|
Cash & Equivalents
|
65.08M | 427.44M | 424.17M | 372.43M | 339.84M | 768.77M | 663.60M | 617.20M | 621.96M | 600.44M | 587.45M | 312.49M | 274.19M | 233.95M | 219.75M | 332.32M | 325.88M | 311.26M | 359.28M | 355.78M | 379.82M | 398.16M | 344.07M | 377.06M | 397.71M | 432.51M | 473.97M |
|
Short-term Investments
|
| | | | 57.85M | 59.45M | 16.57M | 18.16M | 18.15M | 0.03M | 1.03M | 226.84M | 225.55M | 218.44M | 210.24M | 85.97M | 65.51M | 45.64M | 29.41M | 16.03M | 0.27M | | 49.34M | 49.84M | 49.55M | 49.58M | 49.44M |
|
Cash & Current Investments
|
65.08M | 427.44M | 424.17M | 372.43M | 397.69M | 828.22M | 680.17M | 635.36M | 640.11M | 600.47M | 588.48M | 539.32M | 499.73M | 452.39M | 429.98M | 418.29M | 391.38M | 356.91M | 388.69M | 371.81M | 380.09M | 398.16M | 393.40M | 426.90M | 447.26M | 482.08M | 523.41M |
|
Receivables - Net
|
28.09M | 26.15M | 33.37M | 30.85M | 22.73M | 36.03M | 51.21M | 57.41M | 59.68M | 78.43M | 85.25M | 76.53M | 76.20M | 83.55M | 104.21M | 77.94M | 87.69M | 103.85M | 114.83M | 91.31M | 91.18M | 83.53M | 87.86M | 52.55M | 49.98M | 43.78M | 47.01M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 0.61M | | 69.09M | 52.81M | 35.48M |
|
Receivables
|
28.09M | 26.15M | 33.37M | 30.85M | 22.73M | 36.03M | 51.21M | 57.41M | 59.68M | 78.43M | 85.25M | 76.53M | 76.20M | 83.55M | 104.21M | 77.94M | 87.69M | 103.85M | 114.83M | 91.31M | 91.18M | 83.53M | 88.47M | 52.55M | 119.07M | 96.59M | 82.49M |
|
Inventory
|
8.57M | 13.30M | 15.27M | 19.36M | 21.76M | 25.12M | 29.96M | 38.51M | 44.09M | 51.14M | 59.97M | 63.70M | 70.65M | 78.63M | 81.63M | 82.31M | 83.69M | 80.92M | 73.71M | 83.19M | 88.27M | 94.05M | 83.11M | 74.71M | 68.97M | 61.96M | 56.34M |
|
Prepaid Assets
|
4.50M | 7.25M | 8.03M | 7.10M | 9.41M | 11.08M | 13.03M | 14.44M | 13.30M | 14.06M | 13.90M | 17.76M | 19.14M | 14.35M | 16.58M | 20.86M | 18.68M | 20.18M | 18.79M | 20.79M | 19.61M | 18.16M | 19.41M | 25.57M | 20.36M | 19.20M | 22.21M |
|
Current Assets
|
106.24M | 474.14M | 480.84M | 429.73M | 451.58M | 900.45M | 774.37M | 745.72M | 757.17M | 744.10M | 747.59M | 697.34M | 666.23M | 629.42M | 635.03M | 601.89M | 582.94M | 562.35M | 596.02M | 567.09M | 579.15M | 593.89M | 584.39M | 579.73M | 655.66M | 659.83M | 684.45M |
|
Property, Plant & Equipment (Net)
|
11.13M | 46.84M | 48.82M | 52.38M | 55.93M | 65.11M | 72.84M | 107.31M | 122.33M | 142.59M | 169.49M | 190.20M | 223.00M | 257.69M | 289.33M | 292.11M | 284.91M | 285.01M | 279.57M | 269.49M | 263.29M | 258.76M | 252.65M | 246.09M | 239.71M | 232.53M | 226.71M |
|
Goodwill
|
| | | | | | | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M | 4.51M |
|
Intangibles
|
| | | | | | 22.35M | | | | 25.40M | 24.76M | 24.13M | 23.49M | 22.86M | 22.95M | 22.29M | 21.83M | 16.62M | 16.13M | 16.66M | 16.15M | 15.67M | 15.19M | 14.71M | 64.76M | 62.33M |
|
Goodwill & Intangibles
|
| | | | | | 22.35M | 4.51M | 4.51M | 4.51M | 29.91M | 29.27M | 28.64M | 28.00M | 27.37M | 27.46M | 26.80M | 26.34M | 21.13M | 20.64M | 21.17M | 20.66M | 20.18M | 19.70M | 19.23M | 69.27M | 66.84M |
|
Other Non-Current Assets
|
5.01M | 50.05M | 52.33M | 59.48M | 26.15M | 26.13M | 25.04M | 31.54M | 30.84M | 30.06M | 8.63M | 7.60M | 7.09M | 7.09M | 7.61M | 12.86M | 20.46M | 2.97M | 3.06M | 2.84M | 5.19M | 4.90M | 4.13M | 2.30M | 2.67M | 1.88M | 2.91M |
|
Non-Current Assets
|
18.07M | 98.67M | 125.08M | 180.65M | 131.22M | 142.09M | 154.97M | 208.32M | 220.41M | 246.47M | 271.24M | 305.92M | 335.36M | 366.79M | 393.94M | 412.14M | 406.70M | 386.19M | 369.12M | 355.82M | 350.51M | 343.90M | 334.25M | 323.66M | 324.31M | 367.53M | 356.91M |
|
Assets
|
124.31M | 572.82M | 605.92M | 610.38M | 582.80M | 1,042.54M | 929.34M | 954.03M | 977.58M | 990.57M | 1,018.83M | 1,003.25M | 1,001.59M | 996.21M | 1,028.98M | 1,014.03M | 989.64M | 948.54M | 965.14M | 922.91M | 929.67M | 937.79M | 918.64M | 903.39M | 979.97M | 1,027.36M | 1,041.37M |
|
Accounts Payables
|
8.79M | 11.96M | 13.03M | 13.51M | 9.92M | 9.49M | 4.71M | 15.58M | 16.18M | 17.04M | 17.35M | 18.96M | 26.73M | 21.59M | 21.60M | 29.32M | 23.12M | 18.84M | 15.74M | 20.22M | 21.25M | 26.21M | 12.91M | 10.07M | 15.94M | 18.07M | 12.73M |
|
Payables
|
8.79M | 11.96M | 13.03M | 13.51M | 9.92M | 9.49M | 4.71M | 15.58M | 16.18M | 17.04M | 17.35M | 18.96M | 26.73M | 21.59M | 21.60M | 29.32M | 23.12M | 18.84M | 15.74M | 20.22M | 21.25M | 26.21M | 12.91M | 10.07M | 15.94M | 18.07M | 12.73M |
|
Accumulated Expenses
|
9.94M | 14.27M | 24.45M | 20.09M | 19.44M | 38.58M | 43.45M | 32.66M | 36.16M | 46.19M | 50.91M | 44.09M | 53.22M | 61.99M | 59.78M | 47.39M | 34.09M | 36.26M | 56.65M | 42.42M | 42.44M | 37.77M | 41.16M | 45.48M | 39.06M | 37.08M | 42.50M |
|
Other Accumulated Expenses
|
2.95M | 4.38M | 2.69M | 3.67M | 75.18M | 77.56M | 44.17M | 44.85M | 29.50M | 2.83M | 8.29M | 6.32M | 4.92M | 7.10M | 6.71M | 5.26M | 3.33M | 4.79M | 4.41M | 5.38M | 5.29M | 5.72M | 5.51M | 12.30M | 12.82M | 23.72M | 23.36M |
|
Short term Debt
|
4.19M | 7.38M | 9.88M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 3.45M | 3.94M | 4.98M | 5.94M | 6.16M | 4.91M | 4.46M | 5.13M | 7.64M | 7.98M | 8.39M | 9.04M | 9.20M | 9.29M | 10.01M | 11.52M | 11.13M | 10.82M | 9.41M | 9.29M | 9.44M | 9.67M | 10.54M | 10.98M |
|
Current Deferred Revenue
|
3.50M | 4.30M | 4.13M | 4.60M | 4.60M | 5.00M | 6.20M | 6.10M | 6.90M | 7.30M | 7.70M | 7.90M | 9.30M | 9.40M | 11.03M | 12.10M | 13.90M | 17.70M | 22.00M | 24.10M | 27.80M | 30.10M | 33.20M | 33.50M | 32.70M | 33.00M | 34.40M |
|
Total Current Liabilities
|
32.36M | 48.24M | 63.05M | 59.07M | 122.18M | 145.57M | 118.13M | 120.55M | 113.13M | 100.38M | 110.36M | 94.45M | 117.91M | 126.86M | 130.96M | 112.01M | 98.09M | 104.72M | 127.16M | 108.73M | 111.02M | 121.23M | 117.63M | 107.90M | 112.22M | 147.32M | 153.45M |
|
Non-Current Debt
|
25.49M | 22.31M | 19.84M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
3.33M | 16.17M | 16.12M | | | | | | | | | | | | 3.17M | | | | 8.81M | 9.79M | 11.36M | 12.35M | 12.51M | 12.57M | 11.27M | 10.87M | 10.50M |
|
Preferred Stock Liabilities
|
243.24M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 59.62M | 59.17M | 61.50M | 57.04M | 72.50M | 70.82M | 80.20M | 76.85M | 101.17M | 99.02M | 96.23M | 86.14M | 102.04M | 99.62M | 98.47M | 83.85M | 92.18M | 89.48M | 85.88M | 73.33M | 80.07M | 86.74M | 86.98M | 84.36M |
|
Other Non-Current Liabilities
|
0.77M | 0.95M | 1.93M | 1.54M | 2.90M | 4.05M | 3.93M | 8.87M | 8.14M | 8.43M | 8.24M | 8.58M | 9.13M | 5.73M | 2.98M | 6.80M | 7.92M | 10.14M | 4.28M | 4.51M | 4.57M | 4.95M | 5.03M | 5.40M | 6.12M | 6.39M | 6.47M |
|
Total Non-Current Liabilities
|
100.28M | 150.42M | 183.91M | 199.77M | 188.63M | 213.41M | 186.34M | 192.71M | 184.86M | 181.92M | 193.02M | 187.98M | 208.95M | 214.69M | 220.26M | 204.85M | 188.42M | 193.19M | 219.82M | 199.57M | 201.04M | 210.04M | 203.47M | 191.10M | 200.57M | 235.85M | 238.57M |
|
Total Liabilities
|
101.05M | 151.37M | 185.84M | 201.32M | 191.53M | 217.46M | 190.27M | 201.57M | 192.99M | 190.35M | 201.26M | 196.57M | 218.07M | 220.41M | 223.24M | 211.65M | 196.34M | 203.32M | 224.10M | 204.08M | 205.61M | 214.99M | 208.50M | 196.50M | 206.69M | 242.24M | 245.04M |
|
Total Debt
|
29.68M | 29.69M | 29.72M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-219.99M | 421.45M | 420.08M | 409.07M | 391.27M | 825.08M | 739.07M | 752.46M | 784.59M | 800.22M | 817.57M | 806.68M | 783.52M | 775.79M | 805.74M | 802.38M | 793.30M | 745.22M | 741.04M | 718.83M | 724.06M | 722.80M | 710.13M | 706.89M | 773.28M | 785.12M | 796.33M |
|
Shareholder's Equity
|
-219.99M | 421.45M | 420.08M | 409.07M | 391.27M | 825.08M | 739.07M | 752.46M | 784.59M | 800.22M | 817.57M | 806.68M | 783.52M | 775.79M | 805.74M | 802.38M | 793.30M | 745.22M | 741.04M | 718.83M | 724.06M | 722.80M | 710.13M | 706.89M | 773.28M | 785.12M | 796.33M |
|
Liabilities and Shareholders Equity
|
124.31M | 572.82M | 605.92M | 610.38M | 582.80M | 1,042.54M | 929.34M | 954.03M | 977.58M | 990.57M | 1,018.83M | 1,003.25M | 1,001.59M | 996.21M | 1,028.98M | 1,014.03M | 989.64M | 948.54M | 965.14M | 922.91M | 929.67M | 937.79M | 918.64M | 903.39M | 979.97M | 1,027.36M | 1,041.37M |
|
Retained Earnings
|
-231.12M | -255.23M | -262.37M | -283.51M | -323.68M | -389.52M | -805.10M | -816.65M | -827.70M | -844.87M | -863.32M | -905.73M | -970.19M | -1012.11M | -1029.32M | -1080.07M | -1142.48M | -1235.47M | -1284.42M | -1344.37M | -1382.27M | -1418.02M | -1467.05M | -1501.40M | -1466.87M | -1494.34M | -1510.59M |
|
Treasury Shares
|
| | | 0.06M | 0.70M | 0.78M | 0.82M | 0.99M | 1.34M | 1.31M | 1.30M | 1.61M | 2.57M | 5.81M | 5.84M | 5.87M | 6.43M | 5.70M | 5.33M | 5.58M | 6.61M | 6.40M | 6.49M | 7.62M | 9.16M | 8.47M | 7.83M |