|
Cash & Equivalents
|
70.76M | 55.07M | 142.28M | 161.12M | 159.50M | 90.75M | 60.41M | 100.49M | 226.73M | 110.85M | 82.96M | 113.43M | 269.71M | 131.34M | 122.58M | 433.58M | 298.19M | 335.64M | 197.49M | 713.53M | 383.79M | 290.88M | 197.54M | 307.58M | 153.99M | 159.87M | 391.65M | 132.94M | 85.77M | 102.06M | 72.58M | 213.58M | 112.25M | 480.69M | 150.62M | 173.73M | 127.06M | 176.31M | 202.51M |
|
Short-term Investments
|
341.09M | 336.73M | 254.15M | 219.03M | 265.69M | 308.90M | 310.66M | 134.00M | 314.62M | 436.28M | 420.14M | 346.27M | 445.60M | 486.95M | 404.48M | 321.65M | 365.09M | 477.78M | 568.03M | 488.01M | 581.61M | 554.88M | 539.58M | 432.61M | 444.33M | 382.93M | 497.02M | 614.82M | 543.59M | 449.92M | 369.52M | 363.62M | 299.83M | 283.13M | 470.99M | 436.30M | 367.38M | 311.28M | 222.74M |
|
Cash & Current Investments
|
411.86M | 391.80M | 396.43M | 380.15M | 425.19M | 399.65M | 371.07M | 234.49M | 541.35M | 547.13M | 503.10M | 459.71M | 715.32M | 618.29M | 527.06M | 755.23M | 663.28M | 813.42M | 765.52M | 1,201.53M | 965.41M | 845.76M | 737.12M | 740.20M | 598.32M | 542.79M | 888.67M | 747.76M | 629.35M | 551.98M | 442.09M | 577.21M | 412.08M | 763.82M | 621.61M | 610.02M | 494.44M | 487.58M | 425.25M |
|
Receivables - Net
|
4.90M | 6.10M | 7.20M | 8.60M | 7.90M | 8.50M | 8.80M | 5.17M | 3.67M | 17.43M | 9.15M | 12.74M | 15.63M | 20.90M | 23.12M | 32.84M | 29.33M | 14.89M | 27.76M | 23.09M | 25.03M | 24.72M | 25.38M | 28.43M | 28.37M | 37.21M | 31.16M | 40.45M | 42.99M | 70.52M | 79.26M | 73.39M | 100.25M | 105.98M | 93.30M | 121.80M | 98.84M | 124.46M | 112.54M |
|
Receivables - Other
|
| | | | | | | 10.30M | 0.84M | | 1.74M | 2.98M | 13.90M | 13.80M | 15.90M | 17.80M | 17.00M | 8.20M | 12.90M | 9.60M | 5.10M | 3.80M | 7.80M | 16.00M | 3.80M | 2.90M | 3.20M | 6.40M | 12.70M | 2.30M | 0.40M | 1.10M | 0.20M | 2.40M | 1.80M | 1.80M | 2.40M | 0.90M | 2.10M |
|
Receivables
|
4.90M | 6.10M | 7.20M | 8.60M | 7.90M | 8.50M | 8.80M | 15.47M | 4.51M | 17.43M | 10.89M | 15.72M | 29.53M | 34.70M | 39.02M | 50.64M | 46.33M | 23.09M | 40.66M | 32.69M | 30.13M | 28.52M | 33.18M | 44.43M | 32.17M | 40.11M | 34.36M | 46.84M | 55.69M | 72.82M | 79.66M | 74.49M | 100.45M | 108.38M | 95.10M | 123.60M | 101.24M | 125.36M | 114.64M |
|
Work In Process
|
| | | | | | | 0.74M | 1.81M | 2.88M | 4.60M | 5.38M | 8.76M | 11.06M | 10.75M | 8.19M | 8.23M | 7.68M | 10.21M | 7.18M | 6.78M | 9.46M | 9.55M | 10.50M | 11.99M | 16.19M | 15.78M | 17.49M | 15.09M | 18.54M | 19.17M | 18.86M | 22.82M | 25.25M | 20.28M | 21.97M | 22.91M | 19.75M | 29.19M |
|
Finished Goods
|
| | | | | | | 0.02M | 0.26M | 0.46M | 0.96M | 1.68M | 2.19M | 2.57M | 3.38M | 3.35M | 3.14M | 3.38M | 4.25M | 5.86M | 5.68M | 5.63M | 5.64M | 5.73M | 5.82M | 4.89M | 6.07M | 9.28M | 11.53M | 9.72M | 12.63M | 15.11M | 13.09M | 14.88M | 23.05M | 23.04M | 23.12M | 26.74M | 23.01M |
|
Inventory
|
| | | | | | | 0.76M | 2.07M | 3.34M | 5.56M | 7.07M | 10.95M | 13.63M | 14.14M | 11.55M | 11.38M | 11.06M | 14.46M | 13.05M | 12.46M | 15.08M | 15.19M | 16.23M | 17.81M | 21.08M | 21.85M | 26.77M | 26.62M | 28.26M | 31.80M | 33.97M | 35.91M | 40.14M | 43.33M | 45.01M | 46.03M | 46.50M | 52.20M |
|
Prepaid Assets
|
17.09M | 17.80M | 18.94M | 20.14M | 19.22M | 19.68M | 19.38M | 29.16M | 33.95M | 36.84M | 49.67M | 42.86M | 44.99M | 46.61M | 49.17M | 51.40M | 64.79M | 58.20M | 64.26M | 57.63M | 68.03M | 63.93M | 69.19M | 71.75M | 63.02M | 77.46M | 70.98M | 68.93M | 67.38M | 51.38M | 46.03M | 47.62M | 47.73M | 54.70M | 41.37M | 40.29M | 59.84M | 61.24M | 53.22M |
|
Current Assets
|
430.23M | 411.08M | 416.79M | 401.69M | 444.69M | 419.79M | 390.90M | 269.58M | 581.58M | 604.74M | 567.48M | 522.37M | 786.89M | 699.43M | 613.49M | 851.02M | 894.32M | 906.04M | 872.00M | 1,295.30M | 1,070.94M | 949.49M | 846.88M | 856.60M | 707.52M | 678.54M | 1,012.67M | 883.90M | 766.34M | 702.14M | 599.19M | 732.18M | 595.97M | 964.64M | 799.61M | 817.12M | 699.15M | 719.79M | 643.21M |
|
Property, Plant & Equipment (Net)
|
13.42M | 17.05M | 18.23M | 17.05M | 16.52M | 16.41M | 16.03M | 21.84M | 20.83M | 20.86M | 19.83M | 20.05M | 21.70M | 25.32M | 31.88M | 44.35M | 47.60M | 48.34M | 48.77M | 73.52M | 87.57M | 104.57M | 119.07M | 141.25M | 177.07M | 207.38M | 234.61M | 259.73M | 277.87M | 288.99M | 296.81M | 290.57M | 285.11M | 278.71M | 272.45M | 265.93M | 260.91M | 255.76M | 249.96M |
|
Long-Term Investments
|
75.93M | 50.02M | 76.21M | 117.96M | 80.86M | 57.80M | 24.96M | 9.97M | 29.91M | | | | | 24.17M | 26.33M | 5.17M | 41.71M | 4.07M | | 10.51M | 81.62M | 128.03M | 204.24M | 258.93M | 215.53M | 163.30M | 107.56M | 148.97M | 85.21M | 66.37M | 82.07M | 199.90M | 156.58M | 110.67M | 203.09M | 135.00M | 68.56M | 51.45M | 22.07M |
|
Goodwill
|
| | | | | | | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M |
|
Intangibles
|
| | | | | | | 141.54M | 137.12M | 132.78M | 130.23M | 129.22M | 129.09M | 129.07M | 129.02M | 129.00M | 129.00M | 131.28M | 131.19M | 131.11M | 131.03M | 130.95M | 130.87M | 131.28M | 159.99M | 159.20M | 158.40M | 163.78M | 159.17M | 158.24M | 157.30M | 173.78M | 165.04M | 166.24M | 164.94M | 178.31M | 176.52M | 174.73M | 172.94M |
|
Goodwill & Intangibles
|
| | | | | | | 185.95M | 181.53M | 177.18M | 174.64M | 173.63M | 173.49M | 173.47M | 173.43M | 173.41M | 173.41M | 175.68M | 175.60M | 175.52M | 175.44M | 175.36M | 175.28M | 175.68M | 204.40M | 203.60M | 202.81M | 208.18M | 203.58M | 202.64M | 201.71M | 218.18M | 209.45M | 210.65M | 209.35M | 222.72M | 220.93M | 219.14M | 217.35M |
|
Other Non-Current Assets
|
2.54M | 2.35M | 2.08M | 2.08M | 2.00M | 1.80M | 1.80M | 3.41M | 1.93M | 3.24M | 3.20M | 3.51M | 2.66M | 3.18M | 3.11M | 3.47M | 4.86M | 2.63M | 5.09M | 8.81M | 8.93M | 12.67M | 16.42M | 20.56M | 21.22M | 21.14M | 18.29M | 48.34M | 22.26M | 26.49M | 27.90M | 57.69M | 59.97M | 53.77M | 53.87M | 62.68M | 62.37M | 60.12M | 57.86M |
|
Non-Current Assets
|
93.95M | 70.87M | 98.38M | 138.93M | 101.14M | 77.75M | 44.14M | 221.17M | 235.77M | 201.28M | 197.66M | 197.19M | 220.87M | 259.50M | 266.46M | 284.48M | 338.82M | 408.00M | 396.38M | 464.25M | 526.83M | 562.95M | 637.92M | 665.79M | 676.51M | 642.09M | 605.81M | 661.54M | 617.07M | 609.17M | 638.95M | 758.83M | 711.11M | 653.80M | 738.75M | 686.33M | 612.77M | 586.48M | 547.24M |
|
Assets
|
524.18M | 481.95M | 515.17M | 540.63M | 545.82M | 497.54M | 435.05M | 490.75M | 817.35M | 806.02M | 765.14M | 719.56M | 1,007.76M | 958.93M | 879.94M | 1,135.50M | 1,233.14M | 1,314.04M | 1,268.38M | 1,759.56M | 1,597.76M | 1,512.44M | 1,484.80M | 1,522.40M | 1,384.03M | 1,320.63M | 1,618.47M | 1,545.44M | 1,383.40M | 1,311.31M | 1,238.14M | 1,491.01M | 1,307.08M | 1,618.44M | 1,538.36M | 1,503.46M | 1,311.93M | 1,306.27M | 1,190.44M |
|
Accounts Payables
|
6.01M | 6.95M | 6.62M | 5.36M | 8.35M | 11.88M | 9.29M | 8.89M | 7.57M | 10.31M | 8.20M | 12.28M | 12.66M | 8.74M | 13.46M | 12.87M | 14.40M | 9.01M | 10.85M | 12.92M | 15.74M | 21.79M | 15.57M | 17.14M | 23.68M | 34.21M | 23.53M | 43.27M | 58.98M | 42.12M | 33.36M | 42.11M | 40.97M | 59.81M | 35.99M | 38.76M | 47.45M | 34.24M | 40.57M |
|
Payables
|
6.01M | 6.95M | 6.62M | 5.36M | 8.35M | 11.88M | 9.29M | 8.89M | 7.57M | 10.31M | 8.20M | 12.28M | 12.66M | 8.74M | 13.46M | 12.87M | 14.40M | 9.01M | 10.85M | 12.92M | 15.74M | 21.79M | 15.57M | 17.14M | 23.68M | 34.21M | 23.53M | 43.27M | 58.98M | 42.12M | 33.36M | 42.11M | 40.97M | 59.81M | 35.99M | 38.76M | 47.45M | 34.24M | 40.57M |
|
Accumulated Expenses
|
23.57M | 24.71M | 43.49M | 54.55M | 42.77M | 50.13M | 54.28M | 62.13M | 49.29M | 55.73M | 58.48M | 62.45M | 48.96M | 59.26M | 69.56M | 83.19M | 67.72M | 71.89M | 79.65M | 108.49M | 82.70M | 91.06M | 109.66M | 145.56M | 126.36M | 170.35M | 189.05M | 204.68M | 144.40M | 167.66M | 178.62M | 196.49M | 149.13M | 154.42M | 185.03M | 240.97M | 173.01M | 180.79M | 220.53M |
|
Other Accumulated Expenses
|
5.05M | 4.61M | 4.03M | 5.08M | 4.74M | 6.07M | 6.65M | 8.79M | 7.38M | 8.25M | 8.45M | 9.10M | 9.56M | 11.33M | 16.90M | 18.98M | 13.65M | 14.33M | 16.16M | 24.44M | 25.39M | 26.96M | 32.24M | 42.08M | 44.63M | 54.70M | 59.93M | 52.18M | 45.88M | 51.86M | 50.80M | 31.20M | 50.21M | 29.07M | 29.42M | 19.03M | 20.55M | 20.86M | 18.95M |
|
Current Leases
|
| | | | | | | | | | | | 5.26M | 7.00M | 7.29M | 7.24M | 7.49M | 7.26M | 7.79M | 8.98M | 9.38M | 10.30M | 10.70M | 11.07M | 11.32M | 11.63M | 11.82M | 11.78M | 11.26M | 10.88M | 12.07M | 12.60M | 12.78M | 11.72M | 10.42M | 10.30M | 10.49M | 11.77M | 12.14M |
|
Current Deferred Revenue
|
0.30M | 0.32M | 0.33M | 0.34M | 0.64M | 0.67M | 0.69M | 5.99M | 0.72M | 1.24M | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
29.88M | 31.98M | 50.43M | 60.26M | 51.76M | 62.67M | 64.26M | 71.01M | 57.58M | 66.05M | 66.68M | 74.72M | 66.88M | 75.01M | 90.31M | 103.30M | 196.86M | 219.73M | 201.19M | 189.61M | 127.04M | 127.07M | 135.93M | 181.37M | 167.23M | 220.64M | 227.36M | 261.21M | 218.18M | 244.38M | 253.98M | 280.44M | 245.57M | 272.87M | 285.01M | 344.15M | 291.67M | 293.24M | 340.02M |
|
Capital Leases
|
| | | | | | | | | | | | 22.98M | 32.97M | 31.21M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 31.17M | 31.17M | 31.17M | 31.17M | 31.17M | 31.17M | 31.17M | 31.17M | 33.31M | 33.31M | 33.31M | 33.31M | 33.31M | 33.31M | 33.31M | 33.31M | 33.31M | 33.31M | 33.31M | 33.31M | 31.67M | 31.67M | 31.67M | 31.67M | 30.06M | 30.06M | 30.06M | 30.06M | 30.06M | 30.06M | 30.06M | 30.06M |
|
Operating Leases
|
| | | | | | | | | | | | | | | 29.76M | 34.96M | 36.31M | 36.67M | 39.25M | 36.75M | 35.86M | 33.34M | 30.90M | 28.04M | 25.90M | 22.86M | 19.81M | 17.34M | 14.85M | 34.55M | 30.57M | 27.98M | 25.74M | 23.66M | 30.04M | 27.79M | 24.53M | 21.69M |
|
Other Non-Current Liabilities
|
4.48M | 6.07M | 8.85M | 6.39M | 5.59M | 5.41M | 5.23M | 5.12M | 4.94M | 4.84M | 4.70M | 4.76M | | | | 315.37M | 320.84M | 325.78M | 331.03M | 335.67M | 340.21M | 344.04M | 348.07M | 351.79M | 355.63M | 358.94M | 862.06M | 875.44M | 886.48M | 881.00M | 876.00M | 862.33M | 848.73M | 842.16M | 829.69M | 819.82M | 794.05M | 782.75M | 763.74M |
|
Total Non-Current Liabilities
|
29.88M | 31.98M | 50.43M | 60.26M | 51.76M | 62.67M | 64.26M | 102.18M | 88.75M | 97.22M | 97.85M | 105.89M | | | | 166.36M | 303.16M | 292.67M | 271.16M | 269.51M | 202.97M | 196.23M | 203.05M | 248.05M | 231.97M | 283.61M | 287.58M | 317.51M | 276.44M | 301.28M | 330.43M | 353.27M | 318.09M | 343.86M | 354.85M | 421.33M | 366.63M | 365.23M | 410.55M |
|
Total Liabilities
|
34.36M | 38.06M | 59.28M | 66.65M | 57.34M | 68.09M | 69.49M | 107.30M | 93.69M | 102.05M | 102.55M | 110.65M | 121.03M | 139.14M | 152.68M | 481.73M | 623.99M | 618.45M | 602.19M | 605.18M | 543.18M | 540.27M | 551.13M | 599.84M | 587.61M | 642.55M | 1,149.64M | 1,192.95M | 1,162.92M | 1,182.28M | 1,206.43M | 1,215.60M | 1,166.82M | 1,186.02M | 1,184.54M | 1,241.16M | 1,160.68M | 1,147.98M | 1,174.29M |
|
Common Equity
|
0.09M | 443.89M | 455.89M | 473.97M | 488.48M | 429.45M | 365.56M | 383.45M | 723.66M | 703.97M | 662.60M | 608.91M | 886.73M | 819.79M | 727.26M | 653.76M | 609.15M | 695.59M | 666.19M | 1,154.38M | 1,054.58M | 972.17M | 933.67M | 922.56M | 796.42M | 678.07M | 468.83M | 352.49M | 220.48M | 129.03M | 31.71M | 275.41M | 140.26M | 432.42M | 346.83M | 255.30M | 144.25M | 151.29M | 9.16M |
|
Shareholder's Equity
|
0.09M | 443.89M | 455.89M | 473.97M | 488.48M | 429.45M | 365.56M | 383.45M | 723.66M | 703.97M | 662.60M | 608.91M | 886.73M | 819.79M | 727.26M | 653.76M | 609.15M | 695.59M | 666.19M | 1,154.38M | 1,054.58M | 972.17M | 933.67M | 922.56M | 796.42M | 678.07M | 468.83M | 352.49M | 220.48M | 129.03M | 31.71M | 275.41M | 140.26M | 432.42M | 346.83M | 255.30M | 144.25M | 151.29M | 9.16M |
|
Liabilities and Shareholders Equity
|
524.18M | 481.95M | 515.17M | 540.63M | 545.82M | 497.54M | 435.05M | 490.75M | 817.35M | 806.02M | 765.14M | 719.56M | 1,007.76M | 958.93M | 879.94M | 1,135.50M | 1,233.14M | 1,314.04M | 1,268.38M | 1,759.56M | 1,597.76M | 1,512.44M | 1,484.80M | 1,522.40M | 1,384.03M | 1,320.63M | 1,618.47M | 1,545.44M | 1,383.40M | 1,311.31M | 1,238.14M | 1,491.01M | 1,307.08M | 1,618.44M | 1,538.36M | 1,503.46M | 1,311.93M | 1,306.27M | 1,190.44M |
|
Treasury Shares
|
| | | 0.57M | | | | 0.82M | | | | 0.95M | | | | 1.30M | | | | 1.68M | | | | 1.67M | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | 0.07M | 0.07M | 0.07M | 0.16M | 0.17M | 0.17M |
|
Retained Earnings
|
-337.42M | -394.34M | -459.25M | -530.53M | -598.82M | -671.71M | -750.94M | -832.67M | -802.42M | -855.15M | -942.46M | -1030.28M | -1127.04M | -1226.21M | -1339.20M | -1433.01M | -1552.04M | -1526.72M | -1595.57M | -1619.58M | -1755.72M | -1878.14M | -1951.14M | -2073.60M | -2225.92M | -2384.08M | -2629.19M | -2781.02M | -2944.99M | -3104.82M | -3264.47M | -3387.66M | -3558.34M | -3689.94M | -3823.46M | -3956.84M | -4107.92M | -4222.88M | -4403.29M |