|
Cash & Equivalents
|
| 1.78M | 1.51M | 1.48M | 1.39M | 1.26M | 27.34M | 88.17M | 107.14M | 64.77M | 71.78M | 48.28M | 55.03M | 57.96M | 46.77M | 48.74M | 65.42M | 58.00M | 96.66M | 105.24M | 129.29M | 165.52M | 220.58M | 273.74M | 1,124.58M | 345.78M |
|
Short-term Investments
|
| | | | | | 72.86M | 235.10M | 210.18M | 187.65M | 175.49M | 154.77M | 139.94M | 140.43M | 132.85M | 135.65M | 127.72M | 154.50M | 124.32M | 98.36M | 98.00M | 88.55M | 79.67M | 48.94M | 20.03M | 283.97M |
|
Cash & Current Investments
|
| 1.78M | 1.51M | 1.48M | 1.39M | 1.26M | 100.21M | 323.27M | 317.32M | 252.43M | 247.27M | 203.05M | 194.98M | 198.39M | 179.62M | 184.39M | 193.14M | 212.50M | 220.98M | 203.59M | 227.29M | 254.07M | 300.25M | 322.67M | 1,144.62M | 629.74M |
|
Receivables - Net
|
| | | | | | 1.10M | | | | 4.10M | | | | 3.90M | | | | 6.70M | | | | 6.10M | | | |
|
Receivables
|
| | | | | | 1.10M | | | | 4.10M | | | | 3.90M | | | | 6.70M | | | | 6.10M | | | |
|
Inventory
|
| | | | | | 3.54M | 4.52M | 6.59M | 10.86M | 13.56M | 12.14M | 19.67M | 22.35M | 21.56M | 20.70M | 21.42M | 21.99M | 22.46M | 29.83M | 40.59M | 49.11M | 64.43M | 76.10M | 141.80M | 105.99M |
|
Current Deferred Tax Assets
|
| | | | | | 3.93M | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.18M | 0.15M | 0.12M | 0.09M | 0.08M | 5.40M | 12.41M | 12.43M | 10.95M | 9.07M | 16.75M | 15.84M | 12.72M | 15.41M | 20.43M | 20.09M | 15.73M | 21.61M | 28.32M | 23.04M | 23.19M | 31.15M | 48.20M | 69.15M | 109.53M |
|
Current Assets
|
| 1.96M | 1.66M | 1.60M | 1.48M | 1.33M | 113.08M | 340.20M | 336.34M | 274.23M | 269.90M | 231.95M | 230.49M | 233.46M | 216.59M | 225.53M | 234.65M | 250.22M | 265.05M | 261.73M | 290.92M | 326.38M | 395.83M | 446.96M | 1,355.57M | 845.26M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | 11.20M | | | 28.24M | 36.14M | 45.21M | 49.54M | 52.14M | 82.08M | 155.71M | 205.48M | 267.44M |
|
Long-Term Investments
|
| 202.14M | 203.11M | 204.69M | 204.73M | 204.48M | 204.53M | | | | | | | | | | | | | | | | | | | 438.34M |
|
Goodwill
|
| | | | | | | | 2.74M | 110.88M | 110.88M | 110.88M | 110.88M | 110.88M | 110.88M | 110.88M | 110.88M | 110.88M | 110.88M | 110.88M | 110.88M | 1.85M | 112.73M | 117.75M | 117.75M | 259.24M |
|
Intangibles
|
| | | | | | 0.06M | | | 26.93M | 25.89M | 24.85M | 23.81M | 22.09M | 21.84M | 20.91M | 19.96M | 19.30M | 18.57M | 17.86M | 17.13M | 44.82M | 43.41M | 43.43M | 40.66M | 194.93M |
|
Goodwill & Intangibles
|
| | | | | | 0.06M | | 2.74M | 137.81M | 136.77M | 135.73M | 134.69M | 132.97M | 132.72M | 131.79M | 130.84M | 130.18M | 129.46M | 128.74M | 128.01M | 46.66M | 156.14M | 161.18M | 158.41M | 454.17M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | 54.32M | 61.60M | 62.49M | 84.23M | 84.92M |
|
Other Non-Current Assets
|
| | | | | | 1.01M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 1.94M | 1.87M | 3.88M |
|
Non-Current Assets
|
| 202.14M | 203.11M | 204.69M | 204.73M | 204.48M | 5.61M | 5.70M | 11.36M | 145.84M | 150.68M | 150.09M | 149.48M | 149.37M | 149.75M | 150.78M | 155.24M | 163.65M | 176.13M | 186.37M | 189.58M | 275.89M | 311.71M | 444.75M | 522.02M | 1,388.04M |
|
Assets
|
0.54M | 204.09M | 204.77M | 206.29M | 206.20M | 205.81M | 118.70M | 345.90M | 347.70M | 420.07M | 420.58M | 382.04M | 379.96M | 382.83M | 366.34M | 376.31M | 389.88M | 413.87M | 441.19M | 448.11M | 480.50M | 602.26M | 707.54M | 891.71M | 1,877.58M | 2,233.30M |
|
Accounts Payables
|
0.02M | 0.48M | 0.02M | 0.07M | 0.02M | 0.02M | 8.07M | 13.23M | 15.56M | 16.09M | 19.64M | 23.91M | 27.09M | 32.97M | 32.36M | 37.61M | 38.27M | 42.00M | 43.07M | 43.92M | 57.10M | 75.44M | 91.18M | 108.92M | 105.01M | 198.41M |
|
Notes Payables
|
| 0.06M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.02M | 0.54M | 0.02M | 0.07M | 0.02M | 0.02M | 8.07M | 13.23M | 15.56M | 16.09M | 19.64M | 23.91M | 27.09M | 32.97M | 32.36M | 37.61M | 38.27M | 42.00M | 43.07M | 43.92M | 57.10M | 75.44M | 91.18M | 108.92M | 105.01M | 198.41M |
|
Accumulated Expenses
|
0.45M | 0.47M | 0.48M | 0.56M | 0.54M | 2.58M | 4.98M | 5.82M | 10.76M | 11.21M | 12.19M | 9.09M | 11.81M | 17.14M | 12.45M | 14.12M | 19.61M | 27.36M | 28.97M | 26.71M | 28.95M | 43.22M | 53.01M | 56.94M | 65.67M | 80.13M |
|
Short term Debt
|
0.06M | | 0.43M | 0.45M | 0.50M | 0.40M | | | | 23.20M | 42.83M | 12.97M | 12.97M | 12.97M | | | 4.78M | 6.86M | 7.41M | 7.41M | | | | | | |
|
Current Leases
|
| | | | | | | | | | 1.36M | 1.40M | 1.41M | 1.60M | 1.66M | 1.70M | 1.84M | 1.93M | 1.28M | 1.54M | 1.63M | 1.79M | 1.89M | 3.74M | 3.13M | 3.42M |
|
Current Deferred Revenue
|
| | | | | | 1.27M | 0.62M | 1.02M | 1.99M | 3.19M | 1.15M | 2.34M | 2.12M | 1.47M | 2.87M | 2.06M | 4.39M | 7.73M | 13.73M | 20.99M | 32.18M | 75.28M | 110.77M | 98.42M | 118.46M |
|
Total Current Liabilities
|
0.53M | 1.04M | 0.98M | 1.17M | 1.17M | 3.04M | 15.23M | 19.68M | 27.34M | 52.50M | 79.22M | 48.50M | 55.62M | 66.82M | 47.94M | 56.28M | 66.55M | 82.55M | 88.47M | 93.32M | 108.67M | 152.65M | 221.37M | 280.36M | 272.23M | 450.79M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 969.47M | 971.02M |
|
Non-Current Deffered Revenue
|
| 7.04M | 7.04M | 7.04M | 7.04M | 7.04M | 0.38M | 0.38M | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | 249.96M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 190.86M | 191.59M | 192.93M | 192.84M | 190.58M | 188.54M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | 31.21M |
|
Operating Leases
|
| | | | | | | | | | 4.12M | 5.20M | 4.81M | 5.70M | 3.65M | 4.90M | 5.10M | 4.70M | 8.67M | 11.82M | 11.47M | 11.36M | 9.46M | 63.38M | 74.92M | 147.00M |
|
Other Non-Current Liabilities
|
| | | | | | 0.38M | 33.37M | 25.41M | 11.20M | 2.00M | 1.54M | 1.51M | 0.74M | 2.98M | 3.98M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | | | 2.44M | 1.40M | 6.11M |
|
Total Non-Current Liabilities
|
| | | | | | 15.23M | 20.06M | 29.24M | 53.72M | 83.97M | 52.78M | 59.40M | 71.14M | 51.62M | 59.58M | 69.80M | 85.30M | 97.14M | 103.60M | 118.51M | | | 340.01M | 1,313.48M | 1,646.22M |
|
Total Liabilities
|
| 8.23M | 8.17M | 8.36M | 8.36M | 10.23M | 15.61M | 53.43M | 54.65M | 64.92M | 85.97M | 54.32M | 60.91M | 71.88M | 54.60M | 63.56M | 69.81M | 85.30M | 97.16M | 103.62M | 118.53M | 162.21M | 230.82M | 342.45M | 1,314.89M | 1,652.32M |
|
Total Debt
|
0.06M | | 0.43M | 0.45M | 0.50M | 0.40M | | | | 23.20M | 42.83M | 12.97M | 12.97M | 12.97M | | | 4.78M | 6.86M | 7.41M | 7.41M | | | | | | |
|
Common Equity
|
0.01M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | -146.87M | 292.47M | 293.05M | 355.15M | 334.62M | 327.71M | 319.06M | 310.95M | 311.74M | 312.75M | 320.07M | 328.56M | 344.03M | 344.48M | 361.97M | 440.05M | 476.72M | 549.26M | 562.70M | 580.98M |
|
Shareholder's Equity
|
0.01M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | -146.87M | 292.47M | 293.05M | 355.15M | 334.62M | 327.71M | 319.06M | 310.95M | 311.74M | 312.75M | 320.07M | 328.56M | 344.03M | 344.48M | 361.97M | 440.05M | 476.72M | 549.26M | 562.70M | 580.98M |
|
Liabilities and Shareholders Equity
|
0.54M | 204.09M | 204.77M | 206.29M | 206.20M | 205.81M | 118.70M | 345.90M | 347.70M | 420.07M | 420.58M | 382.04M | 379.96M | 382.83M | 366.34M | 376.31M | 389.88M | 413.87M | 441.19M | 448.11M | 480.50M | 602.26M | 707.54M | 891.71M | 1,877.58M | 2,233.30M |
|
Retained Earnings
|
-0.02M | 0.42M | 1.15M | 2.48M | 2.39M | 0.14M | -171.29M | -222.70M | -231.85M | -247.79M | -278.95M | -295.20M | -314.88M | -333.72M | -344.63M | -354.70M | -361.85M | -369.42M | -368.18M | -357.05M | -343.75M | -268.16M | -242.14M | -192.65M | -150.15M | -134.37M |
|
Treasury Shares
|
| | | | | | 3.48M | 1.82M | 3.94M | 4.52M | 1.82M | 7.30M | 9.12M | 10.01M | 11.60M | 16.96M | 15.50M | 14.54M | 14.48M | 20.41M | 18.55M | 16.92M | 15.76M | 16.88M | 15.93M | 14.45M |