|
Cash & Equivalents
|
| | 217.73M | | 651.03M | 1,161.36M | 1,056.21M | | | 1,326.54M | 1,132.33M | 600.72M | 532.64M | 509.66M | 472.01M | 388.71M | 304.23M | 289.08M | 208.82M | 140.51M | 111.60M | 98.16M | 78.37M | 67.57M | 67.16M | 67.44M |
|
Short-term Investments
|
| | 1.85M | | 21.85M | 27.96M | 33.83M | 26.55M | 37.12M | 69.57M | 82.45M | 196.81M | 153.74M | 94.31M | 73.09M | 71.99M | 66.31M | 80.52M | 73.23M | 48.10M | 47.30M | 46.20M | 48.10M | 52.10M | 52.00M | 54.30M |
|
Cash & Current Investments
|
| | 219.59M | | 672.89M | 1,189.32M | 1,090.04M | 26.55M | 37.12M | 1,396.12M | 1,214.78M | 797.53M | 686.38M | 603.97M | 545.11M | 460.70M | 370.54M | 369.60M | 282.05M | 188.61M | 158.90M | 144.36M | 126.47M | 119.67M | 119.16M | 121.74M |
|
Receivables
|
| | 30.85M | | 15.29M | 33.80M | 60.58M | 93.22M | 100.49M | 89.90M | 105.43M | 293.38M | 219.50M | 23.73M | | 10.08M | 9.56M | 9.02M | 9.14M | | | | | | | |
|
Raw Materials
|
| | 2.46M | | 0.95M | 1.90M | 2.19M | 1.99M | 1.64M | 2.29M | 1.84M | 3.79M | 3.07M | 2.88M | 2.65M | 2.97M | 1.74M | 1.20M | 0.59M | | | | | | | |
|
Inventory
|
| | 205.75M | | 141.06M | 299.41M | 423.65M | 337.70M | 519.97M | 601.75M | 726.38M | 741.37M | 535.77M | 437.83M | 320.65M | 212.98M | 208.87M | 240.68M | -163.25M | | | | | | | |
|
Prepaid Assets
|
| | 9.15M | | 17.81M | 16.26M | 23.62M | 24.72M | 49.98M | 62.39M | 55.70M | 68.46M | 61.43M | 58.58M | | 59.36M | 57.22M | 56.89M | 50.90M | | | | | | | |
|
Current Assets
|
| | 465.33M | | 847.05M | 1,538.79M | 1,597.88M | 1,422.47M | 2,171.13M | 2,150.16M | 2,102.29M | 1,859.43M | 1,666.90M | 1,372.46M | 814.23M | 878.97M | 889.57M | 1,013.69M | 952.64M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 7.83M | | 9.78M | 10.05M | 15.09M | 16.94M | 21.40M | 30.56M | 37.04M | 44.66M | 49.84M | 50.52M | 4.47M | 51.43M | 50.69M | 49.22M | 4.98M | 2.41M | 2.22M | 3.06M | 4.06M | 2.50M | 3.96M | 5.64M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 253.21M | | | |
|
Goodwill
|
| | 78.17M | 78.17M | 78.17M | 78.17M | 78.17M | 159.31M | 159.31M | 158.82M | 158.82M | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 0.57M | | 0.30M | 0.16M | 0.03M | 32.91M | 31.32M | 29.76M | 28.21M | 179.18M | 172.43M | 165.67M | 158.91M | 152.16M | 145.40M | 138.64M | 131.89M | 125.14M | 118.38M | 111.62M | 104.87M | 13.80M | 13.32M | 12.85M |
|
Goodwill & Intangibles
|
| | 78.74M | 78.17M | 78.47M | 78.33M | 78.21M | 192.22M | 190.62M | 188.58M | 187.02M | 179.18M | 172.43M | 165.67M | 158.91M | 152.16M | 145.40M | 138.64M | 131.89M | 125.14M | 118.38M | 111.62M | 104.87M | 13.80M | 13.32M | 12.85M |
|
Other Non-Current Assets
|
| | 12.06M | | 12.47M | 13.43M | 15.74M | 16.51M | 19.81M | 23.25M | 25.03M | 29.62M | 28.53M | 29.54M | 432.24M | 72.00M | 66.30M | 80.50M | 196.54M | 49.52M | 48.20M | 47.10M | 49.03M | 53.00M | 52.90M | 55.03M |
|
Non-Current Assets
|
| | 98.06M | | 116.16M | 116.15M | 126.18M | 244.24M | 249.51M | 259.38M | 264.46M | 479.31M | 475.40M | 436.50M | 804.80M | 772.67M | 702.30M | 633.02M | 522.78M | | | | | | | |
|
Assets
|
| | 563.39M | | 963.21M | 1,654.94M | 1,724.06M | 1,666.71M | 2,420.64M | 2,409.54M | 2,366.75M | 2,338.74M | 2,142.30M | 1,808.96M | 1,619.03M | 1,651.64M | 1,591.87M | 1,646.71M | 1,475.42M | 1,222.27M | 1,180.71M | 1,123.73M | 1,066.70M | 989.96M | 979.75M | 949.19M |
|
Accounts Payables
|
| | 18.99M | | 20.13M | 29.63M | 32.92M | 42.84M | 69.81M | 59.52M | 52.65M | 52.17M | 43.63M | 36.80M | 34.70M | 28.86M | 29.34M | 27.28M | 26.76M | | | | | | | 10.00M |
|
Payables
|
| | 18.99M | | 20.13M | 29.63M | 32.92M | 42.84M | 69.81M | 59.52M | 52.65M | 52.17M | 43.63M | 36.80M | 34.70M | 28.86M | 29.34M | 27.28M | 26.76M | | | | | | | 10.00M |
|
Accumulated Expenses
|
| | 38.49M | | 40.90M | 47.64M | 59.41M | 71.97M | 86.33M | 104.69M | 121.51M | 139.16M | 107.09M | 103.90M | | 58.49M | 58.31M | 57.44M | 8.92M | 6.95M | 8.79M | 11.15M | 12.16M | 6.71M | 9.20M | 6.79M |
|
Other Accumulated Expenses
|
| | 11.57M | | 13.12M | 16.38M | 30.27M | 32.70M | 90.99M | 66.90M | 57.60M | 36.36M | 22.14M | 27.19M | | 15.25M | 11.91M | 12.28M | 9.97M | | | | | | | |
|
Short term Debt
|
| | 173.46M | | 109.78M | 248.97M | 329.23M | 253.04M | 363.61M | 441.47M | 512.80M | 569.94M | 422.45M | 345.27M | -47.24M | 261.75M | 231.47M | 212.49M | -172.41M | 0.09M | 113.20M | 55.50M | 161.40M | 192.80M | 108.50M | 65.30M |
|
Current Leases
|
| | | | 4.64M | 4.62M | 6.05M | 6.37M | 6.61M | 6.87M | 6.89M | 7.41M | 7.10M | 8.27M | | 9.02M | 9.27M | 9.51M | 8.74M | | | | | | | |
|
Current Taxes
|
| | 7.46M | | 11.30M | 13.18M | 15.44M | 22.79M | 28.41M | 32.12M | 39.16M | 35.57M | 19.57M | 10.27M | 5.98M | 5.69M | 5.01M | 4.85M | 4.40M | | | | | | | |
|
Current Deferred Revenue
|
| | 17.32M | | 15.49M | 17.30M | 24.82M | 48.24M | 41.65M | 64.09M | 75.80M | 73.35M | 17.80M | 16.31M | 10.65M | 13.04M | 16.72M | 12.49M | 14.03M | | | | | | | |
|
Total Current Liabilities
|
| | 259.83M | | 204.06M | 364.53M | 482.71M | 455.14M | 659.00M | 743.55M | 827.26M | 1,017.33M | 946.11M | 719.72M | 229.52M | 658.08M | 667.36M | 823.18M | 856.81M | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | 608.96M | 609.81M | 610.62M | 687.43M | 674.33M | 607.79M | 402.15M | 554.65M | 544.93M | 521.35M | 454.17M | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | 290.49M | | | |
|
Preferred Stock Liabilities
|
| | 874.33M | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 383.82M | | | | 228.12M | 25.29M | 8.88M | 5.00M | 4.02M | 2.97M | 2.27M | 0.19M |
|
Operating Leases
|
| | | | 11.75M | 10.67M | 12.09M | 13.46M | 12.35M | 11.32M | 9.59M | 8.94M | 8.35M | 20.62M | 5.23M | 18.28M | 23.93M | 26.94M | 10.46M | 9.81M | 11.59M | 11.40M | 11.06M | 10.20M | 9.76M | 9.46M |
|
Other Non-Current Liabilities
|
| | 3.07M | | 1.97M | 1.89M | 2.15M | | | 4.20M | 4.09M | 16.68M | 18.46M | 15.70M | 71.23M | 18.38M | 17.41M | 16.97M | 61.32M | 61.26M | 51.58M | 51.47M | 291.58M | 48.54M | 46.25M | 41.02M |
|
Total Non-Current Liabilities
|
| | 259.83M | | 215.81M | 375.21M | 494.80M | 471.11M | 1,283.89M | 1,364.69M | 1,447.47M | 1,713.69M | 1,628.79M | 1,348.13M | 1,067.96M | 1,231.02M | 1,236.22M | 1,371.47M | 1,286.43M | 1,099.52M | 1,085.99M | 1,067.58M | 806.06M | 782.78M | 781.56M | 781.56M |
|
Total Liabilities
|
| | 262.91M | 616.12M | 217.77M | 377.09M | 496.95M | 471.11M | 1,283.89M | 1,368.89M | 1,451.56M | 1,730.37M | 1,647.25M | 1,363.83M | 1,139.19M | 1,249.40M | 1,253.63M | 1,388.44M | 1,347.75M | 1,160.78M | 1,137.57M | 1,119.05M | 1,097.64M | 831.33M | 827.81M | 822.58M |
|
Total Debt
|
| | 173.46M | | 109.78M | 248.97M | 329.23M | 253.04M | 972.57M | 1,051.28M | 1,123.42M | 1,257.37M | 1,096.78M | 953.06M | 354.92M | 816.40M | 776.40M | 733.84M | 281.76M | 0.09M | 113.20M | 55.50M | 161.40M | 192.80M | 108.50M | 65.30M |
|
Common Equity
|
| | -573.85M | -616.12M | 745.43M | 1,277.85M | 1,227.10M | 1,195.60M | 1,136.75M | 1,040.65M | 915.19M | 608.36M | 495.05M | 445.13M | 479.83M | 407.13M | 343.41M | 263.57M | 127.67M | 61.49M | 43.14M | 4.68M | -30.95M | 158.63M | 151.94M | 126.61M |
|
Shareholder's Equity
|
| | -573.85M | -616.12M | 745.43M | 1,277.85M | 1,227.10M | 1,195.60M | 1,136.75M | 1,040.65M | 915.19M | 608.36M | 495.05M | 445.13M | 479.83M | 407.13M | 343.41M | 263.57M | 127.67M | 61.49M | 43.14M | 4.68M | -30.95M | 158.63M | 151.94M | 126.61M |
|
Liabilities and Shareholders Equity
|
| | 563.39M | | 963.21M | 1,654.94M | 1,724.06M | 1,666.71M | 2,420.64M | 2,409.54M | 2,366.75M | 2,338.74M | 2,142.30M | 1,808.96M | 1,619.03M | 1,651.64M | 1,591.87M | 1,646.71M | 1,475.42M | 1,222.27M | 1,180.71M | 1,123.73M | 1,066.70M | 989.96M | 979.75M | 949.19M |
|
Retained Earnings
|
| | -573.86M | | -679.36M | -717.21M | -777.87M | -855.06M | -920.87M | -1018.99M | -1148.78M | -1459.24M | -1574.33M | -1625.46M | -4.60M | -1675.74M | -1742.05M | -1824.91M | -1960.71M | -2028.33M | -2049.52M | -2089.26M | -2125.84M | -6.35M | -14.87M | -41.65M |
|
Treasury Shares
|
| | 0.68M | 0.20M | 2.49M | 2.21M | 0.20M | | | | 2.27M | | | | 0.11M | | | | 0.17M | | | | 0.13M | | | |
|
Shares Outstanding
|
8.58M | 8.62M | 8.65M | 8.45M | 119.34M | 130.23M | 134.04M | 136.30M | 136.72M | 136.90M | 1.71M | 137.70M | 138.10M | 138.15M | 1.73M | 1.74M | 1.75M | 1.75M | 1.79M | 1.80M | 1.81M | 1.81M | 1.82M | 5.18M | 5.20M | 5.20M |