|
Cash & Equivalents
|
50.34M | 33.10M | 128.98M | 114.60M | 960.12M | 115.36M | 273.78M | 167.44M | 204.53M | 339.53M | 221.88M | 277.62M | 311.14M | 284.83M | 206.44M | 149.01M | 114.56M | 167.15M | 133.82M | 121.27M | 125.09M | 164.36M | 80.94M | 103.20M |
|
Short-term Investments
|
| 211.87M | | | 162.88M | 978.02M | 825.21M | 802.99M | 764.10M | 620.63M | 685.40M | 562.45M | 461.30M | 446.15M | 544.43M | 613.26M | 608.76M | 583.22M | 628.72M | 609.10M | 599.23M | 578.33M | 630.96M | 571.83M |
|
Cash & Current Investments
|
50.34M | 244.98M | 128.98M | 114.60M | 1,123.00M | 1,093.38M | 1,098.99M | 970.42M | 968.63M | 960.16M | 907.28M | 840.07M | 772.44M | 730.98M | 750.88M | 762.27M | 723.32M | 750.37M | 762.53M | 730.37M | 724.33M | 742.69M | 711.90M | 675.03M |
|
Receivables - Net
|
| 30.83M | | | 30.23M | 65.46M | 55.83M | 27.17M | 68.18M | 80.27M | 81.30M | 94.76M | 143.68M | 134.59M | 122.57M | 143.15M | 173.48M | 130.06M | 140.07M | 159.99M | 180.36M | 137.23M | 113.92M | 136.06M |
|
Receivables - Other
|
| 0.25M | | | 1.03M | 15.18M | 1.26M | 9.38M | 15.73M | 35.85M | 33.61M | 53.87M | 82.14M | 74.62M | | | | | | | | | | |
|
Receivables
|
| 31.08M | | | 31.26M | 80.64M | 57.09M | 36.55M | 83.91M | 116.12M | 114.91M | 148.63M | 225.82M | 209.21M | 122.57M | 143.15M | 173.48M | 130.06M | 140.07M | 159.99M | 180.36M | 137.23M | 113.92M | 136.06M |
|
Prepaid Assets
|
| 5.40M | | | 13.50M | 14.30M | 12.56M | 18.54M | 25.75M | 20.00M | 18.06M | 25.24M | 30.39M | 23.31M | 21.35M | 25.66M | 29.23M | 23.96M | 23.81M | 27.46M | 26.22M | 24.34M | 25.29M | 34.80M |
|
Current Assets
|
| 281.20M | | | 1,166.74M | 1,173.14M | 1,167.38M | 1,016.13M | 1,062.57M | 1,060.44M | 1,006.63M | 960.07M | 946.51M | 888.88M | 894.79M | 931.08M | 926.03M | 904.39M | 926.41M | 917.82M | 930.90M | 904.25M | 851.11M | 845.90M |
|
Property, Plant & Equipment (Net)
|
| 8.72M | | | 6.84M | 6.13M | 5.69M | 5.24M | 5.30M | 14.52M | 38.93M | 61.72M | 75.20M | 84.58M | 88.67M | 92.65M | 91.00M | 88.63M | 86.48M | 84.20M | 81.91M | 79.30M | 76.60M | 73.68M |
|
Long-Term Investments
|
| 0.72M | | | | | | 101.72M | 54.01M | 32.09M | 30.89M | 18.69M | 17.37M | 81.42M | 58.71M | | | | | | | | | |
|
Goodwill
|
| 0.62M | | | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M |
|
Goodwill & Intangibles
|
| 0.62M | | | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M |
|
Other Non-Current Assets
|
| 13.83M | | | 10.37M | 16.58M | 17.84M | 41.16M | 65.01M | 63.22M | 60.10M | 59.50M | 55.51M | 47.53M | 46.61M | 46.75M | 46.33M | 44.58M | 44.10M | 43.65M | 41.70M | 41.71M | 40.40M | 41.09M |
|
Non-Current Assets
|
| 23.90M | | | 17.84M | 23.34M | 24.16M | 148.74M | 124.94M | 110.45M | 130.53M | 140.54M | 148.70M | 214.15M | 194.61M | 140.03M | 137.96M | 133.83M | 131.21M | 128.47M | 124.24M | 121.63M | 117.63M | 115.40M |
|
Assets
|
| 305.11M | | | 1,184.57M | 1,196.48M | 1,191.54M | 1,164.87M | 1,187.51M | 1,170.88M | 1,137.17M | 1,100.61M | 1,095.21M | 1,103.03M | 1,089.40M | 1,071.11M | 1,063.99M | 1,038.22M | 1,057.62M | 1,046.29M | 1,055.14M | 1,025.88M | 968.74M | 961.30M |
|
Accounts Payables
|
| 4.73M | | | 12.61M | 12.07M | 10.05M | 10.13M | 14.48M | 54.22M | 40.75M | 30.66M | 19.99M | 24.61M | 26.89M | 25.74M | 19.84M | 11.32M | 31.61M | 20.61M | 28.74M | 15.16M | 12.08M | 35.94M |
|
Payables
|
| 4.73M | | | 12.61M | 12.07M | 10.05M | 10.13M | 14.48M | 54.22M | 40.75M | 30.66M | 19.99M | 24.61M | 26.89M | 25.74M | 19.84M | 11.32M | 31.61M | 20.61M | 28.74M | 15.16M | 12.08M | 35.94M |
|
Accumulated Expenses
|
| 13.69M | | | 18.00M | 21.83M | 17.11M | 33.67M | 33.60M | 32.22M | 29.21M | 37.73M | 39.52M | 46.51M | 32.45M | 37.65M | 37.82M | 44.26M | 33.93M | 41.76M | 48.73M | 53.87M | 45.40M | 48.93M |
|
Current Deferred Revenue
|
70.89M | 60.30M | 107.24M | 81.96M | 62.31M | 75.23M | 25.15M | 18.71M | 2.32M | 49.10M | 43.70M | 30.60M | 38.90M | 47.90M | 41.00M | 40.60M | 41.30M | 39.00M | 40.30M | 35.80M | 33.00M | 36.60M | 29.90M | 34.70M |
|
Total Current Liabilities
|
| 81.04M | | | 104.10M | 124.48M | 140.13M | 132.18M | 129.19M | 150.17M | 131.25M | 118.66M | 123.61M | 136.04M | 110.71M | 114.15M | 109.18M | 102.33M | 117.93M | 122.01M | 138.05M | 131.88M | 111.29M | 130.82M |
|
Non-Current Deffered Revenue
|
| 6.76M | | | 2.36M | 2.96M | 1.68M | 0.98M | 0.92M | 0.29M | 0.02M | 0.23M | 0.05M | 0.00M | 0.02M | 0.07M | 2.18M | 1.73M | 0.72M | 0.13M | | | 0.98M | 2.28M |
|
Preferred Stock Liabilities
|
375.21M | 375.21M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 6.00M | | | 4.00M | 7.85M | 5.93M | 5.20M | 30.72M | 30.95M | 26.92M | 28.56M | 24.18M | 37.32M | 46.23M | 45.62M | 54.63M | 60.80M | 64.06M | 65.19M | 56.92M | 55.70M | 57.64M | 56.30M |
|
Total Non-Current Liabilities
|
| 87.80M | | | 106.46M | 127.45M | 141.81M | 133.16M | 130.11M | 150.46M | 131.27M | 118.88M | 123.66M | 136.04M | 110.73M | 114.22M | 111.36M | 104.07M | 118.64M | 122.14M | 138.05M | 131.88M | 112.28M | 133.11M |
|
Total Liabilities
|
| 93.80M | | | 110.46M | 135.30M | 147.75M | 138.36M | 160.83M | 181.41M | 158.19M | 147.44M | 147.84M | 173.36M | 156.96M | 159.84M | 165.99M | 164.87M | 182.70M | 187.33M | 194.96M | 187.58M | 169.91M | 189.41M |
|
Common Equity
|
-155.90M | -182.70M | -179.68M | -184.33M | 1,074.11M | 1,061.17M | 1,043.80M | 1,026.51M | 1,026.67M | 989.48M | 978.98M | 953.17M | 947.37M | 929.66M | 932.44M | 911.28M | 898.00M | 873.35M | 874.92M | 858.96M | 860.18M | 838.30M | 798.82M | 771.88M |
|
Shareholder's Equity
|
-155.90M | -182.70M | -179.68M | -184.33M | 1,074.11M | 1,061.17M | 1,043.80M | 1,026.51M | 1,026.67M | 989.48M | 978.98M | 953.17M | 947.37M | 929.66M | 932.44M | 911.28M | 898.00M | 873.35M | 874.92M | 858.96M | 860.18M | 838.30M | 798.82M | 771.88M |
|
Liabilities and Shareholders Equity
|
| 305.11M | | | 1,184.57M | 1,196.48M | 1,191.54M | 1,164.87M | 1,187.51M | 1,170.88M | 1,137.17M | 1,100.61M | 1,095.21M | 1,103.03M | 1,089.40M | 1,071.11M | 1,063.99M | 1,038.22M | 1,057.62M | 1,046.29M | 1,055.14M | 1,025.88M | 968.74M | 961.30M |
|
Retained Earnings
|
| -293.64M | | | -325.28M | -349.33M | -386.79M | -443.53M | -482.98M | -541.40M | -613.27M | -682.12M | -745.28M | -810.24M | -874.60M | -944.38M | -1017.01M | -1089.93M | -1152.76M | -1218.73M | -1298.93M | -1378.63M | -1495.40M | -1600.07M |
|
Treasury Shares
|
0.16M | 0.16M | | | | 0.45M | 3.90M | 6.04M | 6.92M | 12.11M | 17.61M | 17.57M | 19.92M | 21.15M | 22.40M | 22.46M | 20.91M | 19.28M | 20.46M | 20.48M | 23.58M | 23.77M | 27.69M | 26.05M |