|
Cash & Equivalents
|
95.12M | 77.33M | 54.05M | 24.39M | 18.84M | 39.52M | 50.11M | 76.94M | 42.02M | 44.49M | 63.75M | 31.55M | 44.31M | 34.89M | 44.79M | 105.53M | 37.45M | 29.05M | 31.01M | 170.26M | 132.07M | 66.38M | 74.19M | 115.30M | 86.25M | 99.76M | 83.27M | 64.09M | 309.50M | 267.82M | 254.71M | 175.31M | 166.42M | 195.73M | 141.71M | 72.78M | 140.99M | 166.64M | 112.30M | 187.00M | 415.10M | 425.30M | 190.30M | 352.60M | 368.00M | 311.10M |
|
Short-term Investments
|
| | 72.81M | | 96.32M | 72.11M | 79.00M | 104.15M | 135.52M | 129.47M | 109.26M | 126.68M | 109.38M | 122.02M | 100.95M | 114.33M | 157.21M | 150.63M | 162.79M | 199.75M | 252.65M | 310.47M | 305.00M | 266.22M | 301.15M | 253.28M | 224.08M | 171.49M | 215.52M | 243.20M | 261.22M | 285.17M | 342.32M | 439.61M | 509.20M | 451.29M | 478.99M | 503.52M | 558.20M | 584.70M | 533.20M | 519.40M | 613.90M | 521.10M | 516.90M | 454.80M |
|
Cash & Current Investments
|
95.12M | 77.33M | 126.86M | 24.39M | 115.16M | 111.63M | 129.10M | 181.09M | 177.54M | 173.96M | 173.01M | 158.23M | 153.70M | 156.91M | 145.74M | 219.86M | 194.66M | 179.67M | 193.81M | 370.01M | 384.72M | 376.85M | 379.19M | 381.52M | 387.40M | 353.04M | 307.35M | 235.58M | 525.02M | 511.02M | 515.93M | 460.48M | 508.74M | 635.34M | 650.91M | 524.07M | 619.98M | 670.16M | 670.50M | 771.70M | 948.30M | 944.70M | 804.20M | 873.70M | 884.90M | 765.90M |
|
Receivables - Net
|
| | 4.47M | | 2.91M | 22.40M | 1.90M | 1.81M | 1.54M | 1.37M | 14.09M | 0.01M | 0.04M | 0.07M | 2.72M | 1.87M | 2.92M | | | 30.03M | | | | 15.08M | | | | | 6.07M | 29.82M | 31.13M | 44.62M | 42.65M | 54.10M | 57.41M | 71.96M | 95.36M | 115.32M | 126.60M | 148.60M | 148.40M | 156.90M | 157.10M | 147.80M | 158.50M | 163.80M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | 4.70M | 3.70M | 3.50M | 3.70M | 3.20M | 2.70M | 2.80M |
|
Receivables
|
| | 4.47M | | 2.91M | 22.40M | 1.90M | 1.81M | 1.54M | 1.37M | 14.09M | 0.01M | 0.04M | 0.07M | 2.72M | 1.87M | 2.92M | | | 30.03M | | | | 15.08M | | | | | 6.07M | 29.82M | 31.13M | 44.62M | 42.65M | 54.10M | 57.41M | 71.96M | 95.36M | 115.78M | 126.60M | 153.30M | 152.10M | 160.40M | 160.80M | 151.00M | 161.20M | 166.60M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77M | 7.86M | 7.73M | 6.67M | 6.46M | 14.10M | 17.80M | | | 16.60M | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | | | 0.27M | 2.21M | 4.46M | 3.45M | 2.25M | 1.50M | 1.10M | | | 2.40M | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | | | 1.01M | 0.80M | 0.82M | 1.90M | 2.09M | 1.70M | 2.30M | | | 9.00M | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.24M | 1.02M | | | 6.05M | 10.86M | 13.01M | 12.02M | 10.80M | 17.30M | 21.20M | 22.00M | 20.60M | 28.00M | 30.10M | 28.30M | 25.50M |
|
Prepaid Assets
|
| | 1.72M | | 1.97M | 2.10M | 1.47M | 2.08M | 2.18M | 2.69M | 2.16M | 2.15M | 2.12M | 2.23M | 2.72M | | | 4.19M | 4.39M | 4.92M | 4.70M | 5.94M | 4.88M | 4.38M | 4.57M | 4.85M | 3.09M | 3.87M | 5.53M | 7.41M | 6.84M | 8.61M | 16.29M | 18.90M | 18.59M | 24.15M | 21.45M | 22.95M | 16.60M | 26.70M | 27.50M | 34.70M | 30.10M | 33.80M | 38.40M | 50.50M |
|
Current Assets
|
| | 133.05M | | 120.04M | 136.13M | 132.48M | 184.97M | 181.26M | 178.02M | 189.26M | 160.40M | 155.85M | 159.22M | 148.46M | 221.74M | 197.57M | 183.87M | 198.20M | 404.95M | 389.42M | 382.79M | 384.07M | 400.98M | 391.97M | 357.89M | 310.44M | 239.45M | 536.75M | 548.49M | 554.92M | 513.72M | 567.68M | 714.39M | 737.78M | 633.19M | 748.81M | 819.23M | 831.00M | 968.20M | 1,146.20M | 1,156.90M | 1,016.20M | 1,085.40M | 1,110.10M | 1,005.70M |
|
Property, Plant & Equipment (Net)
|
| | 1.53M | | 1.26M | 1.69M | 1.59M | 1.84M | 1.86M | 2.03M | 1.90M | 1.78M | 1.88M | 1.74M | 1.77M | 1.80M | 2.24M | 2.29M | 2.51M | 2.54M | 2.80M | 2.87M | 3.43M | 3.90M | 5.81M | 6.18M | 6.27M | 7.14M | 6.95M | 9.14M | 10.81M | 11.82M | 18.77M | 28.62M | 33.87M | 36.66M | 39.62M | 40.30M | 41.90M | 41.90M | 44.60M | 43.00M | 44.60M | 45.30M | 50.00M | 51.10M |
|
Long-Term Investments
|
| | 3.74M | | | 5.09M | | 19.02M | 14.63M | 8.87M | 0.48M | 17.41M | 12.75M | 0.68M | 101.00M | 165.70M | 222.50M | 217.80M | 37.49M | 315.20M | 366.80M | 101.99M | 82.49M | 49.46M | 27.18M | 30.21M | 43.49M | 37.69M | 205.77M | 210.26M | 247.36M | 276.32M | 249.39M | 185.26M | 216.03M | 176.69M | 146.50M | 204.79M | 299.70M | 235.90M | 195.20M | 181.40M | 227.10M | 249.60M | 337.80M | 513.70M |
|
Long-Term Deferred Tax
|
| | | | | | 325.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.40M | 325.60M | 316.10M | 310.40M |
|
Other Non-Current Assets
|
| | 6.10M | | 6.10M | 6.13M | 4.31M | 4.31M | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M | 4.33M | 4.44M | 4.44M | 4.44M | 4.44M | 4.83M | 4.83M | 4.82M | 4.79M | 4.79M | 4.99M | 4.88M | 4.88M | 4.88M | 5.08M | 4.61M | 4.61M | 4.50M | 4.50M | 5.48M | 5.48M | 5.48M | 5.48M | 5.48M | 4.71M | 115.50M | 190.20M | 418.30M | 428.50M | 6.40M | 355.80M | 3.20M | 3.20M |
|
Non-Current Assets
|
| | 11.37M | | 7.37M | 12.90M | 5.89M | 25.17M | 20.83M | 15.23M | 6.71M | 23.53M | 18.96M | 6.75M | 6.21M | 57.56M | 71.96M | 73.88M | 44.83M | 122.83M | 121.79M | 109.65M | 90.71M | 58.35M | 37.87M | 41.27M | 54.64M | 49.91M | 217.34M | 224.01M | 262.67M | 292.64M | 273.64M | 219.35M | 255.37M | 324.53M | 318.05M | 360.70M | 475.00M | 393.70M | 369.40M | 345.70M | 718.50M | 761.00M | 846.30M | 1,011.60M |
|
Assets
|
| | 144.42M | | 127.41M | 149.03M | 138.37M | 210.14M | 202.09M | 193.25M | 195.98M | 183.92M | 174.81M | 165.97M | 154.68M | 279.30M | 269.54M | 257.75M | 243.03M | 527.78M | 511.20M | 492.44M | 474.79M | 459.33M | 429.84M | 399.16M | 365.09M | 289.36M | 754.09M | 772.50M | 817.59M | 806.36M | 841.32M | 933.75M | 993.15M | 957.72M | 1,066.86M | 1,179.93M | 1,306.00M | 1,361.90M | 1,515.60M | 1,502.60M | 1,734.70M | 1,846.40M | 1,956.40M | 2,017.30M |
|
Accounts Payables
|
| | 0.81M | | 0.93M | 0.77M | 1.11M | 0.60M | 1.42M | 1.42M | 0.91M | 1.46M | 1.35M | 1.10M | 0.10M | 0.82M | 0.85M | 0.90M | 0.25M | 1.27M | 1.03M | 1.20M | 2.56M | 2.12M | 1.76M | 1.72M | 26.18M | 0.85M | 26.81M | 37.29M | 53.52M | 45.65M | 61.03M | 72.02M | 86.38M | 68.28M | 95.03M | 102.36M | 141.30M | 125.90M | 137.10M | 170.50M | 168.70M | 171.90M | 190.90M | 205.90M |
|
Payables
|
| | 0.81M | | 0.93M | 0.77M | 1.11M | 0.60M | 1.42M | 1.42M | 0.91M | 1.46M | 1.35M | 1.10M | 0.10M | 0.82M | 0.85M | 0.90M | 0.25M | 1.27M | 1.03M | 1.20M | 2.56M | 2.12M | 1.76M | 1.72M | 26.18M | 0.85M | 26.81M | 37.29M | 53.52M | 45.65M | 61.03M | 72.02M | 86.38M | 68.28M | 95.03M | 102.36M | 141.30M | 125.90M | 137.10M | 170.50M | 168.70M | 171.90M | 190.90M | 205.90M |
|
Accumulated Expenses
|
| | 8.60M | | 7.31M | 7.56M | 8.45M | 6.97M | 6.94M | 8.13M | 8.09M | 6.58M | 8.19M | 7.88M | 7.96M | 6.11M | 7.44M | 9.31M | 11.51M | 9.94M | 12.39M | 14.51M | 19.03M | 17.13M | 21.02M | 20.75M | 9.56M | 18.40M | | | 24.90M | | | | 27.34M | | | | 38.94M | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | 3.13M | | | | 3.05M | | | | 3.17M | | | | 3.28M | | | | 4.32M | | | | 6.00M | | | | 18.17M | 0.09M | 0.73M | 0.73M | 1.86M | 3.72M | 5.56M | 13.29M | 15.20M | 14.40M | 16.40M | 15.50M | 17.80M | 18.10M | 22.00M | 20.00M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.65M | | | | | 408.80M | | 419.50M | 425.00M | | | | |
|
Current Leases
|
| | 3.38M | | 2.00M | 1.60M | 0.26M | 0.27M | 0.27M | 0.28M | 0.59M | 0.50M | 0.40M | 0.41M | 0.42M | 0.43M | 0.44M | 0.45M | 0.47M | 0.48M | 0.56M | 0.48M | 0.43M | 0.23M | 0.26M | 0.27M | 0.24M | 0.24M | 0.18M | 0.12M | 0.06M | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 37.03M | | 36.74M | 35.49M | 34.24M | 25.73M | 17.43M | 10.18M | 3.13M | 3.16M | 3.18M | 3.20M | 3.23M | 3.25M | 3.27M | 3.30M | 3.32M | 3.35M | 3.37M | 3.40M | 10.20M | 3.45M | 3.48M | 3.50M | 3.53M | 3.55M | 0.73M | 0.73M | 0.73M | 0.73M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 52.78M | | 49.99M | 48.44M | 47.11M | 36.63M | 29.15M | 23.11M | 15.65M | 13.88M | 14.57M | 13.32M | 11.70M | 10.61M | 12.05M | 14.04M | 15.66M | 15.19M | 17.55M | 19.82M | 25.71M | 23.28M | 26.90M | 26.67M | 30.41M | 23.56M | 27.72M | 38.14M | 54.43M | 46.47M | 61.76M | 456.40M | 88.23M | 72.00M | 100.59M | 115.65M | 565.30M | 140.30M | 573.00M | 611.00M | 186.50M | 190.00M | 212.90M | 225.90M |
|
Capital Leases
|
| | 6.58M | | 5.70M | 5.33M | 2.33M | 2.26M | 2.19M | 2.27M | 3.10M | 3.00M | 2.89M | 2.79M | 2.68M | 2.57M | 2.45M | 2.33M | 2.21M | 2.09M | 1.77M | 1.67M | 1.55M | 0.81M | 0.71M | 0.65M | 0.62M | 0.54M | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.68M | 365.11M | 369.62M | 374.21M | 378.88M | | 388.50M | 393.44M | 398.47M | 403.59M | 408.80M | 414.10M | | | 317.90M | 322.00M | 326.30M | 330.70M |
|
Non-Current Deffered Revenue
|
| | 37.16M | | 18.89M | 10.91M | 2.92M | 2.19M | 1.96M | 2.02M | 1.84M | 1.88M | 1.92M | 1.96M | 1.98M | 1.99M | 1.94M | 1.92M | 1.88M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 10.23M | 12.11M | 18.11M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.15M | 66.19M | 74.48M | 86.70M | 85.60M | 93.50M | 92.70M | 94.40M | 119.70M | 124.00M | 121.90M |
|
Other Non-Current Liabilities
|
| | 0.10M | | 0.10M | 0.12M | 0.12M | 0.12M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.24M | 0.22M | 0.22M | 0.22M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | | | | | 35.66M | 15.86M | 17.91M | 11.70M | 17.10M | 21.60M | 27.10M | 4.30M | 9.70M | 21.30M | 29.00M | 8.30M |
|
Total Non-Current Liabilities
|
| | 124.98M | | 101.75M | 91.16M | 78.16M | 66.18M | 57.20M | 49.79M | 41.45M | 38.82M | 38.65M | 36.52M | 34.01M | 31.98M | 32.43M | 33.45M | 34.07M | 42.79M | 44.02M | 45.27M | 50.11M | 46.15M | 48.69M | 47.40M | 50.10M | 42.11M | 408.74M | 424.87M | | | | | 476.73M | 532.59M | 565.24M | 593.72M | 652.00M | 640.00M | 657.30M | 694.00M | 598.80M | 619.50M | 648.20M | 663.00M |
|
Total Liabilities
|
| | 125.08M | | 101.85M | 91.28M | 78.29M | 66.31M | 57.35M | 49.95M | 41.61M | 38.97M | 38.80M | 36.67M | 34.27M | 32.24M | 32.69M | 33.71M | 34.33M | 43.05M | 44.27M | 45.49M | 50.33M | 46.37M | 48.80M | 47.51M | 50.21M | 42.22M | 408.85M | 424.98M | 445.45M | 441.87M | 463.88M | 486.23M | 512.39M | 548.45M | 583.15M | 605.42M | 669.10M | 661.60M | 684.40M | 698.30M | 608.50M | 640.80M | 677.20M | 671.30M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.65M | | | | | 408.80M | | 419.50M | 425.00M | | | | |
|
Common Equity
|
| | 19.34M | | 25.56M | 57.75M | 60.08M | 143.83M | 144.73M | 143.31M | 154.37M | 144.95M | 136.02M | 129.29M | 120.41M | 247.06M | 236.84M | 224.04M | 208.70M | 484.73M | 466.94M | 446.94M | 424.45M | 412.96M | 381.04M | 351.65M | 314.88M | 247.14M | 345.24M | 347.51M | 372.14M | 364.49M | 377.44M | 447.51M | 480.76M | 409.27M | 483.71M | 574.51M | 636.90M | 700.30M | 831.20M | 804.30M | 1,126.20M | 1,205.60M | 1,279.20M | 1,346.00M |
|
Shareholder's Equity
|
| | 19.34M | | 25.56M | 57.75M | 60.08M | 143.83M | 144.73M | 143.31M | 154.37M | 144.95M | 136.02M | 129.29M | 120.41M | 247.06M | 236.84M | 224.04M | 208.70M | 484.73M | 466.94M | 446.94M | 424.45M | 412.96M | 381.04M | 351.65M | 314.88M | 247.14M | 345.24M | 347.51M | 372.14M | 364.49M | 377.44M | 447.51M | 480.76M | 409.27M | 483.71M | 574.51M | 636.90M | 700.30M | 831.20M | 804.30M | 1,126.20M | 1,205.60M | 1,279.20M | 1,346.00M |
|
Liabilities and Shareholders Equity
|
| | 144.42M | | 127.41M | 149.03M | 138.37M | 210.14M | 202.09M | 193.25M | 195.98M | 183.92M | 174.81M | 165.97M | 154.68M | 279.30M | 269.54M | 257.75M | 243.03M | 527.78M | 511.20M | 492.44M | 474.79M | 459.33M | 429.84M | 399.16M | 365.09M | 289.36M | 754.09M | 772.50M | 817.59M | 806.36M | 841.32M | 933.75M | 993.15M | 957.72M | 1,066.86M | 1,179.93M | 1,306.00M | 1,361.90M | 1,515.60M | 1,502.60M | 1,734.70M | 1,846.40M | 1,956.40M | 2,017.30M |
|
Retained Earnings
|
| | -762.27M | | -757.41M | -726.03M | -724.70M | -725.58M | -726.09M | -729.16M | -719.67M | -731.75M | -743.99M | -755.12M | -765.76M | -777.61M | -790.99M | -806.86M | -826.30M | -827.50M | -851.48M | -885.92M | -915.23M | -934.50M | -974.78M | -1011.66M | -1056.32M | -1134.65M | -1194.63M | -1205.76M | -1198.87M | -1240.68M | -1246.60M | -1195.83M | -1177.76M | -1271.83M | -1220.49M | -1166.70M | -1132.70M | -1095.30M | -1015.70M | -1073.30M | -725.40M | -693.30M | -651.00M | -628.50M |
|
Treasury Shares
|
| | 0.29M | | | | 0.05M | | | | | | | | 0.37M | 0.50M | 0.50M | 0.50M | 0.67M | 0.50M | 0.50M | | 0.91M | 0.40M | 0.40M | 0.40M | 0.88M | 0.40M | 0.20M | 0.20M | 1.08M | 0.40M | 0.30M | 0.30M | 1.13M | | | | 1.40M | | | | 1.50M | | | |