|
Cash & Equivalents
|
172.27M | 195.74M | 138.57M | 94.96M | 105.43M | 95.80M | 141.71M | 114.08M | 141.11M | 269.37M | 197.04M | 227.15M | 202.72M | 1,074.62M | 499.92M | 227.50M | 281.61M |
|
Short-term Investments
|
101.27M | 214.49M | 227.29M | 212.53M | 176.56M | 179.59M | 193.49M | 128.90M | 153.96M | 494.66M | 416.78M | 498.82M | 521.96M | 964.58M | 692.02M | 211.72M | 100.55M |
|
Cash & Current Investments
|
273.54M | 410.22M | 365.86M | 307.49M | 281.99M | 275.39M | 335.19M | 242.99M | 295.07M | 764.02M | 613.82M | 725.97M | 724.68M | 2,039.20M | 1,191.94M | 439.22M | 382.16M |
|
Receivables - Net
|
19.62M | 56.13M | 45.03M | 55.35M | 78.02M | 72.12M | 70.37M | 74.27M | 75.03M | 72.00M | 73.83M | 75.64M | 95.17M | 98.31M | 71.44M | 29.30M | 54.48M |
|
Receivables
|
19.62M | 56.13M | 45.03M | 55.35M | 78.02M | 72.12M | 70.37M | 74.27M | 75.03M | 72.00M | 73.83M | 75.64M | 95.17M | 98.31M | 71.44M | 29.30M | 54.48M |
|
Work In Process
|
| | 32.98M | 28.02M | 42.10M | 34.50M | 40.64M | 36.77M | 40.76M | 46.70M | 50.98M | 52.35M | 41.75M | 36.08M | 75.11M | 173.80M | |
|
Finished Goods
|
| | 6.47M | 6.75M | 7.48M | 10.77M | 11.99M | 17.12M | 18.82M | 26.43M | 23.99M | 20.71M | 6.11M | 13.23M | 25.30M | 20.49M | |
|
Inventory
|
28.29M | 31.51M | 39.45M | 34.78M | 49.58M | 45.27M | 52.63M | 53.90M | 59.58M | 73.13M | 74.97M | 73.06M | 47.86M | 49.31M | 100.42M | 194.29M | 105.64M |
|
Current Deferred Tax Assets
|
| 7.62M | 9.14M | 11.56M | 16.65M | 18.88M | 21.17M | | | | | | | | | | |
|
Prepaid Assets
|
18.30M | 18.52M | 34.45M | 43.87M | 41.44M | 47.65M | 49.17M | 52.66M | 61.80M | 39.12M | 64.65M | 69.19M | 87.10M | 51.75M | 97.57M | 75.12M | 59.75M |
|
Current Assets
|
362.71M | 524.00M | 493.93M | 453.05M | 467.68M | 459.32M | 528.54M | 423.14M | 490.85M | 947.64M | 826.64M | 943.86M | 975.82M | 2,238.57M | 1,461.36M | 737.93M | 602.03M |
|
Buildings
|
0.02M | 0.02M | | | | | | | | 0.01M | 0.01M | | | | | | |
|
Property, Plant & Equipment (Net)
|
30.50M | 27.79M | 29.95M | 25.14M | 135.27M | 132.44M | 132.82M | 131.13M | 129.56M | 127.68M | 139.05M | 135.94M | 135.80M | 146.52M | 152.02M | 145.89M | 132.14M |
|
Long-Term Investments
|
51.82M | 24.68M | 17.50M | 17.48M | 11.37M | 10.63M | 7.42M | 7.13M | 5.20M | | | | 76.67M | 77.84M | 94.75M | 123.31M | 75.62M |
|
Goodwill
|
105.52M | 105.11M | 112.30M | 115.49M | 130.26M | 228.78M | 228.78M | 272.72M | 276.13M | 288.23M | 397.34M | 237.29M | 376.39M | 376.39M | 376.39M | 376.39M | 376.39M |
|
Intangibles
|
49.73M | 41.89M | 80.05M | 60.01M | 122.24M | 176.65M | 115.02M | 121.35M | 103.56M | 193.86M | 296.46M | 134.28M | 163.48M | 277.01M | 212.13M | 59.53M | 36.50M |
|
Goodwill & Intangibles
|
155.24M | 147.00M | 192.34M | 175.49M | 252.50M | 405.43M | 343.80M | 394.08M | 379.69M | 482.09M | 693.81M | 371.57M | 539.87M | 653.40M | 588.52M | 435.92M | 412.89M |
|
Long-Term Deferred Tax
|
| | | | | | | | 2.50M | | | | | | 20.93M | | |
|
Other Non-Current Assets
|
23.97M | 19.38M | 20.75M | 34.83M | 36.63M | 28.38M | 29.98M | 55.99M | 81.74M | 88.39M | 90.49M | 62.37M | 265.32M | 53.76M | 67.28M | 123.31M | |
|
Non-Current Assets
|
261.53M | 218.84M | 233.73M | 252.94M | 404.28M | 531.83M | 514.02M | 588.32M | 590.99M | 587.44M | 797.72M | 730.99M | 1,017.67M | 719.72M | 708.07M | 705.12M | 620.64M |
|
Assets
|
624.25M | 742.84M | 727.66M | 705.99M | 871.97M | 991.15M | 1,042.56M | 1,011.46M | 1,081.84M | 1,535.08M | 1,624.35M | 1,674.85M | 1,993.49M | 2,958.30M | 2,169.43M | 1,443.06M | 1,222.67M |
|
Accounts Payables
|
| 28.76M | 24.43M | 26.35M | 29.62M | 22.13M | 38.92M | 42.13M | 39.58M | 38.85M | 41.17M | 38.90M | 54.95M | 47.33M | 89.86M | 57.50M | 42.45M |
|
Payables
|
| 28.76M | 24.43M | 26.35M | 29.62M | 22.13M | 38.92M | 42.13M | 39.58M | 38.85M | 41.17M | 38.90M | 54.95M | 47.33M | 89.86M | 57.50M | 42.45M |
|
Accumulated Expenses
|
0.01M | 25.40M | 25.60M | 30.86M | 40.41M | 45.98M | 73.65M | 52.13M | 28.78M | 33.63M | 37.11M | 41.14M | 46.63M | 42.01M | 43.74M | 16.89M | |
|
Other Accumulated Expenses
|
3.10M | 2.50M | 10.49M | 12.91M | 18.11M | 21.08M | 25.19M | 24.83M | 54.55M | 73.36M | 81.18M | 79.55M | 81.65M | 157.05M | 89.14M | 58.95M | 52.36M |
|
Short term Debt
|
| | | | 5.00M | 7.50M | 10.00M | 10.00M | | | | | 134.48M | 450.60M | | 45.00M | |
|
Current Leases
|
18.36M | -6.02M | | | | | | | 7.06M | 56.02M | -2.96M | | | | | | |
|
Current Taxes
|
| 6.01M | 3.69M | 0.67M | 1.09M | 2.69M | 2.08M | 2.62M | 4.45M | | | | 5.80M | 73.77M | 11.47M | 6.13M | |
|
Current Deferred Revenue
|
21.60M | 28.47M | 26.13M | 24.96M | 30.26M | 30.85M | 38.66M | 35.45M | 45.57M | 50.12M | 22.49M | 19.25M | 12.99M | 13.85M | 6.78M | 2.12M | 3.07M |
|
Total Current Liabilities
|
73.00M | 88.64M | 79.86M | 82.84M | 106.38M | 109.15M | 163.31M | 142.32M | 139.69M | 162.32M | 144.84M | 137.70M | 284.50M | 668.83M | 185.78M | 163.57M | 97.88M |
|
Non-Current Debt
|
| | | | 95.00M | 87.50M | 77.50M | 67.50M | 72.50M | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | 341.88M | 354.77M | 368.26M | 428.94M | | 529.57M | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 0.45M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 5.26M | 13.74M | 13.12M | 10.36M | | | | | | | |
|
Operating Leases
|
| | | | 11.79M | 11.27M | | | | | | | | | 18.01M | 19.83M | |
|
Other Non-Current Liabilities
|
| | 11.77M | 24.21M | 20.61M | 55.94M | 43.69M | 40.53M | 42.69M | 77.86M | 57.45M | 53.84M | 79.75M | 77.04M | 49.07M | 70.80M | 44.77M |
|
Total Non-Current Liabilities
|
48.79M | 24.40M | 22.37M | 24.21M | 201.38M | 196.65M | 240.81M | 209.82M | 212.19M | 504.20M | 499.62M | 505.96M | 713.89M | 668.83M | 715.35M | 163.57M | 97.88M |
|
Total Liabilities
|
121.78M | 113.04M | 102.23M | 107.05M | 221.99M | 252.59M | 284.50M | 250.35M | 254.89M | 582.07M | 557.06M | 559.80M | 793.65M | 745.87M | 764.42M | 234.37M | 142.65M |
|
Total Debt
|
| | | | 100.00M | 95.00M | 87.50M | 77.50M | 72.50M | | | | 134.48M | 450.60M | | 45.00M | |
|
Common Equity
|
502.46M | 629.80M | 625.43M | 598.94M | 649.97M | 738.56M | 758.06M | 761.11M | 826.96M | 953.02M | 1,067.29M | 1,115.05M | 1,199.84M | 2,212.42M | 1,405.01M | 1,208.68M | 1,080.02M |
|
Shareholder's Equity
|
502.46M | 629.80M | 625.43M | 598.94M | 649.97M | 738.56M | 758.06M | 761.11M | 826.96M | 953.02M | 1,067.29M | 1,115.05M | 1,199.84M | 2,212.42M | 1,405.01M | 1,208.68M | 1,080.02M |
|
Liabilities and Shareholders Equity
|
624.25M | 742.84M | 727.66M | 705.99M | 871.97M | 991.15M | 1,042.56M | 1,011.46M | 1,081.84M | 1,535.08M | 1,624.35M | 1,674.85M | 1,993.49M | 2,958.30M | 2,169.43M | 1,443.06M | 1,222.67M |
|
Retained Earnings
|
-6.05M | -4.36M | -3.65M | -2.47M | -0.95M | 690.61M | 728.63M | 747.75M | 802.00M | 851.31M | 961.34M | 980.61M | 993.66M | 2,214.84M | 1,415.69M | 1,192.73M | 1,001.72M |
|
Treasury Shares
|
| | 2.21M | 1.99M | 1.71M | 1.83M | 1.78M | 1.55M | 1.69M | 1.52M | 1.22M | 0.30M | 0.21M | 6.52M | 6.90M | 1.52M | 0.97M |