|
Cash & Equivalents
|
55.03M | 48.46M | 74.94M | 96.58M | 212.69M | 365.44M | 497.08M | 123.44M | 173.62M | 184.19M | 122.40M | 139.06M | 114.81M | 76.41M | 217.55M | 90.03M | 94.61M | 109.24M | 88.71M | 65.06M | 71.23M | 59.82M | 38.08M | 47.92M | 50.65M | 43.16M | 55.03M |
|
Short-term Investments
|
109.99M | 374.54M | 498.49M | 480.29M | 342.49M | 204.94M | 338.00M | 564.83M | 540.64M | 414.23M | 292.64M | 214.00M | 248.76M | 307.33M | 290.53M | 408.17M | 346.08M | 307.99M | 282.42M | 281.34M | 237.64M | 232.06M | 205.25M | 174.37M | 142.78M | 154.71M | 157.74M |
|
Cash & Current Investments
|
165.02M | 423.00M | 573.43M | 576.87M | 555.17M | 570.38M | 835.08M | 688.27M | 714.26M | 598.41M | 415.04M | 353.06M | 363.56M | 383.74M | 508.08M | 498.20M | 440.69M | 417.23M | 371.13M | 346.40M | 308.87M | 291.88M | 243.33M | 222.29M | 193.42M | 197.87M | 212.77M |
|
Receivables - Net
|
4.81M | 7.25M | 9.26M | 12.68M | 9.38M | 7.91M | 11.86M | 10.05M | 19.75M | 14.17M | 17.12M | 17.41M | 22.52M | 23.71M | 26.55M | 40.06M | 30.97M | 31.55M | 31.21M | 37.97M | 42.02M | 35.61M | 40.81M | 41.73M | 43.58M | 44.28M | 44.82M |
|
Receivables - Other
|
0.40M | | | 2.40M | 1.90M | 1.50M | 1.40M | 0.90M | 2.80M | 2.30M | 2.00M | 1.40M | 1.10M | 0.80M | 1.00M | 0.80M | 0.90M | 0.90M | 1.10M | 1.00M | 1.10M | 1.20M | 1.30M | 1.30M | 1.50M | 1.30M | 1.50M |
|
Receivables
|
5.21M | 7.25M | 9.26M | 15.08M | 11.28M | 9.41M | 13.26M | 10.95M | 22.55M | 16.47M | 19.12M | 18.81M | 23.62M | 24.51M | 27.55M | 40.86M | 31.87M | 32.45M | 32.31M | 38.97M | 43.12M | 36.81M | 42.11M | 43.03M | 45.08M | 45.59M | 46.32M |
|
Inventory
|
7.84M | 8.00M | 8.67M | 9.07M | 10.52M | 10.54M | 10.74M | 14.06M | 17.42M | 18.61M | 18.23M | 19.26M | 21.00M | 18.78M | 17.34M | 14.45M | 19.87M | 18.96M | 19.49M | 14.45M | 13.29M | 13.21M | 11.96M | 8.44M | 8.68M | 8.40M | 9.93M |
|
Prepaid Assets
|
3.06M | 4.04M | 10.00M | 14.08M | 9.57M | 10.69M | 19.68M | 14.54M | 13.52M | 12.53M | 16.63M | 13.02M | 12.04M | 12.35M | 12.41M | 9.44M | 9.79M | 9.07M | 13.40M | 11.37M | 9.85M | 10.85M | 12.25M | 11.29M | 10.80M | 11.29M | 13.91M |
|
Current Assets
|
180.72M | 442.30M | 601.36M | 612.69M | 584.65M | 599.52M | 877.36M | 726.91M | 764.96M | 643.73M | 467.03M | 402.75M | 419.12M | 438.57M | 564.38M | 562.15M | 501.33M | 476.81M | 435.24M | 410.19M | 374.03M | 351.55M | 308.35M | 283.75M | 256.49M | 261.86M | 281.44M |
|
Property, Plant & Equipment (Net)
|
19.12M | 22.30M | 46.54M | 60.35M | 24.95M | 26.83M | 31.16M | 39.69M | 56.31M | 75.23M | 87.82M | 85.26M | 85.99M | 86.85M | 86.66M | 83.45M | 81.29M | 79.39M | 76.75M | 68.23M | 65.26M | 55.42M | 51.31M | 48.62M | 44.43M | 41.05M | 37.50M |
|
Long-Term Investments
|
| | 135.31M | 105.44M | 100.62M | 57.38M | 16.47M | 118.53M | 30.69M | 91.13M | 217.38M | 217.15M | 137.11M | 66.93M | 19.70M | | | | | | | | 23.87M | 33.66M | 39.35M | 24.10M | 4.04M |
|
Goodwill
|
118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M |
|
Intangibles
|
20.32M | 20.32M | 20.32M | 20.32M | 20.32M | 20.32M | 20.32M | 20.32M | 20.32M | 20.32M | 20.32M | 20.32M | 20.32M | 20.32M | 20.32M | 20.32M | 6.41M | 5.99M | 5.56M | 20.32M | 4.71M | 4.28M | 3.85M | 3.42M | 3.01M | 2.58M | 2.15M |
|
Goodwill & Intangibles
|
139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 125.38M | 124.96M | 124.53M | 139.30M | 123.68M | 123.25M | 122.83M | 122.40M | 121.98M | 121.56M | 121.13M |
|
Other Non-Current Assets
|
0.19M | 5.04M | 2.14M | 2.14M | 2.14M | 2.14M | 2.14M | 2.14M | 2.14M | 2.14M | 2.14M | 2.14M | 2.40M | 2.45M | 2.43M | 2.40M | 2.31M | 3.35M | 2.98M | 3.59M | 3.39M | 3.15M | 3.00M | 2.90M | 2.71M | 2.72M | 2.70M |
|
Non-Current Assets
|
151.97M | 159.09M | 316.04M | 299.61M | 290.24M | 255.30M | 218.12M | 389.50M | 307.13M | 389.64M | 525.58M | 520.60M | 439.07M | 368.06M | 319.83M | 294.47M | 290.13M | 287.73M | 282.44M | 250.95M | 246.29M | 233.32M | 250.16M | 255.62M | 254.36M | 234.78M | 209.18M |
|
Assets
|
332.69M | 601.39M | 917.39M | 912.30M | 874.89M | 854.82M | 1,095.47M | 1,116.41M | 1,072.09M | 1,033.37M | 992.61M | 923.34M | 858.19M | 806.63M | 884.21M | 856.62M | 791.46M | 764.54M | 717.68M | 661.13M | 620.32M | 584.87M | 558.51M | 539.38M | 510.85M | 496.64M | 490.61M |
|
Accounts Payables
|
1.79M | 2.94M | 2.42M | 4.45M | 3.90M | 3.69M | 5.41M | 3.24M | 5.20M | 6.09M | 8.25M | 3.31M | 5.96M | 2.72M | 4.16M | 8.08M | 6.33M | 9.16M | 4.48M | 7.72M | 12.17M | 9.87M | 7.35M | 7.26M | 6.36M | 6.91M | 10.27M |
|
Payables
|
1.79M | 2.94M | 2.42M | 4.45M | 3.90M | 3.69M | 5.41M | 3.24M | 5.20M | 6.09M | 8.25M | 3.31M | 5.96M | 2.72M | 4.16M | 8.08M | 6.33M | 9.16M | 4.48M | 7.72M | 12.17M | 9.87M | 7.35M | 7.26M | 6.36M | 6.91M | 10.27M |
|
Accumulated Expenses
|
4.64M | 5.02M | 5.98M | 8.12M | 4.18M | 5.98M | 7.91M | 13.16M | 13.48M | 13.54M | 17.03M | 15.64M | 10.41M | 9.77M | 12.73M | 15.94M | 8.04M | 10.55M | 10.65M | 13.69M | 7.91M | 9.52M | 12.34M | 15.84M | 7.76M | 9.70M | 12.68M |
|
Other Accumulated Expenses
|
0.55M | | | 0.56M | | | | 1.88M | | | | 1.04M | | | | 1.66M | | | | 0.76M | | | | 0.83M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | 3.19M | | | | | 0.86M | 2.01M | 3.07M | 2.43M |
|
Current Leases
|
| | | | 1.50M | 3.23M | 3.97M | 3.53M | 4.31M | 4.83M | 5.11M | 5.05M | 8.54M | 8.62M | 8.53M | 9.23M | 9.29M | 9.35M | 9.48M | 9.38M | 9.59M | 9.81M | 10.02M | 10.24M | 10.46M | 9.96M | 9.44M |
|
Current Taxes
|
0.11M | | | 2.06M | | | | 1.77M | | | | 0.39M | | | | 0.19M | | | | 0.06M | | | | 0.18M | | | |
|
Current Deferred Revenue
|
12.70M | 61.19M | 61.27M | 60.99M | 64.57M | 75.70M | 78.19M | 73.32M | 78.35M | 83.55M | 79.95M | 179.21M | 168.40M | 155.04M | 135.19M | 122.71M | 114.23M | 108.81M | 99.53M | 93.42M | 91.03M | 91.07M | 84.64M | 82.94M | 79.62M | 75.33M | 42.54M |
|
Total Current Liabilities
|
22.80M | 74.86M | 73.38M | 78.31M | 77.95M | 93.42M | 100.83M | 105.20M | 106.77M | 116.65M | 122.38M | 113.81M | 115.07M | 111.47M | 104.02M | 109.79M | 90.10M | 95.33M | 93.30M | 88.02M | 82.95M | 88.13M | 87.63M | 98.05M | 87.81M | 92.14M | 83.36M |
|
Capital Leases
|
| | 23.45M | 36.61M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 125.36M | | | 126.73M | 130.66M | 131.54M | 132.08M | 132.70M | 132.41M | 131.55M | 130.50M | 129.41M |
|
Non-Current Deffered Revenue
|
6.10M | 240.92M | 228.34M | 219.33M | 208.83M | 187.46M | 174.85M | 163.62M | 144.36M | 119.64M | 110.64M | 98.75M | 84.89M | 74.12M | 67.30M | 58.60M | 53.91M | 50.90M | 44.19M | 44.79M | 44.16M | 38.84M | 32.78M | 27.26M | 24.81M | 20.03M | 1.21M |
|
Preferred Stock Liabilities
|
560.86M | 561.93M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | 0.13M | 0.13M | 0.03M | 0.11M | 0.05M | 0.01M | -0.03M | -0.07M | -0.07M | -0.07M | -0.10M | -0.12M | -0.15M | -0.17M | -0.20M | -0.22M | -0.20M | -0.18M | -0.18M |
|
Operating Leases
|
| | | | 36.55M | 42.50M | 42.37M | 104.33M | 95.25M | 103.77M | 108.04M | 106.69M | 104.98M | 102.73M | 100.52M | 98.77M | 96.49M | 94.18M | 91.82M | 89.39M | 86.90M | 84.37M | 81.80M | 79.15M | 76.44M | 74.41M | 72.36M |
|
Other Non-Current Liabilities
|
| | 0.04M | 0.09M | | 1.50M | 2.38M | | | | | | | | 124.56M | 125.36M | 127.01M | 128.17M | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Total Non-Current Liabilities
|
| | 331.42M | 341.17M | | 323.39M | 318.05M | | | | | | | | 271.84M | 267.16M | 240.50M | 240.41M | | | | 343.42M | 334.91M | 336.87M | 320.61M | 317.08M | 286.34M |
|
Total Liabilities
|
29.94M | 323.84M | 331.47M | 341.26M | 323.32M | 324.88M | 320.43M | 373.15M | 346.38M | 340.06M | 341.06M | 319.24M | 304.94M | 288.32M | 396.39M | 392.52M | 367.51M | 368.57M | 356.05M | 352.86M | 345.56M | 343.44M | 334.93M | 336.89M | 320.63M | 317.10M | 286.36M |
|
Total Debt
|
| | | | | | | | | | | | | | | 125.36M | | | 129.92M | 130.66M | 131.54M | 132.08M | 132.70M | 133.28M | 133.56M | 133.56M | 131.84M |
|
Common Equity
|
-258.11M | -284.37M | 585.92M | 571.04M | 551.56M | 529.94M | 775.05M | 743.27M | 725.72M | 693.31M | 651.54M | 604.10M | 553.25M | 518.32M | 487.84M | 464.17M | 424.02M | 396.04M | 361.73M | 308.40M | 274.91M | 241.60M | 223.77M | 202.71M | 190.42M | 179.72M | 204.44M |
|
Shareholder's Equity
|
-258.11M | -284.37M | 585.92M | 571.04M | 551.56M | 529.94M | 775.05M | 743.27M | 725.72M | 693.31M | 651.54M | 604.10M | 553.25M | 518.32M | 487.84M | 464.17M | 424.02M | 396.04M | 361.73M | 308.40M | 274.91M | 241.60M | 223.77M | 202.71M | 190.42M | 179.72M | 204.44M |
|
Liabilities and Shareholders Equity
|
332.69M | 601.39M | 917.39M | 912.30M | 874.89M | 854.82M | 1,095.47M | 1,116.41M | 1,072.09M | 1,033.37M | 992.61M | 923.34M | 858.19M | 806.63M | 884.21M | 856.62M | 791.46M | 764.54M | 717.68M | 661.13M | 620.32M | 584.87M | 558.51M | 539.38M | 510.85M | 496.64M | 490.61M |
|
Retained Earnings
|
-295.91M | -330.92M | -344.87M | -365.48M | -396.79M | -430.32M | -467.04M | -511.61M | -552.25M | -601.55M | -657.46M | -718.89M | -781.63M | -833.67M | -878.95M | -919.08M | -976.78M | -1024.59M | -1074.89M | -1144.33M | -1191.84M | -1238.06M | -1270.13M | -1303.82M | -1333.68M | -1359.29M | -1349.74M |
|
Treasury Shares
|
| | | 0.00M | 0.00M | 0.05M | 0.05M | 0.05M | 0.65M | 0.71M | 0.88M | 1.21M | 5.49M | 5.55M | 5.47M | 5.98M | 11.16M | 10.74M | 9.94M | 9.67M | 12.01M | 10.72M | 10.47M | 10.17M | 11.80M | 11.60M | 11.46M |