|
Assets
|
| 338.14M | 688.95M | 1,155.60M | 1,093.60M | 1,385.33M | 1,027.16M | 1,214.49M | 1,237.62M | 1,447.47M | 1,778.62M |
|
Cash & Equivalents
|
0.22M | 130.64M | 139.45M | 285.44M | 295.07M | 459.38M | 378.53M | 449.51M | 619.37M | 815.69M | 526.25M |
|
Short-term Investments
|
| 74.72M | 175.47M | 142.63M | 15.47M | 10.29M | 34.40M | 12.53M | 13.23M | 34.87M | 260.27M |
|
Cash & Current Investments
|
0.22M | 205.37M | 314.92M | 428.07M | 310.54M | 469.67M | 412.93M | 462.04M | 632.59M | 850.56M | 786.53M |
|
Receivables - Net
|
| 12.81M | 4.12M | 3.28M | 1.28M | 0.49M | 18.81M | 47.86M | 32.04M | 70.29M | 77.62M |
|
Receivables - Other
|
| 30.56M | 0.24M | 18.02M | 275.10M | 344.55M | 135.48M | 173.54M | 183.59M | 137.76M | 138.22M |
|
Receivables
|
| 43.37M | 4.36M | 21.30M | 276.38M | 345.04M | 154.29M | 221.41M | 215.63M | 208.04M | 215.84M |
|
Inventory
|
| | | | | | | | | | 130.61M |
|
Prepaid Assets
|
| 39.34M | 67.23M | 164.30M | 106.07M | 191.50M | 42.70M | 55.24M | 46.60M | 60.07M | 323.54M |
|
Property, Plant & Equipment (Net)
|
| 2.58M | 5.11M | 12.64M | 13.06M | 28.13M | 22.56M | 16.09M | 11.20M | 11.15M | 10.78M |
|
Long-Term Investments
|
| | | | 194.12M | | | | | | 1.27M |
|
Goodwill
|
| | | | | | | | 0.71M | 0.68M | 0.66M |
|
Goodwill & Intangibles
|
| | | | | | | | 0.71M | 0.68M | 0.66M |
|
Long-Term Deferred Tax
|
| 28.04M | 62.85M | 123.12M | 26.78M | 6.52M | 2.57M | 1.16M | 12.21M | 10.34M | 10.61M |
|
Other Non-Current Assets
|
| 98.61M | 175.47M | 277.53M | 14.86M | 10.21M | 36.36M | 12.68M | 12.87M | 37.64M | 35.66M |
|
Accounts Payables
|
| 40.32M | 60.30M | 17.44M | 4.41M | 6.26M | 8.06M | 7.95M | 2.05M | 4.35M | 5.91M |
|
Payables
|
| 40.32M | 60.30M | 17.44M | 4.41M | 6.26M | 8.06M | 7.95M | 2.05M | 4.35M | 5.91M |
|
Accumulated Expenses
|
| 45.94M | 81.26M | 199.29M | 158.30M | 335.94M | 185.28M | 185.60M | 190.66M | 211.34M | 222.22M |
|
Current Taxes
|
| 30.36M | 61.32M | 116.22M | 54.17M | 116.31M | 28.19M | 38.83M | 83.83M | 131.77M | 160.37M |
|
Current Deferred Revenue
|
| -11.59M | 23.67M | 34.26M | 40.12M | 51.45M | 7.80M | 1.94M | 9.50M | 7.61M | 1.30M |
|
Non-Current Debt
|
| | | 17.35M | 18.39M | 6.76M | 128.17M | 6.58M | 188.59M | 116.06M | 3,387.95M |
|
Non-Current Deferred Tax Liability
|
| | | 1.73M | 73.14M | 31.44M | 5.94M | 17.66M | 11.56M | 17.19M | 5.68M |
|
Operating Leases
|
| | | | | 40.55M | 12.54M | 11.31M | 5.11M | 3.33M | 5.58M |
|
Other Non-Current Liabilities
|
| 63.91M | 108.57M | | | | | | 33.92M | | |
|
Total Non-Current Liabilities
|
| 129.50M | 272.17M | | | | | | 329.31M | | |
|
Total Liabilities
|
-36.33M | 193.41M | 380.74M | 699.11M | 348.79M | 740.37M | 448.21M | 457.90M | 363.23M | 308.65M | 471.31M |
|
Total Debt
|
| | | 17.35M | 18.39M | 6.76M | 128.17M | 6.58M | 188.59M | 116.06M | 3,387.95M |
|
Common Equity
|
36.33M | 150.83M | 308.21M | 456.49M | 744.81M | 644.96M | 578.95M | 756.59M | 874.39M | 1,138.83M | 1,307.31M |
|
Shareholder's Equity
|
36.33M | 155.76M | 308.21M | 456.49M | 744.81M | 644.96M | 578.95M | 756.59M | 874.39M | 1,138.83M | 1,307.31M |
|
Liabilities and Shareholders Equity
|
| 338.14M | 688.95M | 1,155.60M | 1,093.60M | 1,385.33M | 1,027.16M | 1,214.49M | 1,237.62M | 1,447.47M | 1,778.62M |
|
Treasury Shares
|
| | 0.22M | | 0.00M | 0.28M | 0.15M | 0.20M | 0.48M | 1.04M | 1.63M |
|
Retained Earnings
|
| 29.48M | 169.54M | 282.04M | 554.25M | -76.63M | -192.74M | -38.89M | 131.77M | 420.48M | 607.60M |