|
Cash & Equivalents
|
736.61M | 418.94M | 232.86M | 268.78M | 191.30M | 103.07M | | 67.85M | 65.31M |
|
Short-term Investments
|
| 0.07M | | 373.89M | | 0.69M | | 420.97M | |
|
Cash & Current Investments
|
736.61M | 419.01M | 232.86M | 642.67M | 191.30M | 103.77M | | 488.82M | 65.31M |
|
Receivables - Net
|
8.54M | 77.05M | 78.29M | 72.80M | 94.50M | 117.08M | | 110.14M | 47.08M |
|
Receivables - Other
|
6.12M | 21.40M | | 224.04M | 280.81M | 269.54M | | 302.63M | 301.42M |
|
Receivables
|
14.66M | 98.45M | 78.29M | 296.84M | 375.31M | 386.62M | | 412.77M | 348.50M |
|
Raw Materials
|
| | | | | 0.83M | | | |
|
Work In Process
|
8.99M | 18.77M | | | | 0.09M | | | |
|
Finished Goods
|
13.71M | 246.42M | | | | 179.91M | | | |
|
Inventory
|
22.70M | 265.19M | 368.51M | 385.20M | 320.83M | 188.58M | | 164.41M | 116.79M |
|
Prepaid Assets
|
44.38M | 63.87M | | | | 74.56M | | 149.01M | |
|
Current Assets
|
823.46M | 883.71M | 1,332.72M | 1,279.21M | 1,293.96M | 1,042.94M | | 1,053.62M | 903.91M |
|
Property, Plant & Equipment (Net)
|
253.47M | 354.62M | 352.33M | 345.34M | 347.75M | 316.45M | | 243.26M | 235.45M |
|
Long-Term Investments
|
8.41M | 4.47M | 2.06M | 2.17M | 2.01M | 2.22M | | 12.13M | 2.12M |
|
Intangibles
|
116.36M | 116.36M | 116.36M | 116.53M | 116.52M | 116.50M | | 116.48M | 116.48M |
|
Goodwill & Intangibles
|
116.36M | 116.36M | 116.36M | 116.53M | 116.52M | 116.50M | | 116.48M | 116.48M |
|
Other Non-Current Assets
|
0.54M | 0.32M | 275.66M | 373.89M | 465.06M | 379.29M | | 2.73M | 360.70M |
|
Non-Current Assets
|
548.49M | 700.97M | 1,210.78M | 1,227.04M | 1,293.26M | 1,242.72M | | 1,198.48M | 954.38M |
|
Assets
|
1,371.95M | 1,584.68M | 2,543.50M | 2,506.25M | 2,587.22M | 2,285.66M | | 2,252.10M | 1,858.30M |
|
Accounts Payables
|
35.25M | 340.42M | 50.42M | 58.27M | 56.42M | 61.75M | 62.28M | 84.02M | 72.68M |
|
Notes Payables
|
28.75M | 226.77M | | 110.66M | 113.70M | 113.91M | 116.09M | 1,023.68M | 124.96M |
|
Payables
|
64.00M | 567.19M | 50.42M | 168.93M | 170.13M | 175.66M | 178.37M | 1,107.70M | 197.64M |
|
Accumulated Expenses
|
323.30M | 419.42M | | | | 389.79M | | | |
|
Other Accumulated Expenses
|
8.68M | 340.42M | | | | 410.43M | | | |
|
Short term Debt
|
28.75M | 226.77M | 462.80M | 518.48M | 703.13M | 802.52M | | | |
|
Current Leases
|
15.81M | 16.76M | | | | 14.09M | | | |
|
Current Deferred Revenue
|
258.45M | 270.10M | 270.40M | 296.49M | 301.54M | 293.92M | 294.32M | 295.11M | 297.30M |
|
Total Current Liabilities
|
932.88M | 1,757.28M | 1,702.51M | 1,840.45M | 2,129.95M | 2,467.40M | 2,246.43M | 2,235.49M | 2,255.20M |
|
Non-Current Debt
|
| | | | | | | | 83.85M |
|
Convertible Debt
|
76.77M | 101.91M | 80.69M | 77.09M | 107.42M | 103.00M | 114.78M | 123.54M | 132.01M |
|
Non-Current Deffered Revenue
|
| 6.25M | | | | 8.68M | | | |
|
Preferred Stock Liabilities
|
368.41M | 383.53M | | | | | | | |
|
Minority Interest
|
368.41M | 383.53M | | | | -7.36M | | | |
|
Non-Current Deferred Tax Liability
|
0.13M | | | | | | | | 1.43M |
|
Operating Leases
|
98.96M | 91.93M | | | | 68.33M | | 64.79M | |
|
Other Non-Current Liabilities
|
0.35M | 6.54M | 7.29M | 5.55M | 4.49M | 3.34M | 1.97M | 115.79M | 1.03M |
|
Total Non-Current Liabilities
|
523.68M | 654.57M | 821.18M | 839.88M | 834.84M | 678.49M | 1,061.65M | 1,119.18M | 865.61M |
|
Total Liabilities
|
1,456.56M | 2,411.85M | 2,523.70M | 2,680.34M | 2,964.80M | 3,145.89M | 3,308.08M | 3,354.67M | 3,120.81M |
|
Total Debt
|
28.75M | 226.77M | 462.80M | 518.48M | 703.13M | 802.52M | | | 83.85M |
|
Common Equity
|
-453.01M | -1210.70M | | | | -860.23M | | | |
|
Shareholder's Equity
|
-453.01M | -1210.70M | | | | -860.23M | | -1102.56M | |
|
Liabilities and Shareholders Equity
|
1,371.95M | 1,584.68M | 2,543.50M | 2,506.25M | 2,587.22M | 2,285.66M | | 2,252.10M | 1,858.30M |
|
Retained Earnings
|
-846.76M | -1588.77M | | | | -2693.70M | | -3006.74M | |