|
Cash & Equivalents
|
130.88M | 192.71M | 604.74M | 183.68M | 244.06M | 447.99M | 362.63M | 337.15M | 466.20M | 580.85M | 702.54M | 723.58M |
|
Short-term Investments
|
| | | 362.99M | 353.29M | 749.48M | 936.52M | 916.39M | 947.07M | 1,001.35M | 828.56M | 798.24M |
|
Cash & Current Investments
|
130.88M | 192.71M | 604.74M | 546.66M | 597.35M | 1,197.47M | 1,299.15M | 1,253.54M | 1,413.27M | 1,582.21M | 1,531.09M | 1,521.82M |
|
Receivables - Net
|
| 59.03M | 126.32M | 168.98M | 243.00M | 378.73M | 458.64M | 460.88M | 542.14M | 612.49M | 662.18M | 680.86M |
|
Receivables - Other
|
| | | | 87.31M | | | | | | | |
|
Receivables
|
| 59.03M | 126.32M | 168.98M | 330.31M | 378.73M | 458.64M | 460.88M | 542.14M | 612.49M | 662.18M | 680.86M |
|
Raw Materials
|
| | | 3.00M | 1.18M | 3.35M | 2.97M | 4.99M | 15.73M | 24.90M | 19.32M | 9.62M |
|
Finished Goods
|
| | | 20.50M | 33.32M | 41.34M | 35.54M | 41.74M | 23.21M | 25.26M | 23.35M | 33.19M |
|
Inventory
|
| 21.61M | 20.65M | 23.50M | 34.50M | 44.69M | 38.52M | 46.73M | 38.94M | 50.15M | 42.66M | 42.81M |
|
Prepaid Assets
|
| 11.20M | 20.65M | 25.16M | 47.55M | 51.70M | 56.93M | 89.84M | 116.23M | 161.39M | 173.41M | 222.50M |
|
Current Assets
|
| 293.97M | 788.07M | 780.08M | 943.48M | 1,701.83M | 1,890.39M | 1,908.17M | 2,192.18M | 2,474.86M | 2,498.05M | 2,567.28M |
|
Property, Plant & Equipment (Net)
|
| 39.86M | 52.63M | 81.69M | 89.14M | 125.35M | 122.74M | 163.04M | 195.28M | 272.44M | 352.60M | 461.73M |
|
Long-Term Investments
|
| | | | 14.76M | 15.82M | 15.29M | 10.54M | 10.54M | 10.54M | 9.60M | 12.55M |
|
Goodwill
|
| | | | | 11.00M | 37.58M | 358.74M | 358.74M | 361.43M | 361.43M | 361.43M |
|
Intangibles
|
| 8.28M | 6.98M | 6.56M | 5.06M | 20.12M | 58.26M | 76.65M | 62.65M | 49.22M | 33.01M | 19.07M |
|
Goodwill & Intangibles
|
| 8.28M | 6.98M | 6.56M | 5.06M | 31.11M | 95.84M | 435.38M | 421.38M | 410.65M | 394.44M | 380.50M |
|
Long-Term Deferred Tax
|
| | 0.54M | 0.84M | 1.06M | 1.06M | | | | | | |
|
Other Non-Current Assets
|
| 14.18M | 22.57M | 12.73M | 14.76M | 15.82M | 25.03M | 130.74M | 164.72M | 10.54M | 215.62M | 229.33M |
|
Non-Current Assets
|
| 62.32M | 82.71M | 119.66M | 180.51M | 271.20M | 473.81M | 911.27M | 943.14M | 1,068.60M | 1,157.71M | 1,396.66M |
|
Assets
|
| 356.29M | 870.78M | 899.75M | 1,123.99M | 1,973.03M | 2,364.20M | 2,819.44M | 3,135.32M | 3,543.46M | 3,655.76M | 3,963.94M |
|
Accounts Payables
|
| 11.01M | 38.19M | 52.72M | 84.42M | 103.46M | 77.65M | 67.53M | 70.70M | 67.12M | 82.76M | 112.39M |
|
Payables
|
| 11.01M | 38.19M | 52.72M | 84.42M | 103.46M | 77.65M | 67.53M | 70.70M | 67.12M | 82.76M | 112.39M |
|
Accumulated Expenses
|
| 13.81M | 32.99M | 39.25M | 59.90M | 99.91M | 106.59M | 160.82M | 205.43M | 232.64M | 250.26M | 230.04M |
|
Short term Debt
|
| | | | | | | | | 574.51M | | 100.00M |
|
Current Leases
|
| | | | | | 27.26M | 32.23M | 35.10M | 33.71M | 44.67M | 43.49M |
|
Current Deferred Revenue
|
| 32.20M | 94.51M | 272.96M | 374.10M | 535.92M | 697.29M | 843.70M | 1,079.87M | 1,385.65M | 852.25M | 953.84M |
|
Curent Deferred Tax Liability
|
| 5.83M | | | | | | | | | | |
|
Total Current Liabilities
|
| 69.61M | 184.53M | 273.12M | 362.70M | 509.82M | 614.74M | 760.65M | 952.32M | 1,749.87M | 1,365.68M | 1,596.54M |
|
Non-Current Debt
|
| | | | | 449.83M | 477.01M | 755.81M | 786.78M | | 100.00M | |
|
Convertible Debt
|
| | | | | 449.83M | 477.01M | | | | | |
|
Non-Current Deffered Revenue
|
| 41.47M | 121.69M | 145.03M | 182.87M | 269.34M | 341.28M | 405.38M | 517.30M | 667.50M | 742.27M | 841.47M |
|
Preferred Stock Liabilities
|
262.97M | 543.94M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.30M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 92.98M | 2.40M | 93.48M | 142.47M | 123.20M | 137.28M |
|
Other Non-Current Liabilities
|
| 0.80M | 1.21M | 3.16M | 4.03M | 6.26M | 8.08M | 27.23M | 31.11M | 42.38M | 54.51M | 82.18M |
|
Total Non-Current Liabilities
|
| 111.38M | 306.22M | 418.16M | 545.57M | 1,228.98M | 1,526.00M | 2,042.20M | 2,349.87M | 2,559.84M | 2,331.16M | 2,575.28M |
|
Total Liabilities
|
| 112.18M | 307.43M | 421.31M | 549.59M | 1,235.24M | 1,534.09M | 2,069.43M | 2,380.98M | 2,602.23M | 2,385.67M | 2,657.47M |
|
Total Debt
|
| | | | | 449.83M | 477.01M | 755.81M | 786.78M | 574.51M | 100.00M | 100.00M |
|
Common Equity
|
-116.09M | -299.83M | 563.35M | 537.20M | 574.40M | 737.78M | 830.12M | 750.01M | 754.34M | 941.23M | 1,270.09M | 1,306.47M |
|
Shareholder's Equity
|
-116.09M | -299.83M | 563.35M | 537.20M | 574.40M | 737.78M | 830.12M | 750.01M | 754.34M | 941.23M | 1,270.09M | 1,306.47M |
|
Liabilities and Shareholders Equity
|
| 356.29M | 870.78M | 899.75M | 1,123.99M | 1,973.03M | 2,364.20M | 2,819.44M | 3,135.32M | 3,543.46M | 3,655.76M | 3,963.94M |
|
Retained Earnings
|
| -341.58M | -555.34M | -802.48M | -903.59M | -1081.95M | -1282.94M | -1565.01M | -1708.27M | -1537.06M | -1475.75M | -1369.01M |
|
Treasury Shares
|
3.05M | 3.80M | 0.01M | 8.78M | 17.68M | 1.01M | 0.87M | 9.53M | 8.49M | 7.83M | 24.34M | 19.30M |