|
Cash & Equivalents
|
316.42M | 316.42M | 756.68M | 756.68M | 756.68M | 756.68M | 973.88M | 884.27M | 973.88M | 973.88M | 768.26M | 784.02M | 668.91M |
|
Short-term Investments
|
50.21M | | 1.26M | | | | | | | | | | |
|
Cash & Current Investments
|
366.63M | 316.42M | 757.93M | 756.68M | 756.68M | 756.68M | 973.88M | 884.27M | 973.88M | 973.88M | 768.26M | 784.02M | 668.91M |
|
Receivables - Net
|
99.25M | | 172.44M | | 77.07M | 102.12M | 320.66M | 163.32M | 196.13M | 140.38M | 126.72M | | 146.33M |
|
Receivables - Other
|
208.44M | | 14.69M | | 16.87M | 117.34M | 79.22M | 58.89M | 90.05M | 117.10M | 61.03M | | 38.24M |
|
Receivables
|
307.69M | | 187.13M | | 93.94M | 219.45M | 399.88M | 222.22M | 286.19M | 257.48M | 187.74M | | 184.58M |
|
Inventory
|
432.53M | -145.38M | 545.74M | -11.53M | 219.94M | -311.15M | 630.15M | -169.75M | -189.20M | -372.50M | 927.69M | | 714.03M |
|
Prepaid Assets
|
60.33M | | 125.76M | | 112.43M | 96.68M | 112.98M | 1,241.24M | 120.86M | 160.82M | 214.23M | 1,240.32M | 226.71M |
|
Current Assets
|
1,171.96M | | 1,606.99M | | 1,866.97M | 2,000.30M | 2,146.68M | 2,125.51M | 2,406.95M | 2,479.30M | 2,272.76M | 2,024.34M | 1,845.52M |
|
Property, Plant & Equipment (Net)
|
201.67M | | 208.19M | | 267.38M | | 125.27M | | | | 476.04M | | |
|
Long-Term Investments
|
| | | | 2.36M | 2.19M | 2.33M | 2.35M | 2.25M | 2.23M | 2.41M | | 2.29M |
|
Intangibles
|
1,171.34M | | 1,368.36M | | 1,375.78M | 1,299.88M | 1,393.54M | 1,478.95M | 1,466.32M | 1,529.71M | 1,418.71M | | 1,465.90M |
|
Goodwill & Intangibles
|
1,171.34M | | 1,368.36M | | 1,375.78M | 1,299.88M | 1,393.54M | 1,478.95M | 1,466.32M | 1,529.71M | 1,418.71M | | 1,465.90M |
|
Long-Term Deferred Tax
|
2.16M | | 3.85M | | 3.93M | | 10.84M | 10.38M | 17.58M | 17.63M | 42.34M | | 37.06M |
|
Other Non-Current Assets
|
1.44M | | 1.68M | | 2.38M | 2.21M | 6.82M | 4.88M | 4.58M | 4.01M | 9.73M | | 27.58M |
|
Non-Current Assets
|
1,376.61M | | 1,702.71M | | 1,753.90M | 1,649.16M | 1,863.05M | 1,861.16M | 1,848.30M | 1,907.17M | 2,019.45M | 1,914.98M | 2,159.21M |
|
Assets
|
2,548.56M | | 3,309.69M | | 3,620.87M | 3,649.46M | 3,933.38M | 3,986.67M | 4,255.24M | 4,386.46M | 4,292.21M | 3,939.32M | 4,004.73M |
|
Accounts Payables
|
-67.98M | | 114.30M | | | -65.23M | 97.42M | -97.05M | -97.63M | -96.08M | -92.44M | | -80.97M |
|
Payables
|
-67.98M | | 114.30M | | | -65.23M | 97.42M | -97.05M | -97.63M | -96.08M | -92.44M | | -80.97M |
|
Accumulated Expenses
|
| | 315.76M | 8.86M | | | 157.43M | 24.34M | 36.00M | 56.80M | 446.04M | | |
|
Other Accumulated Expenses
|
-167.63M | | -364.66M | | | -314.60M | -393.79M | -369.58M | -342.19M | -308.17M | -489.75M | | -691.04M |
|
Short term Debt
|
-105.00M | | 642.34M | | | -171.54M | 1,327.10M | -205.56M | -148.04M | -323.46M | -446.04M | | -198.97M |
|
Current Taxes
|
-9.67M | | 13.09M | | | -5.22M | 14.04M | -15.85M | -15.77M | -14.37M | -11.36M | | -6.15M |
|
Current Deferred Revenue
|
17.07M | 34.22M | 58.37M | -10.92M | -36.68M | -16.39M | 32.38M | -57.94M | -61.64M | -101.22M | -74.88M | | 24.20M |
|
Total Current Liabilities
|
-1868.19M | | 3,040.72M | | | -2812.34M | 3,186.72M | 3,160.49M | -4072.22M | -4501.04M | -3622.58M | 2,798.70M | -3208.43M |
|
Non-Current Debt
|
-61.84M | | 66.58M | | | -61.99M | 31.33M | -72.89M | -75.79M | -74.53M | -54.44M | | -43.25M |
|
Non-Current Deffered Revenue
|
| | 28.92M | | | | 49.02M | -52.73M | -58.27M | -60.87M | -63.15M | | -59.65M |
|
Non-Current Deferred Tax Liability
|
-6.55M | | 0.51M | | -0.33M | -0.46M | 12.47M | -0.48M | -0.46M | -0.46M | -3.33M | | -3.53M |
|
Other Non-Current Liabilities
|
-0.31M | | 11.76M | | -0.03M | -534.97M | 105.95M | -15.05M | -50.04M | -60.64M | -127.42M | | -51.90M |
|
Total Non-Current Liabilities
|
-99.66M | | 146.48M | | 3,450.95M | -700.45M | 912.95M | 954.34M | -653.78M | -514.36M | -1920.62M | 2,683.25M | -2608.20M |
|
Total Liabilities
|
-1967.85M | | 3,187.20M | | 3,450.92M | -3512.78M | 4,099.66M | 4,114.82M | -4726.00M | -5015.40M | -5543.20M | 5,481.96M | -5816.63M |
|
Total Debt
|
-166.84M | | 708.91M | | | -233.53M | 1,358.43M | -278.45M | -223.83M | -397.99M | -500.48M | | -242.22M |
|
Common Equity
|
-580.71M | | -122.50M | | 169.95M | -136.68M | 89.93M | -128.16M | 456.32M | 628.93M | 1,250.99M | -1542.64M | 1,811.90M |
|
Liabilities and Shareholders Equity
|
2,548.56M | | 3,309.69M | | 3,620.87M | 3,649.46M | 3,933.38M | 3,986.67M | 4,255.24M | 4,386.46M | 4,292.21M | 3,939.32M | 4,004.73M |
|
Retained Earnings
|
754.41M | | -1761.86M | | 3,763.72M | 3,464.33M | 3,681.82M | 3,735.75M | 4,039.81M | 4,195.18M | 4,861.71M | | 5,405.59M |