|
Cash & Equivalents
|
150.00M | 611.91M | 582.00M | 570.00M | 376.00M | 1,302.00M | 809.00M | 757.00M | 697.00M | 644.00M | 547.00M | 451.00M | 488.00M | 514.00M | 605.00M | 578.00M | 691.00M | 761.00M | 903.00M | 1,005.00M | 1,194.00M | 1,357.00M |
|
Short-term Investments
|
| | | | | | 457.00M | 453.00M | 482.00M | 409.00M | 474.00M | 499.00M | 502.00M | 516.00M | 519.00M | 537.00M | 528.00M | 511.00M | 514.00M | 484.00M | 508.00M | 500.00M |
|
Cash & Current Investments
|
150.00M | 611.91M | 582.00M | 570.00M | 376.00M | 1,302.00M | 1,266.00M | 1,210.00M | 1,179.00M | 1,053.00M | 1,021.00M | 950.00M | 990.00M | 1,030.00M | 1,124.00M | 1,115.00M | 1,219.00M | 1,272.00M | 1,417.00M | 1,489.00M | 1,702.00M | 1,857.00M |
|
Receivables - Net
|
21.00M | | 33.00M | | | 52.73M | 55.00M | 56.00M | 68.00M | 78.00M | 77.00M | 97.00M | 115.00M | 95.00M | 69.00M | 86.00M | 101.00M | 105.00M | 115.00M | 118.00M | 121.00M | 121.00M |
|
Receivables - Other
|
10.00M | | 32.00M | | | | 39.00M | 33.00M | 41.00M | 39.00M | 44.00M | 45.00M | 53.00M | 41.00M | 23.00M | 71.00M | 70.00M | 69.00M | 24.00M | 26.00M | 27.00M | 31.00M |
|
Receivables
|
31.00M | | 65.00M | | | 52.73M | 94.00M | 89.00M | 109.00M | 117.00M | 121.00M | 142.00M | 168.00M | 136.00M | 92.00M | 157.00M | 171.00M | 174.00M | 139.00M | 144.00M | 148.00M | 152.00M |
|
Raw Materials
|
| | | | | | 1.00M | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 42.00M | 44.00M | 62.00M | 95.00M | | | | | | | | | | | | |
|
Inventory
|
| | 19.00M | | | 38.66M | 42.00M | 44.00M | 62.00M | 95.00M | 110.00M | 112.00M | 107.00M | 98.00M | 118.00M | 120.00M | 110.00M | 106.00M | 118.00M | 111.00M | 103.00M | 104.00M |
|
Current Deferred Tax Assets
|
| | 17.00M | | | | 30.00M | | | | 44.00M | | 52.00M | 56.00M | | | | | | | | |
|
Prepaid Assets
|
| | 22.00M | | | 79.56M | 92.00M | 135.00M | 141.00M | 136.00M | 199.00M | 202.00M | 191.00M | 201.00M | 259.00M | 330.00M | 309.00M | 319.00M | 325.00M | 404.00M | 391.00M | 413.00M |
|
Current Assets
|
| | 673.00M | | | 1,496.91M | 1,485.00M | 1,477.00M | 1,486.00M | 1,402.00M | 1,407.00M | 1,408.00M | 1,455.00M | 1,480.00M | 1,570.00M | 1,651.00M | 1,739.00M | 1,802.00M | 1,975.00M | 2,122.00M | 2,317.00M | 2,495.00M |
|
Property, Plant & Equipment (Net)
|
| | 44.00M | | | 42.38M | 41.00M | 42.00M | 45.00M | 54.00M | 61.00M | 70.00M | 61.00M | 69.00M | 75.00M | 82.00M | 90.00M | 95.00M | 98.00M | 93.00M | 96.00M | 100.00M |
|
Goodwill
|
36.00M | | 36.00M | | | 74.74M | 74.00M | 74.00M | 74.00M | 107.00M | 107.00M | 113.00M | 113.00M | 113.00M | 113.00M | 113.00M | 113.00M | 113.00M | 113.00M | 113.00M | 113.00M | 113.00M |
|
Intangibles
|
| | 7.00M | | | 17.19M | 16.00M | 15.00M | 13.00M | 31.00M | 29.00M | 31.00M | 30.00M | 28.00M | 26.00M | 25.00M | 23.00M | 22.00M | 20.00M | 19.00M | 17.00M | 16.00M |
|
Goodwill & Intangibles
|
36.00M | | 43.00M | | | 91.93M | 90.00M | 89.00M | 87.00M | 138.00M | 136.00M | 144.00M | 143.00M | 141.00M | 139.00M | 138.00M | 136.00M | 135.00M | 133.00M | 132.00M | 130.00M | 129.00M |
|
Other Non-Current Assets
|
2.00M | 11.62M | 1.00M | 14.00M | 15.00M | 19.00M | 8.00M | 30.00M | 14.00M | 19.00M | 28.00M | 36.00M | 43.00M | 49.00M | 83.00M | 57.00M | 58.00M | 56.00M | 118.00M | 127.00M | 139.00M | 148.00M |
|
Non-Current Assets
|
| | 103.00M | | | 160.34M | 250.00M | 257.00M | 264.00M | 339.00M | 354.00M | 387.00M | 340.00M | 354.00M | 388.00M | 401.00M | 416.00M | 425.00M | 433.00M | 442.00M | 450.00M | 476.00M |
|
Assets
|
| | 776.00M | | | 1,657.25M | 1,735.00M | 1,734.00M | 1,750.00M | 1,741.00M | 1,761.00M | 1,795.00M | 1,795.00M | 1,834.00M | 1,958.00M | 2,052.00M | 2,155.00M | 2,227.00M | 2,408.00M | 2,564.00M | 2,767.00M | 2,971.00M |
|
Accounts Payables
|
| | 30.00M | | | 33.70M | 40.00M | 29.00M | 37.00M | 28.00M | 30.00M | 36.00M | 42.00M | 27.00M | 32.00M | 49.00M | 33.00M | 30.00M | 37.00M | 48.00M | 49.00M | 50.00M |
|
Payables
|
| | 30.00M | | | 33.70M | 40.00M | 29.00M | 37.00M | 28.00M | 30.00M | 36.00M | 42.00M | 27.00M | 32.00M | 49.00M | 33.00M | 30.00M | 37.00M | 48.00M | 49.00M | 50.00M |
|
Accumulated Expenses
|
| | 63.00M | | | 206.22M | 246.00M | 315.00M | 363.00M | 376.00M | 427.00M | 444.00M | 493.00M | 499.00M | 592.00M | 614.00M | 641.00M | 656.00M | 715.00M | 738.00M | 785.00M | 798.00M |
|
Current Leases
|
| | | | | | 22.00M | 18.00M | 14.00M | 13.00M | 14.00M | 15.00M | 8.00M | 10.00M | | | | | | | | |
|
Current Deferred Revenue
|
67.00M | 64.28M | 59.00M | 55.00M | 62.00M | 60.00M | 56.00M | 50.00M | 52.00M | 48.00M | 46.00M | 49.00M | 53.00M | 52.00M | 41.00M | 52.00M | 65.00M | 64.00M | 63.00M | 60.00M | 65.00M | 69.00M |
|
Total Current Liabilities
|
| | 136.00M | | | 286.78M | 352.00M | 404.00M | 457.00M | 457.00M | 496.00M | 538.00M | 584.00M | 574.00M | 663.00M | 713.00M | 736.00M | 748.00M | 811.00M | 844.00M | 894.00M | 911.00M |
|
Non-Current Debt
|
| | 172.00M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
30.00M | | 19.00M | | | 16.11M | 12.00M | 8.00M | 9.00M | 8.00M | 7.00M | 6.00M | 12.00M | 14.00M | | | | | | | | |
|
Preferred Stock Liabilities
|
447.00M | 848.92M | 849.00M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | 115.00M | | | | 77.00M | 77.00M | 78.00M | 81.00M | 80.00M | 77.00M | 25.00M | 22.00M | 33.00M | 30.00M | 29.00M | 27.00M | 24.00M | 22.00M | 19.00M | 18.00M |
|
Other Non-Current Liabilities
|
| | 37.00M | | | 23.87M | 181.00M | 84.00M | 40.00M | 61.00M | 68.00M | 65.00M | 90.00M | 72.00M | 64.00M | 100.00M | 101.00M | 27.00M | 22.00M | 19.00M | 27.00M | 20.00M |
|
Total Non-Current Liabilities
|
| | 261.63M | | | 361.00M | 463.00M | 507.00M | 560.00M | 561.00M | 595.00M | 632.00M | 626.00M | 613.00M | 700.00M | 749.00M | 771.00M | 780.00M | 841.00M | 872.00M | 922.00M | 937.00M |
|
Total Liabilities
|
| | 398.00M | | | 647.78M | 644.00M | 591.00M | 600.00M | 622.00M | 663.00M | 697.00M | 716.00M | 685.00M | 764.00M | 849.00M | 872.00M | 807.00M | 863.00M | 891.00M | 949.00M | 957.00M |
|
Total Debt
|
| | 172.00M | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-330.00M | -439.78M | -471.00M | -562.00M | -613.00M | 1,010.00M | 1,091.00M | 1,143.00M | 1,150.00M | 1,119.00M | 1,098.00M | 1,098.00M | 1,079.00M | 1,149.00M | 1,194.00M | 1,203.00M | 1,283.00M | 1,420.00M | 1,545.00M | 1,673.00M | 1,818.00M | 2,014.00M |
|
Shareholder's Equity
|
-330.00M | -439.78M | -471.00M | -562.00M | -613.00M | 1,010.00M | 1,091.00M | 1,143.00M | 1,150.00M | 1,119.00M | 1,098.00M | 1,098.00M | 1,079.00M | 1,149.00M | 1,194.00M | 1,203.00M | 1,283.00M | 1,420.00M | 1,545.00M | 1,673.00M | 1,818.00M | 2,014.00M |
|
Liabilities and Shareholders Equity
|
| | 776.00M | | | 1,657.25M | 1,735.00M | 1,734.00M | 1,750.00M | 1,741.00M | 1,761.00M | 1,795.00M | 1,795.00M | 1,834.00M | 1,958.00M | 2,052.00M | 2,155.00M | 2,227.00M | 2,408.00M | 2,564.00M | 2,767.00M | 2,971.00M |
|
Treasury Shares
|
0.20M | 0.03M | 1.01M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | | 0.23M | 0.23M | 0.23M | 33.00M | | 1.00M | 2.00M | 22.00M | 22.00M | 19.00M | 17.00M |
|
Retained Earnings
|
-386.00M | | -616.00M | | | -1103.01M | -1102.00M | -1125.00M | -1179.00M | -1277.00M | -1377.00M | -1458.00M | -1556.00M | -1587.00M | -1623.00M | -1706.00M | -1692.00M | -1636.00M | -1604.00M | -1548.00M | -1468.00M | -1363.00M |