M | 2,204.50M | 1,609.98M | 1,786.42M | 1,485.61M |
|
Accounts Payables
|
| 5.00M | 10.64M | 16.20M | 7.34M | 105.36M | 175.82M | 51.74M | 38.55M |
|
Payables
|
| 5.00M | 10.64M | 16.20M | 7.34M | 105.36M | 175.82M | 51.74M | 38.55M |
|
Accumulated Expenses
|
| 6.41M | 12.99M | 25.70M | 28.28M | 45.28M | 175.82M | 72.74M | 83.22M |
|
Other Accumulated Expenses
|
| | 1.96M | | | | | 63.48M | 68.34M |
|
Current Leases
|
| 0.20M | 0.10M | | | | | | |
|
Current Taxes
|
| | 1.47M | | | | | | |
|
Current Deferred Revenue
|
| 3.11M | 16.14M | 12.28M | 8.55M | 11.33M | 21.20M | 22.90M | 41.60M |
|
Total Current Liabilities
|
| 19.63M | 46.94M | 72.73M | 66.81M | 194.69M | 193.22M | 205.92M | 225.58M |
|
Capital Leases
|
| 0.46M | 0.12M | | | | | | |
|
Convertible Debt
|
| | | | 806.29M | 1,134.82M | 1,137.39M | 1,139.97M | 1,142.55M |
|
Non-Current Deffered Revenue
|
| 6.54M | 7.84M | | | | | | |
|
Minority Interest
|
| | 41.80M | 49.60M | 57.10M | | | | |
|
Operating Leases
|
| | | 33.26M | 41.56M | 226.05M | 210.01M | 185.85M | 164.29M |
|
Other Non-Current Liabilities
|
| | 0.33M | 1.67M | 1.52M | 3.93M | 9.18M | 96.01M | 92.83M |
|
Total Non-Current Liabilities
|
| | 62.13M | 112.87M | 914.67M | 1,555.56M | 1,540.63M | 1,531.73M | 1,532.42M |
|
Total Liabilities
|
| 34.33M | 62.45M | 114.54M | 916.19M | 1,559.49M | 1,549.81M | 1,627.74M | 1,625.26M |
|
Common Equity
|
| 308.61M | 483.15M | 798.39M | 1,298.49M | 645.00M | 60.18M | 158.68M | -139.65M |
|
Shareholder's Equity
|
| 308.61M | 483.15M | 798.39M | 1,298.49M | 645.00M | 60.18M | 158.68M | -139.65M |
|
Liabilities and Shareholders Equity
|
| 342.94M | 587.40M | 962.53M | 2,271.78M | 2,204.50M | 1,609.98M | 1,786.42M | 1,485.61M |
|
Retained Earnings
|
| -195.74M | -280.80M | -352.81M | -606.59M | -1007.83M | -1662.41M | -2141.86M | -2578.24M |
|
Treasury Shares
|
0.06M | 1.72M | | 0.50M | 3.39M | 1.50M | 3.69M | 4.35M | 7.02M |