|
Cash & Equivalents
|
0.22M | 134.90M | 145.98M | 328.99M | 394.76M | 463.17M | 358.12M | 444.10M | 636.25M | 819.49M | 526.25M |
|
Short-term Investments
|
| 74.72M | 174.60M | 1,805.69M | 64.74M | 71.06M | 237.24M | 80.80M | 132.38M | 34.87M | 260.27M |
|
Cash & Current Investments
|
0.22M | 209.63M | 320.58M | 2,134.68M | 459.50M | 534.23M | 595.36M | 524.90M | 768.63M | 854.35M | 786.53M |
|
Receivables - Net
|
| 13.23M | 4.31M | 3.16M | 6.11M | 0.49M | 17.80M | 47.29M | 32.92M | 70.61M | 77.62M |
|
Receivables - Other
|
| 31.55M | 46.25M | 126.60M | 591.96M | 347.40M | 128.17M | 171.45M | 93.35M | 138.40M | 138.22M |
|
Receivables
|
| 44.79M | 50.56M | 129.76M | 598.07M | 29.61M | 1,253.49M | 1,697.96M | 514.39M | 116.16M | 17.52M |
|
Inventory
|
| | | | | | | | | | 130.61M |
|
Prepaid Assets
|
| 39.34M | 70.38M | 158.22M | 386.49M | 193.09M | 40.39M | 54.57M | 47.87M | 59.94M | 323.54M |
|
Property, Plant & Equipment (Net)
|
| 2.58M | 5.35M | 12.17M | 40.28M | 28.37M | 21.34M | 15.90M | 11.51M | 11.20M | 10.78M |
|
Long-Term Investments
|
| | | | 32.96M | | | | | | 1.27M |
|
Goodwill
|
| | | | | | | | 0.71M | 0.68M | 0.66M |
|
Goodwill & Intangibles
|
| | | | | | | | 0.71M | 0.68M | 0.66M |
|
Long-Term Deferred Tax
|
| 28.04M | 65.80M | 118.57M | 27.88M | 6.58M | 2.43M | 1.15M | 12.54M | 10.39M | 10.61M |
|
Other Non-Current Assets
|
| 77.16M | 183.69M | 334.14M | 64.74M | 10.29M | 34.40M | 33.15M | 24.26M | 46.41M | 35.66M |
|
Assets
|
| 349.16M | 721.22M | 1,112.83M | 2,158.09M | 1,396.78M | 971.78M | 1,199.87M | 1,271.35M | 1,454.21M | 1,778.62M |
|
Accounts Payables
|
| 40.32M | 63.13M | 16.79M | 94.82M | 6.31M | 7.63M | 7.86M | 2.11M | 4.37M | 5.91M |
|
Payables
|
| 40.32M | 63.13M | 16.79M | 94.82M | 6.31M | 7.63M | 7.86M | 2.11M | 4.37M | 5.91M |
|
Accumulated Expenses
|
| 45.94M | 85.06M | 191.92M | 332.16M | 336.66M | 175.28M | 183.37M | 195.85M | 207.07M | 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
|
| 18.73M | 24.78M | 32.99M | 86.23M | 51.88M | 7.38M | 1.92M | 9.76M | 7.65M | 1.30M |
|
Non-Current Debt
|
| | | 117.22M | 206.21M | 6.81M | 884.01M | 6.58M | 1,266.23M | 820.18M | 3,387.95M |
|
Non-Current Deferred Tax Liability
|
| | | 1.67M | 73.71M | 31.70M | 5.62M | 17.45M | 11.88M | 17.27M | 5.68M |
|
Operating Leases
|
| | | | | 40.89M | 11.87M | 11.18M | 5.25M | 3.35M | 5.58M |
|
Other Non-Current Liabilities
|
| 63.91M | 108.57M | | | | | | 33.92M | | |
|
Total Non-Current Liabilities
|
| 129.50M | 290.00M | | | | | | 339.21M | | |
|
Total Liabilities
|
| 193.41M | 398.57M | 673.23M | 2,213.12M | 746.49M | 424.04M | 452.39M | 373.13M | 310.08M | 471.31M |
|
Total Debt
|
| | | 117.22M | 206.21M | 6.81M | 884.01M | 6.58M | 1,266.23M | 820.18M | 3,387.95M |
|
Common Equity
|
36.33M | 155.76M | 322.65M | -1167.75M | -55.03M | 650.29M | 547.73M | 747.48M | 898.22M | 1,144.12M | 1,307.31M |
|
Shareholder's Equity
|
36.33M | 155.76M | 322.65M | -1167.75M | -55.03M | 650.29M | 547.73M | 747.48M | 898.22M | 1,144.12M | 1,307.31M |
|
Liabilities and Shareholders Equity
|
| 349.16M | 721.22M | 1,112.83M | 2,158.09M | 1,396.78M | 971.78M | 1,199.87M | 1,271.35M | 1,454.21M | 1,778.62M |
|
Treasury Shares
|
| | 0.22M | | 605.70 | 0.28M | 0.15M | 0.20M | 0.48M | 1.04M | 1.63M |
|
Retained Earnings
|
| 29.48M | 177.48M | 271.60M | -253.43M | -77.26M | -182.34M | -38.42M | 135.37M | 422.44M | 607.60M |