|
Cash & Equivalents
|
| 1.84M | 6.94M | 0.43M | 474.14M | 405.20M | 747.78M | 174.54M | 151.00M | 100.10M | 87.90M | 117.88M | 75.41M | 97.06M | 105.38M | 112.80M | 89.65M | 75.36M | 56.30M | 58.60M | 40.80M | 43.12M |
|
Short-term Investments
|
| | | | | 170.79M | 173.01M | 177.27M | 183.89M | 193.40M | 162.07M | 87.68M | 62.77M | 28.30M | 8.22M | | | | | | | |
|
Cash & Current Investments
|
| 1.84M | 6.94M | 0.43M | 474.14M | 576.00M | 920.79M | 351.81M | 334.89M | 293.50M | 249.98M | 205.56M | 138.17M | 125.36M | 113.59M | 112.80M | 89.65M | 75.36M | 56.30M | 58.60M | 40.80M | 43.12M |
|
Receivables - Net
|
| | 13.57M | | 17.83M | 35.00M | 61.70M | 74.12M | 95.86M | 144.26M | 223.22M | 232.76M | 293.85M | 288.67M | 302.85M | 239.93M | 206.40M | 92.70M | 59.32M | 34.73M | 42.84M | 35.84M |
|
Receivables - Other
|
| | 0.12M | | 0.21M | 0.38M | 12.21M | 0.21M | 0.06M | 0.07M | 151.28M | 0.07M | | | 190.23M | | 98.90M | 7.10M | 7.80M | 7.70M | 4.30M | 2.90M |
|
Receivables
|
| | 13.70M | | 18.04M | 35.38M | 73.91M | 74.33M | 95.91M | 144.33M | 374.50M | 232.83M | 293.85M | 288.67M | 493.08M | 239.93M | 305.30M | 99.80M | 67.12M | 42.43M | 47.14M | 38.74M |
|
Raw Materials
|
| | | | | | 2.14M | | | | 4.62M | | | | 2.96M | | | | 3.43M | | | |
|
Work In Process
|
| | 15.30M | | | | 20.58M | | | | 3.37M | | | | 23.07M | | | | 7.07M | | | |
|
Finished Goods
|
| | 5.55M | | | | | | | | 0.38M | | | | 0.63M | | | | 0.42M | | | |
|
Inventory
|
| | 20.84M | | 27.17M | 24.20M | 22.72M | 72.98M | 63.05M | 29.22M | 8.37M | 43.23M | 145.52M | 65.66M | 26.66M | 24.44M | 33.21M | 33.95M | 10.92M | 8.84M | 4.60M | 5.17M |
|
Current Deferred Tax Assets
|
| | | | | | 13.74M | | | 61.58M | 43.16M | 22.59M | 22.12M | 20.30M | 20.55M | 20.12M | 20.12M | 15.24M | 0.62M | | | |
|
Prepaid Assets
|
0.00M | 0.74M | 7.92M | 0.59M | 19.20M | 16.50M | 4.90M | 28.25M | 47.93M | 8.67M | 8.03M | 6.97M | 13.14M | 10.52M | 9.30M | 8.22M | 10.58M | 10.32M | 10.08M | 8.43M | 10.99M | 9.63M |
|
Current Assets
|
0.00M | 2.58M | 49.28M | 1.01M | 538.34M | 651.68M | 1,023.85M | 527.17M | 541.73M | 537.23M | 532.75M | 511.12M | 612.81M | 510.51M | 472.96M | 405.53M | 359.92M | 227.53M | 136.62M | 110.58M | 99.22M | 93.76M |
|
Property, Plant & Equipment (Net)
|
| | 123.70M | | | | 106.11M | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| 383.60M | 383.72M | 383.59M | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 1.74M | | 1.79M | 1.74M | 1.74M | 547.70M | 546.73M | 546.63M | 546.65M | 547.17M | 547.20M | 547.16M | 547.21M | 547.17M | | | | | | |
|
Intangibles
|
| | 12.09M | | 12.39M | 13.12M | 13.97M | 165.84M | 164.80M | 163.55M | 162.26M | 161.60M | 159.47M | 158.32M | 157.15M | 155.01M | 152.14M | 148.18M | 143.91M | 141.93M | 135.16M | 129.17M |
|
Goodwill & Intangibles
|
| | 13.83M | | 14.17M | 14.87M | 15.71M | 713.54M | 711.53M | 710.19M | 708.91M | 708.76M | 706.68M | 705.49M | 704.35M | 702.18M | 152.14M | 148.18M | 143.91M | 141.93M | 135.16M | 129.17M |
|
Long-Term Deferred Tax
|
| 0.06M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.25M | | 10.40M | | 15.95M | 18.72M | 24.53M | 51.38M | 52.50M | 52.62M | 65.34M | 60.32M | 73.16M | 77.13M | 81.87M | 83.97M | 90.90M | 76.65M | 75.75M | 75.72M | 73.81M | 72.98M |
|
Non-Current Assets
|
0.25M | 383.60M | 156.57M | 383.59M | 160.00M | 173.29M | 167.98M | 890.64M | 884.97M | 880.00M | 889.14M | 883.04M | 890.68M | 888.28M | 884.01M | 879.37M | 331.62M | 310.31M | 300.74M | 294.50M | 279.99M | 268.85M |
|
Assets
|
0.25M | 386.18M | 205.85M | 384.60M | 698.34M | 824.97M | 1,191.83M | 1,417.82M | 1,426.70M | 1,417.22M | 1,421.89M | 1,394.17M | 1,503.49M | 1,398.79M | 1,356.98M | 1,284.89M | 691.54M | 537.84M | 437.36M | 405.08M | 379.22M | 362.61M |
|
Accounts Payables
|
0.04M | 0.45M | 13.75M | 0.02M | 17.80M | 14.96M | 28.27M | 99.31M | 113.18M | 94.92M | 83.83M | 112.54M | 102.98M | 85.44M | 78.28M | 61.75M | 63.10M | 47.36M | 30.15M | 19.64M | 11.43M | 10.99M |
|
Notes Payables
|
0.06M | | 33.68M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.09M | 0.45M | 47.43M | 0.02M | 17.80M | 14.96M | 28.27M | 99.31M | 113.18M | 94.92M | 83.83M | 112.54M | 102.98M | 85.44M | 78.28M | 61.75M | 63.10M | 47.36M | 30.15M | 19.64M | 11.43M | 10.99M |
|
Accumulated Expenses
|
0.15M | 0.12M | 16.07M | 2.62M | 9.18M | 14.02M | 25.98M | 22.79M | 33.06M | 61.60M | 85.26M | 59.10M | 55.53M | 60.62M | 76.87M | 78.49M | 63.36M | 57.65M | 25.77M | 27.85M | 30.42M | 29.91M |
|
Other Accumulated Expenses
|
| | 1.59M | | 1.91M | 2.46M | 1.82M | 2.62M | 4.42M | 4.22M | 5.41M | 5.55M | 7.48M | 12.69M | 12.73M | 12.86M | 6.35M | 5.91M | 6.43M | 6.68M | 6.88M | 6.99M |
|
Short term Debt
|
| | 67.59M | | 15.34M | 14.31M | 15.28M | 14.18M | 14.78M | 17.02M | 15.72M | 16.27M | 18.16M | 17.38M | 14.84M | 15.39M | 15.14M | 15.04M | 16.52M | 17.42M | 14.98M | 14.18M |
|
Current Taxes
|
| 0.15M | 0.20M | 0.05M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 52.41M | | 55.70M | 48.87M | 37.44M | 104.77M | 115.54M | 118.69M | 138.07M | 148.00M | 194.12M | 165.70M | 142.65M | 145.36M | 146.92M | 157.56M | 129.16M | 126.11M | 126.36M | 128.92M |
|
Total Current Liabilities
|
0.25M | 0.72M | 190.51M | 2.69M | 85.84M | 78.42M | 87.97M | 188.03M | 225.26M | 240.48M | 267.00M | 275.91M | 307.49M | 269.24M | 251.08M | 236.62M | 216.65M | 206.98M | 128.80M | 120.18M | 112.06M | 113.56M |
|
Non-Current Debt
|
| | 73.13M | | 74.50M | 75.38M | 73.20M | 70.39M | 67.10M | 65.31M | 63.87M | 61.06M | 58.90M | 54.31M | 52.01M | 49.22M | 47.37M | 44.66M | 41.63M | 37.14M | 126.71M | 127.61M |
|
Convertible Debt
|
| | | | | | 316.54M | 446.42M | 446.91M | 447.41M | 447.91M | 448.40M | 522.51M | 523.07M | 523.63M | 524.20M | 524.77M | 525.35M | 525.92M | 526.50M | 183.19M | 183.39M |
|
Non-Current Deffered Revenue
|
| 13.43M | 15.47M | 13.43M | 18.65M | 21.74M | 28.29M | 64.05M | 65.85M | 69.25M | 73.76M | 72.57M | 78.74M | 83.03M | 88.65M | 88.41M | 88.94M | 86.80M | 85.90M | 85.99M | 84.27M | 85.82M |
|
Preferred Stock Liabilities
|
| 355.01M | 242.76M | 86.41M | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | 0.14M | 0.21M | 0.41M | 0.54M | 0.47M | 0.47M | 0.48M | 0.48M | 0.48M | 0.48M | 0.54M | 0.54M | 0.54M | 0.58M | 0.58M |
|
Operating Leases
|
| | 0.39M | | 0.88M | 12.68M | 13.42M | 12.53M | 11.92M | 11.31M | 13.54M | 12.63M | 11.87M | 11.14M | 13.40M | 9.88M | 11.83M | 12.81M | 13.34M | 12.53M | 11.64M | 10.65M |
|
Other Non-Current Liabilities
|
| | 95.34M | | 303.80M | 4.15M | 4.13M | 4.17M | 4.22M | 4.26M | 4.26M | 4.22M | 4.08M | 4.08M | 4.05M | 4.07M | 4.12M | 4.15M | 35.40M | 35.41M | 35.30M | 35.19M |
|
Total Non-Current Liabilities
|
| | 287.92M | | 185.76M | 189.90M | 519.87M | 783.51M | 819.06M | 835.74M | 865.46M | 872.70M | 980.07M | 941.36M | 926.24M | 908.77M | 890.16M | 877.24M | 799.79M | 786.60M | 557.39M | 562.52M |
|
Total Liabilities
|
0.25M | 26.17M | 383.26M | 293.19M | 489.56M | 194.05M | 524.00M | 787.68M | 823.27M | 840.00M | 869.73M | 876.92M | 984.15M | 945.45M | 930.30M | 912.84M | 894.28M | 881.39M | 835.19M | 822.00M | 592.70M | 597.72M |
|
Total Debt
|
| | 140.72M | | 89.83M | 89.70M | 88.48M | 84.57M | 81.89M | 82.34M | 79.59M | 77.34M | 77.05M | 71.69M | 66.84M | 64.61M | 62.51M | 59.70M | 58.15M | 54.55M | 141.69M | 141.79M |
|
Common Equity
|
0.01M | 5.00M | -177.41M | 5.00M | 208.78M | 630.92M | 667.83M | 630.14M | 603.43M | 577.23M | 552.17M | 517.25M | 519.34M | 453.34M | 426.68M | 372.05M | -202.74M | -343.56M | -398.37M | -417.46M | -214.06M | -235.69M |
|
Shareholder's Equity
|
0.01M | 5.00M | -177.41M | 5.00M | 208.78M | 630.92M | 667.83M | 630.14M | 603.43M | 577.23M | 552.17M | 517.25M | 519.34M | 453.34M | 426.68M | 372.05M | -202.74M | -343.56M | -398.37M | -417.46M | -214.06M | -235.69M |
|
Liabilities and Shareholders Equity
|
0.25M | 386.18M | 205.85M | 384.60M | 698.34M | 824.97M | 1,191.83M | 1,417.82M | 1,426.70M | 1,417.22M | 1,421.89M | 1,394.17M | 1,503.49M | 1,398.79M | 1,356.98M | 1,284.89M | 691.54M | 537.84M | 437.36M | 405.08M | 379.22M | 362.61M |
|
Retained Earnings
|
-0.02M | -0.40M | -407.84M | -269.00M | -590.61M | -475.00M | -509.05M | -530.51M | -562.53M | -596.81M | -632.08M | -676.90M | -657.74M | -734.81M | -772.49M | -844.80M | -1427.10M | -1575.40M | -1626.51M | -1651.51M | -1449.00M | -1472.80M |
|
Treasury Shares
|
| | | | | 1.76M | 1.80M | 5.97M | 6.02M | 6.56M | 6.72M | 7.20M | 12.05M | 11.24M | 11.16M | 8.49M | 12.48M | 13.43M | 0.61M | 11.41M | 0.66M | 0.74M |