|
Cash & Equivalents
|
161.12M | 100.49M | 113.43M | 433.58M | 713.53M | 307.58M | 132.94M | 213.58M | 173.73M |
|
Short-term Investments
|
219.03M | 134.00M | 346.27M | 321.65M | 488.01M | 432.61M | 614.82M | 363.62M | 436.30M |
|
Cash & Current Investments
|
380.15M | 234.49M | 459.71M | 755.23M | 1,201.53M | 740.20M | 747.76M | 577.21M | 610.02M |
|
Receivables - Net
|
8.60M | 5.17M | 12.74M | 32.84M | 23.09M | 28.43M | 40.45M | 73.39M | 121.80M |
|
Receivables - Other
|
| 10.30M | 2.98M | 17.80M | 9.60M | 16.00M | 6.40M | 1.10M | 1.80M |
|
Receivables
|
8.60M | 15.47M | 15.72M | 50.64M | 32.69M | 44.43M | 46.84M | 74.49M | 123.60M |
|
Work In Process
|
| 0.74M | 5.38M | 8.19M | 7.18M | 10.50M | 17.49M | 18.86M | 21.97M |
|
Finished Goods
|
| 0.02M | 1.68M | 3.35M | 5.86M | 5.73M | 9.28M | 15.11M | 23.04M |
|
Inventory
|
| 0.76M | 7.07M | 11.55M | 13.05M | 16.23M | 26.77M | 33.97M | 45.01M |
|
Prepaid Assets
|
20.14M | 29.16M | 42.86M | 51.40M | 57.63M | 71.75M | 68.93M | 47.62M | 40.29M |
|
Current Assets
|
401.69M | 269.58M | 522.37M | 851.02M | 1,295.30M | 856.60M | 883.90M | 732.18M | 817.12M |
|
Property, Plant & Equipment (Net)
|
17.05M | 21.84M | 20.05M | 44.35M | 73.52M | 141.25M | 259.73M | 290.57M | 265.93M |
|
Long-Term Investments
|
117.96M | 9.97M | | 5.17M | 10.51M | 258.93M | 148.97M | 199.90M | 135.00M |
|
Goodwill
|
| 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M | 44.41M |
|
Intangibles
|
| 141.54M | 129.22M | 129.00M | 131.11M | 131.28M | 163.78M | 173.78M | 178.31M |
|
Goodwill & Intangibles
|
| 185.95M | 173.63M | 173.41M | 175.52M | 175.68M | 208.18M | 218.18M | 222.72M |
|
Other Non-Current Assets
|
2.08M | 3.41M | 3.51M | 3.47M | 8.81M | 20.56M | 48.34M | 57.69M | 62.68M |
|
Non-Current Assets
|
138.93M | 221.17M | 197.19M | 284.48M | 464.25M | 665.79M | 661.54M | 758.83M | 686.33M |
|
Assets
|
540.63M | 490.75M | 719.56M | 1,135.50M | 1,759.56M | 1,522.40M | 1,545.44M | 1,491.01M | 1,503.46M |
|
Accounts Payables
|
5.36M | 8.89M | 12.28M | 12.87M | 12.92M | 17.14M | 43.27M | 42.11M | 38.76M |
|
Payables
|
5.36M | 8.89M | 12.28M | 12.87M | 12.92M | 17.14M | 43.27M | 42.11M | 38.76M |
|
Accumulated Expenses
|
54.55M | 62.13M | 62.45M | 83.19M | 108.49M | 145.56M | 204.68M | 196.49M | 240.97M |
|
Other Accumulated Expenses
|
5.08M | 8.79M | 9.10M | 18.98M | 24.44M | 42.08M | 52.18M | 31.20M | 19.03M |
|
Current Leases
|
| | | 7.24M | 8.98M | 11.07M | 11.78M | 12.60M | 10.30M |
|
Current Deferred Revenue
|
0.34M | 5.99M | | | | | | | |
|
Total Current Liabilities
|
60.26M | 71.01M | 74.72M | 103.30M | 189.61M | 181.37M | 261.21M | 280.44M | 344.15M |
|
Minority Interest
|
| | | | | | | | 7.00M |
|
Non-Current Deferred Tax Liability
|
| 31.17M | 31.17M | 33.31M | 33.31M | 33.31M | 31.67M | 30.06M | 30.06M |
|
Operating Leases
|
| | | 29.76M | 39.25M | 30.90M | 19.81M | 30.57M | 30.04M |
|
Other Non-Current Liabilities
|
6.39M | 5.12M | 4.76M | 315.37M | 335.67M | 351.79M | 875.44M | 862.33M | 819.82M |
|
Total Non-Current Liabilities
|
60.26M | 102.18M | 105.89M | 166.36M | 269.51M | 248.05M | 317.51M | 353.27M | 421.33M |
|
Total Liabilities
|
66.65M | 107.30M | 110.65M | 481.73M | 605.18M | 599.84M | 1,192.95M | 1,215.60M | 1,241.16M |
|
Common Equity
|
473.97M | 383.45M | 608.91M | 653.76M | 1,154.38M | 922.56M | 352.49M | 275.41M | 255.30M |
|
Shareholder's Equity
|
473.97M | 383.45M | 608.91M | 653.76M | 1,154.38M | 922.56M | 352.49M | 275.41M | 255.30M |
|
Liabilities and Shareholders Equity
|
540.63M | 490.75M | 719.56M | 1,135.50M | 1,759.56M | 1,522.40M | 1,545.44M | 1,491.01M | 1,503.46M |
|
Treasury Shares
|
0.57M | 0.82M | 0.95M | 1.30M | 1.68M | 1.67M | | 0.01M | 0.07M |
|
Retained Earnings
|
-530.53M | -832.67M | -1030.28M | -1433.01M | -1619.58M | -2073.60M | -2781.02M | -3387.66M | -3956.84M |