|
Cash & Equivalents
|
449.82M | 417.91M | 273.16M | 224.06M | 471.43M | 452.30M | 521.44M | 652.34M | 899.51M | 1,163.98M | 1,832.68M | 1,513.01M | 2,057.44M | 2,951.42M | 3,213.38M | 1,687.83M |
|
Short-term Investments
|
| 6.26M | 19.29M | 4.36M | 37.58M | 147.97M | 186.34M | 156.20M | 270.14M | 274.34M | 284.87M | 288.37M | 290.75M | 287.54M | 442.67M | 470.26M |
|
Cash & Current Investments
|
449.82M | 424.17M | 292.46M | 228.42M | 509.00M | 600.26M | 707.78M | 808.55M | 1,169.64M | 1,438.32M | 2,117.55M | 1,801.38M | 2,348.19M | 3,238.97M | 3,656.04M | 2,158.09M |
|
Receivables - Net
|
| 5.70M | 6.42M | 70.95M | 35.37M | 57.93M | 114.45M | 148.76M | 266.30M | 307.60M | 308.81M | 481.99M | 616.30M | 644.88M | 743.56M | 853.15M |
|
Receivables - Other
|
| | 19.00M | | | | | | | | | | | | | |
|
Receivables
|
| 5.70M | 25.41M | 70.95M | 35.37M | 57.93M | 114.45M | 148.76M | 266.30M | 307.60M | 308.81M | 481.99M | 616.30M | 644.88M | 743.56M | 853.15M |
|
Inventory
|
| | | 0.28M | 0.41M | 0.36M | 1.78M | 4.11M | 6.48M | 6.97M | 11.40M | 16.43M | 27.90M | 41.99M | 62.97M | 58.87M |
|
Current Deferred Tax Assets
|
| | | | 0.90M | 19.64M | | | | | | | | | | |
|
Prepaid Assets
|
| 6.60M | 7.47M | 9.87M | 9.62M | 20.52M | 17.84M | 32.77M | 62.43M | 79.37M | 43.73M | 60.10M | 126.28M | 167.01M | 182.83M | 168.91M |
|
Current Assets
|
| 455.45M | 310.78M | 309.51M | 555.80M | 679.57M | 842.38M | 994.18M | 1,504.85M | 1,832.25M | 2,481.49M | 2,359.89M | 3,118.67M | 4,092.85M | 4,645.40M | 3,239.03M |
|
Buildings
|
| | | | | | | | | 37.50M | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | 13.80M | 167.40M | 197.40M | 176.20M | | |
|
Property, Plant & Equipment (Net)
|
| 4.80M | 6.43M | 6.35M | 26.85M | 81.79M | 86.01M | 167.68M | 259.76M | 319.75M | 377.57M | 559.62M | 723.92M | 739.31M | 751.51M | 763.41M |
|
Long-Term Investments
|
| | | | | 14.00M | 39.80M | 31.99M | 134.36M | 99.20M | 133.66M | 222.30M | 221.27M | 133.68M | 187.72M | 18.81M |
|
Goodwill
|
| | | | | | | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M | 155.59M |
|
Intangibles
|
| 10.43M | 8.22M | 6.08M | 17.48M | 2.04M | 12.28M | 258.44M | 236.90M | 215.36M | 193.83M | 172.29M | 150.75M | 129.22M | 123.55M | 113.80M |
|
Goodwill & Intangibles
|
| 10.43M | 8.22M | 6.08M | 17.48M | 2.04M | 12.28M | 414.03M | 392.49M | 370.96M | 349.42M | 327.88M | 306.35M | 284.81M | 279.14M | 269.40M |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.81M | 1.27M | 1.65M | 2.05M | 467.54M | 457.94M | 631.89M | 762.07M |
|
Other Non-Current Assets
|
| 18.89M | | | 14.50M | 14.00M | 12.28M | 2.64M | 2.22M | 19.16M | 49.43M | 39.40M | 37.30M | 25.43M | 52.11M | 10.85M |
|
Non-Current Assets
|
| 34.13M | 18.18M | 20.91M | 73.77M | 116.90M | 165.06M | 644.42M | 64.80M | 61.60M | 945.26M | 1,201.02M | 1,814.68M | 1,748.13M | 2,136.70M | 2,205.29M |
|
Assets
|
| 489.58M | 328.96M | 330.42M | 629.57M | 796.48M | 1,007.44M | 1,638.60M | 2,302.58M | 2,645.76M | 3,426.75M | 3,560.92M | 4,933.35M | 5,840.98M | 6,782.11M | 5,444.32M |
|
Accounts Payables
|
| 10.77M | 14.94M | 13.96M | 19.10M | 24.46M | 30.09M | 75.60M | 67.67M | 103.83M | 83.65M | 98.77M | 172.11M | 277.55M | 109.60M | 197.47M |
|
Payables
|
| 10.77M | 14.94M | 13.96M | 19.10M | 24.46M | 30.09M | 75.60M | 67.67M | 103.83M | 83.65M | 98.77M | 172.11M | 277.55M | 109.60M | 197.47M |
|
Accumulated Expenses
|
| 15.70M | 24.77M | 28.39M | 46.06M | 62.27M | 86.53M | 126.70M | 198.90M | 229.40M | 285.98M | 378.40M | 533.60M | 701.05M | 935.57M | 1,212.05M |
|
Other Accumulated Expenses
|
| | | | | | | | 22.81M | 34.57M | 42.05M | 35.11M | 45.75M | | | |
|
Short term Debt
|
| | | | | 85.19M | | 19.54M | 26.85M | 31.84M | 34.04M | 38.40M | 37.01M | 36.54M | 38.42M | 39.24M |
|
Current Leases
|
| | | | | | | | | 18.70M | 9.34M | 12.67M | 2.63M | 3.18M | 3.44M | 4.42M |
|
Current Deferred Revenue
|
210.00M | 66.97M | 66.97M | 66.08M | 12.89M | 12.88M | 12.51M | | | | | | | | | |
|
Total Current Liabilities
|
| 113.57M | 135.61M | 136.07M | 108.04M | 221.06M | 168.01M | 273.50M | 375.40M | 425.28M | 513.34M | 631.20M | 854.31M | 1,157.08M | 1,240.38M | 1,641.85M |
|
Capital Leases
|
| | | | | | | | | 18.70M | 31.92M | 32.57M | 31.63M | 30.08M | 29.16M | 33.54M |
|
Convertible Debt
|
| 276.44M | 298.19M | 322.04M | 100.70M | 589.98M | 619.89M | 651.48M | 16.61M | 17.43M | 32.51M | | | | | |
|
Non-Current Deffered Revenue
|
| 171.22M | 104.27M | 38.23M | 25.37M | 12.51M | | | | | | | | | | |
|
Pension
|
| | | | | | | 7.10M | 13.40M | 15.70M | 24.10M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.90M | 19.64M | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | 26.80M | 54.55M | 48.38M | 281.46M | 260.15M | 255.16M | 242.96M | 227.60M | 206.99M | 184.46M | 173.58M | 167.54M |
|
Total Non-Current Liabilities
|
| | | | 795.87M | 823.55M | 787.90M | 937.67M | 157.80M | 203.00M | 585.39M | 722.05M | 956.35M | 1,286.40M | 1,418.69M | 1,829.15M |
|
Total Liabilities
|
| 578.23M | 556.04M | 505.38M | 822.68M | 878.11M | 836.28M | 1,219.13M | 671.95M | 719.79M | 828.34M | 949.65M | 1,163.35M | 1,470.87M | 1,592.27M | 1,996.69M |
|
Total Debt
|
| | | | | 85.19M | | 19.54M | 26.85M | 31.84M | 34.04M | 38.40M | 37.01M | 36.54M | 38.42M | 39.24M |
|
Common Equity
|
-102.38M | -88.64M | -227.08M | -174.96M | -193.11M | -81.63M | 171.16M | 419.47M | 1,630.63M | 1,925.97M | 2,598.41M | 2,611.27M | 3,770.00M | 4,370.12M | 5,189.84M | 3,447.63M |
|
Shareholder's Equity
|
-102.38M | -88.64M | -227.08M | -174.96M | -193.11M | -81.63M | 171.16M | 419.47M | 1,630.63M | 1,925.97M | 2,598.41M | 2,611.27M | 3,770.00M | 4,370.12M | 5,189.84M | 3,447.63M |
|
Liabilities and Shareholders Equity
|
| 489.58M | 328.96M | 330.42M | 629.57M | 796.48M | 1,007.44M | 1,638.60M | 2,302.58M | 2,645.76M | 3,426.75M | 3,560.92M | 4,933.35M | 5,840.98M | 6,782.11M | 5,444.32M |
|
Retained Earnings
|
| -1423.03M | -1609.57M | -1653.89M | -1737.04M | -1785.52M | -1778.99M | -1674.77M | -1990.01M | -1877.76M | -1430.76M | -1726.45M | -777.87M | -437.21M | 160.38M | -1072.88M |
|
Treasury Shares
|
| | | | 0.70M | 1.00M | 0.83M | 1.15M | 0.77M | 0.55M | | | | | | |