|
Cash & Equivalents
|
| 1.99M | 156.63M | 259.04M | 411.66M | 353.46M | 350.72M | 256.95M | 255.49M | 258.77M | 485.95M | 901.38M | 870.47M | 727.31M | 903.03M | 954.94M | 777.58M | 1,244.99M | 1,819.10M |
|
Short-term Investments
|
| | | | | | 96.80M | 205.50M | 255.41M | 286.74M | 189.01M | 49.98M | | | | | | | |
|
Cash & Current Investments
|
| 1.99M | 156.63M | 259.04M | 411.66M | 353.46M | 447.52M | 462.45M | 510.90M | 545.51M | 674.96M | 951.36M | 870.47M | 727.31M | 903.03M | 954.94M | 777.58M | 1,244.99M | 1,819.10M |
|
Receivables - Net
|
| | 63.37M | | 2.55M | 3.40M | 52.33M | 124.53M | 73.70M | 69.20M | | | 100.50M | 201.55M | 134.39M | 137.56M | 136.24M | 186.71M | 107.63M |
|
Receivables - Other
|
| 0.08M | | | 37.27M | 101.80M | 93.82M | 63.50M | 91.70M | 121.10M | 139.45M | 138.90M | 102.64M | 218.23M | 223.35M | 160.25M | 236.43M | 181.66M | 249.59M |
|
Receivables
|
| | 63.37M | | 39.82M | 105.20M | 146.15M | 188.03M | 165.39M | 190.30M | 139.45M | 138.90M | 203.14M | 419.78M | 357.74M | 297.81M | 372.67M | 368.36M | 357.22M |
|
Inventory
|
| | 33.56M | | 126.98M | 91.90M | 110.91M | 140.44M | 166.88M | 136.12M | 137.67M | 119.77M | 132.11M | 106.14M | 108.69M | 146.28M | 138.90M | 164.39M | 183.68M |
|
Current Deferred Tax Assets
|
| | 0.49M | | 0.55M | 29.15M | 35.11M | 36.88M | 42.29M | 34.58M | 41.74M | 1.17M | 6.75M | 1.06M | 3.22M | 4.98M | 35.55M | 20.53M | 27.81M |
|
Prepaid Assets
|
0.01M | 1.45M | 6.37M | | 49.44M | 25.66M | 32.41M | 38.60M | 36.20M | 85.24M | 104.32M | 109.94M | 100.80M | 101.25M | 85.74M | 93.97M | 101.52M | 86.58M | 70.39M |
|
Current Assets
|
0.01M | 4.16M | 260.42M | | 591.18M | 605.40M | 772.10M | 866.40M | 921.66M | 991.79M | 1,251.20M | 1,448.81M | 1,313.27M | 1,355.54M | 1,458.43M | 1,497.98M | 1,426.21M | 1,884.86M | 2,458.20M |
|
Property, Plant & Equipment (Net)
|
| | 18.62M | | 20.51M | 24.88M | 30.25M | 35.54M | 40.91M | 34.51M | 34.99M | 75.04M | 81.03M | 97.11M | 105.08M | 123.71M | 73.01M | 117.65M | 115.70M |
|
Long-Term Investments
|
| 320.00M | | | | | | | | | | | | 81.29M | 85.95M | 85.32M | 105.55M | 123.03M | 143.52M |
|
Goodwill
|
| | | | | | | | | | | | | | | 68.70M | 60.53M | 59.87M | 59.90M |
|
Intangibles
|
| | 1.16M | | 0.80M | 0.65M | 0.54M | 0.43M | 0.34M | 0.22M | | | | 3.66M | 14.95M | 125.79M | 82.92M | 79.15M | 75.38M |
|
Goodwill & Intangibles
|
| | 1.16M | | 0.80M | 0.65M | 0.54M | 0.43M | 0.34M | 0.22M | | | | 3.66M | 14.95M | 194.49M | 143.46M | 139.02M | 135.28M |
|
Other Non-Current Assets
|
| | 0.33M | | 0.34M | 0.34M | 6.06M | 7.16M | 6.83M | 24.19M | 29.61M | 29.07M | 106.10M | 40.95M | 51.22M | 62.71M | 79.18M | 131.17M | 141.39M |
|
Non-Current Assets
|
0.13M | 320.00M | 20.11M | | 21.65M | 25.86M | 36.84M | 43.13M | 48.08M | 58.91M | 64.60M | 104.11M | 187.12M | 223.01M | 257.20M | 466.20M | 401.20M | 510.87M | 535.86M |
|
Assets
|
0.13M | 324.16M | 280.54M | | 612.83M | 631.26M | 808.95M | 909.53M | 969.74M | 1,050.71M | 1,315.80M | 1,552.92M | 1,500.39M | 1,578.55M | 1,715.62M | 1,964.18M | 1,827.41M | 2,395.73M | 2,994.06M |
|
Accounts Payables
|
0.01M | 0.06M | 28.02M | | 97.00M | 68.45M | 60.88M | 88.14M | 74.38M | 109.92M | 102.66M | 133.23M | 127.79M | 175.19M | 206.32M | 220.03M | 215.62M | 286.67M | 266.10M |
|
Notes Payables
|
0.02M | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.03M | 0.06M | 28.02M | | 97.00M | 68.45M | 60.88M | 88.14M | 74.38M | 109.92M | 102.66M | 133.23M | 127.79M | 175.19M | 206.32M | 220.03M | 215.62M | 286.67M | 266.10M |
|
Accumulated Expenses
|
0.10M | 0.47M | 31.13M | | 51.08M | 47.31M | 73.12M | 70.53M | 60.70M | 128.31M | 115.80M | 119.31M | 177.17M | 165.64M | 203.35M | 166.27M | 183.69M | 200.44M | 206.87M |
|
Short term Debt
|
| 0.02M | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | 18.41M | | 6.62M | 12.95M | 21.36M | 25.72M | 20.68M | 28.32M | 37.57M | 8.22M | | | | | | | |
|
Current Deferred Revenue
|
| | 475.96M | | 379.02M | 425.70M | 589.80M | 689.17M | 775.08M | 787.20M | | | 799.23M | 805.55M | 863.89M | 1,094.45M | 923.14M | 1,367.24M | 1,499.50M |
|
Total Current Liabilities
|
0.13M | 0.55M | 336.97M | | 445.11M | 522.96M | 735.83M | 849.83M | 898.00M | 1,025.46M | 1,096.06M | 1,075.94M | 1,022.55M | 1,017.15M | 1,196.85M | 1,472.59M | 1,317.41M | 1,729.42M | 1,783.68M |
|
Non-Current Deffered Revenue
|
0.13M | 11.20M | 216.54M | | 88.61M | 31.46M | 9.34M | 23.73M | 32.84M | | 17.17M | 44.70M | 81.64M | 129.23M | 76.71M | 8.15M | 5.04M | 124.93M | 188.79M |
|
Preferred Stock Liabilities
|
| 320.00M | 459.01M | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 66.12M | 61.76M | 44.98M | 19.07M | 19.16M | -2.80M | 222.90M | 196.55M | 150.25M | 192.90M | 197.39M | 216.16M | 232.66M | 257.55M | 296.44M |
|
Other Non-Current Liabilities
|
| | 3.99M | | 5.98M | 7.90M | 13.47M | 14.53M | 17.26M | 27.97M | 36.80M | 38.64M | 49.41M | 42.04M | 48.13M | 61.87M | 61.54M | 63.63M | 61.37M |
|
Total Non-Current Liabilities
|
| | 553.51M | | 533.72M | 554.42M | 745.17M | 873.56M | 930.85M | 1,025.46M | 1,113.22M | 1,120.63M | 1,104.19M | 1,146.38M | 1,273.56M | 1,480.74M | 1,322.45M | 1,854.36M | 1,972.47M |
|
Total Liabilities
|
0.13M | 11.75M | 557.50M | 1,033.21M | 539.70M | 562.32M | 758.64M | 888.09M | 948.11M | 1,053.43M | 1,150.03M | 1,159.28M | 1,153.60M | 1,188.42M | 1,321.70M | 1,542.61M | 1,384.00M | 1,917.98M | 2,033.85M |
|
Total Debt
|
| 0.02M | | | | | | | | | | | | | | | | | |
|
Common Equity
|
0.01M | -7.59M | -1113.23M | -1033.21M | 73.13M | 68.94M | 50.30M | 21.44M | 21.63M | -2.72M | 165.77M | 393.64M | 346.79M | 390.13M | 393.42M | 421.57M | 443.41M | 477.75M | 960.21M |
|
Shareholder's Equity
|
0.01M | -7.59M | -1113.23M | -1033.21M | 73.13M | 68.94M | 50.30M | 21.44M | 21.63M | -2.72M | 165.77M | 393.64M | 346.79M | 390.13M | 393.42M | 421.57M | 443.41M | 477.75M | 960.21M |
|
Liabilities and Shareholders Equity
|
0.13M | 324.16M | 280.54M | | 612.83M | 631.26M | 808.95M | 909.53M | 969.74M | 1,050.71M | 1,315.80M | 1,552.92M | 1,500.39M | 1,578.55M | 1,715.62M | 1,964.18M | 1,827.41M | 2,395.73M | 2,994.06M |
|
Retained Earnings
|
-0.02M | -7.59M | -1154.94M | | -1281.02M | -1286.57M | -1293.76M | -1299.88M | -1304.23M | -1310.43M | -1313.27M | -1322.08M | -1326.76M | -1323.92M | -1327.40M | -1331.33M | -1337.24M | -1333.78M | -1331.18M |
|
Treasury Shares
|
| | 0.43M | | 0.43M | 12.37M | | | | 12.88M | | | | 7.93M | | | | 12.80M | |