|
Cash & Equivalents
|
2.76M | 5.38M | 38.55M | 30.24M | 519.65M | 1,181.52M | 1,196.88M | 1,179.37M | 1,179.30M | 1,233.30M | 664.46M | 427.97M | 136.63M | 651.22M | 927.25M | 547.67M | 997.84M | 296.47M | 295.60M | 284.43M | 850.87M | 759.16M | 753.66M | 1,940.37M |
|
Short-term Investments
|
| | | | | | | | | | 599.67M | 836.29M | 1,045.72M | 517.83M | 200.83M | 536.99M | 734.49M | 650.30M | 641.40M | 582.06M | 568.43M | 560.81M | 492.12M | 793.22M |
|
Cash & Current Investments
|
2.76M | 5.38M | 38.55M | 30.24M | 519.65M | 1,181.52M | 1,196.88M | 1,179.37M | 1,179.30M | 1,233.30M | 1,264.12M | 1,264.26M | 1,182.35M | 1,169.05M | 1,128.07M | 1,084.66M | 1,732.34M | 946.77M | 937.00M | 866.49M | 1,419.29M | 1,319.97M | 1,245.78M | 2,733.59M |
|
Receivables - Net
|
0.37M | | | | 3.59M | | | | 51.01M | | | | 32.86M | 21.25M | 11.11M | 13.18M | 10.03M | 21.60M | 8.46M | 14.55M | 18.87M | 69.72M | 21.82M | 14.79M |
|
Receivables - Other
|
| | | | 3.50M | 13.93M | 8.18M | 37.09M | 49.90M | 37.11M | 32.75M | 16.02M | | 18.80M | | | 19.30M | 19.30M | 19.37M | 7.85M | 19.80M | 19.20M | 19.27M | 35.86M |
|
Receivables
|
0.37M | | | | 7.09M | | | | 100.91M | | | | 32.86M | 40.05M | 11.11M | 13.18M | 29.33M | 40.90M | 27.83M | 22.39M | 38.67M | 88.92M | 41.09M | 50.65M |
|
Inventory
|
23.05M | | | | 32.27M | 35.10M | 35.50M | 34.13M | 38.69M | 39.62M | 42.24M | 61.65M | 57.55M | 61.80M | 67.78M | 77.18M | 95.18M | 108.51M | 115.38M | 116.70M | 107.91M | 133.08M | 128.05M | 144.37M |
|
Prepaid Assets
|
1.23M | | 0.45M | 0.33M | 5.53M | 8.58M | 5.56M | 4.95M | 7.81M | 6.45M | 5.49M | 11.00M | 21.07M | 13.57M | 12.79M | 9.16M | 7.99M | 10.02M | 10.42M | 11.60M | 10.20M | 17.90M | 13.79M | 15.16M |
|
Current Assets
|
27.41M | | 1.88M | 1.24M | 561.05M | 1,239.12M | 1,246.11M | 1,255.55M | 1,276.81M | 1,316.47M | 1,348.87M | 1,356.78M | 1,293.83M | 1,267.39M | 1,223.88M | 1,188.31M | 1,131.18M | 1,106.20M | 1,090.63M | 1,017.18M | 1,031.32M | 1,022.87M | 960.39M | 2,174.35M |
|
Property, Plant & Equipment (Net)
|
46.39M | | | | 501.97M | 532.50M | 560.62M | 582.84M | 610.61M | 668.49M | 749.85M | 830.03M | 935.74M | 1,002.24M | 1,044.84M | 1,097.73M | 1,158.05M | 1,196.49M | 1,217.07M | 1,230.52M | 1,251.50M | 1,278.83M | 1,290.09M | 1,306.16M |
|
Long-Term Investments
|
| | 345.04M | 345.07M | | | | | | | | | | | | | 9.70M | 9.65M | 9.34M | 9.00M | | | | |
|
Intangibles
|
| | | | | | | | | | | | 0.09M | | | 9.18M | 8.88M | 8.58M | 8.28M | 7.97M | 7.37M | 7.07M | 6.77M | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 0.09M | | | 9.18M | 8.88M | 8.58M | 8.28M | 7.97M | 7.37M | 7.07M | 6.77M | |
|
Other Non-Current Assets
|
26.79M | 27.07M | 27.11M | 25.41M | 12.79M | 12.88M | 9.46M | 9.46M | 2.25M | 2.25M | 2.52M | 2.35M | 2.28M | 4.63M | 3.19M | 4.07M | 14.93M | 8.89M | 12.54M | 6.83M | 31.71M | 29.38M | 24.57M | 33.92M |
|
Non-Current Assets
|
74.39M | | 345.04M | 345.07M | 513.24M | 543.40M | 571.84M | 593.91M | 612.86M | 670.74M | 752.37M | 832.38M | 943.96M | 1,013.71M | 1,065.57M | 1,133.91M | 1,205.28M | 1,247.84M | 1,273.69M | 1,283.10M | 1,302.24M | 1,345.25M | 1,375.79M | 1,623.96M |
|
Assets
|
101.79M | 0.57M | 346.92M | 346.31M | 1,074.29M | 1,782.53M | 1,817.96M | 1,849.45M | 1,889.67M | 1,987.21M | 2,101.24M | 2,189.16M | 2,237.79M | 2,281.10M | 2,289.45M | 2,322.22M | 2,336.45M | 2,354.04M | 2,364.33M | 2,300.29M | 2,333.56M | 2,368.12M | 2,336.19M | 3,798.31M |
|
Accounts Payables
|
12.03M | 0.36M | 0.98M | 3.40M | 16.16M | 27.50M | 37.73M | 27.84M | 35.73M | 41.65M | 62.10M | 70.24M | 15.33M | 68.57M | 71.66M | 92.10M | 28.00M | 26.14M | 19.75M | 21.71M | 23.56M | 20.87M | 21.73M | 25.38M |
|
Notes Payables
|
| 0.19M | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
12.03M | 0.55M | 0.98M | 3.40M | 16.16M | 27.50M | 37.73M | 27.84M | 35.73M | 41.65M | 62.10M | 70.24M | 15.33M | 68.57M | 71.66M | 92.10M | 28.00M | 26.14M | 19.75M | 21.71M | 23.56M | 20.87M | 21.73M | 25.38M |
|
Accumulated Expenses
|
| | | | | | | | | | | | 56.94M | | | | 73.94M | 73.99M | 74.94M | 66.22M | 64.73M | 69.14M | 74.45M | 77.98M |
|
Other Accumulated Expenses
|
2.62M | | | | 2.16M | 3.58M | 6.50M | 3.64M | 4.26M | 4.67M | 4.05M | 4.50M | 4.05M | 4.14M | 3.80M | 4.19M | 6.62M | 7.42M | 13.38M | 8.85M | 18.85M | 15.52M | 23.37M | 17.05M |
|
Short term Debt
|
4.48M | | | | 22.07M | 38.46M | 45.80M | 30.94M | 16.08M | | | | | | | | | | | | | 67.35M | 67.43M | 67.52M |
|
Current Leases
|
0.19M | | | | 0.27M | 0.28M | 0.26M | 0.25M | 0.25M | | | | 0.08M | | 0.31M | 0.73M | | | | | | | | |
|
Current Taxes
|
| | 0.09M | 0.14M | | | | 8.10M | 3.46M | 5.25M | | | 21.16M | 21.16M | | | | | | | | | | |
|
Current Deferred Revenue
|
6.61M | | | | | | | | | | | | | | | | | | 50.00M | 50.00M | 100.00M | 144.81M | 124.95M | 144.74M |
|
Total Current Liabilities
|
31.32M | 0.55M | 1.07M | 3.53M | 43.06M | 72.92M | 90.29M | 70.77M | 59.54M | 51.58M | 66.15M | 74.75M | 97.48M | 93.87M | 75.77M | 97.01M | 108.55M | 107.55M | 158.08M | 146.79M | 164.02M | 248.21M | 266.87M | 270.18M |
|
Capital Leases
|
0.40M | | | | 0.74M | 0.69M | 0.64M | 0.62M | 0.55M | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | 674.93M | 675.80M | 676.68M | 677.56M | 678.44M | 679.33M | 680.21M | 681.09M | 681.98M | 935.59M | 936.61M | 937.63M | 908.73M | 842.41M | 843.37M | 929.75M |
|
Non-Current Deffered Revenue
|
| | 12.07M | 12.07M | | | | | | | | | | | | | 17.43M | 18.35M | 18.76M | 19.84M | 43.12M | 69.50M | 45.10M | 62.49M |
|
Preferred Stock Liabilities
|
| | | 325.70M | | | | | | | | | | | | | | | | | | | | 413.61M |
|
Non-Current Deferred Tax Liability
|
9.97M | | | | 130.90M | 91.64M | 95.58M | 98.44M | 130.23M | 127.98M | 146.61M | 167.03M | 146.05M | 129.71M | 135.59M | 135.44M | 187.44M | 121.88M | 107.70M | 98.54M | 85.31M | 80.69M | 67.31M | 55.86M |
|
Operating Leases
|
| | | | | | | | | | | | 0.10M | | 7.36M | 7.74M | 7.79M | 7.55M | 7.31M | 7.07M | 6.86M | 7.81M | 7.43M | |
|
Other Non-Current Liabilities
|
23.97M | | | | 25.65M | 25.86M | 26.49M | 26.93M | 17.76M | 17.89M | 18.16M | 16.58M | 16.58M | 16.57M | 16.56M | 16.55M | 25.09M | 16.53M | 16.52M | 16.51M | 31.91M | 37.62M | 48.56M | 58.16M |
|
Total Non-Current Liabilities
|
88.50M | | | | 177.35M | 834.45M | 821.04M | 824.49M | 821.39M | 845.27M | 864.36M | 872.11M | 827.67M | 835.42M | 848.74M | 849.14M | 862.12M | 1,108.74M | 1,097.21M | 1,088.96M | 1,114.66M | 1,083.81M | 1,058.77M | 1,149.72M |
|
Total Liabilities
|
119.82M | 16.66M | 13.15M | 15.61M | 220.41M | 907.37M | 911.33M | 895.26M | 880.93M | 896.84M | 930.50M | 946.86M | 925.15M | 929.30M | 924.51M | 946.15M | 970.67M | 1,216.29M | 1,255.29M | 1,235.75M | 1,278.68M | 1,332.01M | 1,325.64M | 1,419.89M |
|
Total Debt
|
4.48M | | | | 22.07M | 38.46M | 45.80M | 30.94M | 691.01M | 675.80M | 676.68M | 677.56M | 678.44M | 679.33M | 680.21M | 681.09M | 681.98M | 935.59M | 936.61M | 937.63M | 908.73M | 909.76M | 910.80M | 997.27M |
|
Common Equity
|
-18.02M | -16.10M | -24.74M | -10.12M | 853.88M | 875.16M | 906.62M | 954.20M | 1,008.73M | 1,090.37M | 1,170.74M | 1,242.31M | 1,312.63M | 1,351.81M | 1,364.93M | 1,376.07M | 1,365.78M | 1,137.75M | 1,109.04M | 1,064.54M | 1,054.88M | 1,036.11M | 1,010.55M | 1,964.81M |
|
Shareholder's Equity
|
-18.02M | -16.10M | -24.74M | -10.12M | 853.88M | 875.16M | 906.62M | 954.20M | 1,008.73M | 1,090.37M | 1,170.74M | 1,242.31M | 1,312.63M | 1,351.81M | 1,364.93M | 1,376.07M | 1,365.78M | 1,137.75M | 1,109.04M | 1,064.54M | 1,054.88M | 1,036.11M | 1,010.55M | 1,964.81M |
|
Liabilities and Shareholders Equity
|
101.79M | 0.57M | 346.92M | 346.31M | 1,074.29M | 1,782.53M | 1,817.96M | 1,849.45M | 1,889.67M | 1,987.21M | 2,101.24M | 2,189.16M | 2,237.79M | 2,281.10M | 2,289.45M | 2,322.22M | 2,336.45M | 2,354.04M | 2,364.33M | 2,300.29M | 2,333.56M | 2,368.12M | 2,336.19M | 3,798.31M |
|
Treasury Shares
|
| | | | 2.22M | | | | 2.87M | | | | 2.21M | | | | | 13.01M | 13.01M | 15.25M | 15.25M | 15.25M | | |
|
Retained Earnings
|
-40.80M | -0.01M | -0.32M | -3.39M | -62.62M | -46.50M | -19.34M | 23.43M | 72.42M | 157.97M | 231.24M | 294.41M | 361.42M | 398.87M | 406.26M | 401.99M | 385.73M | 402.21M | 368.16M | 342.64M | 320.30M | 297.65M | 266.78M | 225.00M |