|
Cash & Equivalents
|
32.45M | 37.40M | 48.91M | 41.94M | 65.47M | 60.95M | 69.21M | 86.97M | 89.64M | 160.92M | 92.50M | 84.98M | 49.97M | 110.70M | 125.71M | 516.53M | 329.15M | 454.62M | 172.26M | 184.23M | 154.32M | 195.56M | 131.54M | 101.96M | 74.56M | 72.55M | 47.55M | 37.16M | 33.02M | 37.97M | 44.77M | 76.50M |
|
Short-term Investments
|
| | | | 224.94M | 375.64M | 341.73M | 294.47M | 263.43M | 387.62M | 411.14M | 376.74M | 363.34M | 252.04M | 193.86M | 261.32M | 406.10M | 413.95M | 636.59M | 574.08M | 558.53M | 473.77M | 498.51M | 486.90M | 474.31M | 489.53M | 455.79M | 420.04M | 380.38M | 316.58M | 262.51M | 214.60M |
|
Cash & Current Investments
|
32.45M | 37.40M | 48.91M | 41.94M | 290.41M | 436.60M | 410.93M | 381.45M | 353.07M | 548.53M | 503.64M | 461.71M | 413.31M | 362.74M | 319.57M | 777.85M | 735.25M | 868.57M | 808.86M | 758.31M | 712.85M | 669.33M | 630.05M | 588.86M | 548.86M | 562.08M | 503.33M | 457.20M | 413.40M | 354.55M | 307.28M | 291.11M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 1.58M | 7.39M | 12.82M | 8.82M | 6.49M | 2.59M | 4.70M | 7.83M | 10.46M | | | | | | | | |
|
Prepaid Assets
|
| | | | 2.77M | 5.52M | 3.66M | 4.04M | 4.36M | 7.67M | 6.45M | 8.30M | 8.20M | 11.99M | 9.76M | 8.59M | 7.07M | 9.54M | 9.35M | 10.17M | 11.00M | 11.97M | 10.12M | 13.82M | 16.95M | 19.31M | 16.37M | 12.16M | 11.42M | 12.10M | 11.90M | 9.28M |
|
Current Assets
|
| | | | 293.18M | 442.11M | 414.60M | 385.48M | 357.44M | 556.20M | 510.09M | 470.01M | 421.51M | 374.74M | 329.33M | 788.02M | 749.71M | 890.93M | 827.02M | 774.96M | 726.43M | 686.00M | 647.99M | 613.15M | 565.81M | 581.39M | 519.70M | 469.36M | 424.82M | 366.65M | 319.18M | 300.38M |
|
Property, Plant & Equipment (Net)
|
| | | | 10.94M | 21.73M | 32.01M | 33.86M | 33.85M | 32.67M | 31.52M | 30.58M | 30.18M | 29.47M | 28.70M | 27.90M | 27.33M | 26.23M | 26.03M | 26.29M | 25.52M | 25.00M | 24.29M | 23.11M | 21.86M | 20.84M | 19.95M | 18.22M | 17.14M | 16.21M | 13.91M | 12.71M |
|
Other Non-Current Assets
|
| | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 5.57M | 1.47M | 1.47M | 1.47M | 6.41M | 1.47M | 1.55M | 1.55M | 7.42M | 1.55M | 1.55M | 1.55M | 4.54M | 4.52M | 4.49M | 4.47M |
|
Non-Current Assets
|
| | | | 15.18M | 53.93M | 62.65M | 64.25M | 64.48M | 62.72M | 61.94M | 61.58M | 66.74M | 65.63M | 67.78M | 66.21M | 64.94M | 63.53M | 62.65M | 62.08M | 61.21M | 62.34M | 60.74M | 59.25M | 56.02M | 54.10M | 51.03M | 46.66M | 43.49M | 41.65M | 37.24M | 34.90M |
|
Assets
|
| | | | 308.36M | 496.04M | 477.25M | 449.73M | 421.91M | 618.93M | 572.03M | 531.59M | 488.25M | 440.36M | 397.11M | 854.23M | 814.66M | 954.46M | 889.67M | 837.04M | 787.65M | 748.34M | 708.74M | 672.39M | 621.83M | 635.49M | 570.73M | 516.02M | 468.30M | 408.30M | 356.42M | 335.29M |
|
Accounts Payables
|
| | | | 0.13M | 1.20M | 0.54M | 0.26M | 0.28M | 4.04M | 4.76M | 1.37M | 3.00M | 5.31M | 11.94M | 2.34M | 4.75M | 6.75M | 4.65M | 4.55M | 4.19M | 3.13M | 4.67M | 4.68M | 3.77M | 4.59M | 4.38M | 5.02M | 2.21M | 2.33M | 2.22M | 4.76M |
|
Payables
|
| | | | 0.13M | 1.20M | 0.54M | 0.26M | 0.28M | 4.04M | 4.76M | 1.37M | 3.00M | 5.31M | 11.94M | 2.34M | 4.75M | 6.75M | 4.65M | 4.55M | 4.19M | 3.13M | 4.67M | 4.68M | 3.77M | 4.59M | 4.38M | 5.02M | 2.21M | 2.33M | 2.22M | 4.76M |
|
Accumulated Expenses
|
| | | | 8.44M | 8.00M | 14.58M | 16.55M | 18.26M | 16.71M | 15.58M | 27.07M | 22.54M | 18.97M | 22.10M | 20.59M | 27.46M | 20.04M | 23.70M | 23.23M | 27.77M | 18.58M | 22.92M | 30.42M | 30.38M | 19.39M | 23.08M | 25.70M | 28.89M | 17.32M | 14.21M | 18.33M |
|
Other Accumulated Expenses
|
| | | | 0.97M | 0.17M | 0.16M | 0.12M | 0.61M | | | | 0.35M | | | | 0.32M | | | | 0.71M | | | | 0.42M | | | | 0.48M | | | |
|
Current Leases
|
| | | | | 4.38M | 5.13M | 5.97M | 6.57M | 6.62M | 6.68M | 6.74M | 7.51M | 7.70M | 7.76M | 7.79M | 7.79M | 7.86M | 7.92M | 7.99M | 8.06M | 8.13M | 8.20M | 8.39M | 8.46M | 8.54M | 8.61M | 8.68M | 8.75M | 8.83M | 8.90M | 8.98M |
|
Current Deferred Revenue
|
| | | | 34.91M | 38.53M | 40.87M | 29.53M | 30.16M | 32.09M | 32.74M | 26.60M | 23.89M | 128.20M | 121.60M | 320.20M | 307.90M | 444.90M | 465.40M | 119.68M | 48.23M | 433.60M | 267.20M | 80.56M | 82.97M | 73.35M | 63.96M | 55.43M | 23.66M | 21.85M | 13.40M | 11.74M |
|
Total Current Liabilities
|
| | | | 47.95M | 55.83M | 67.10M | 58.72M | 61.97M | 71.78M | 65.86M | 71.09M | 68.09M | 64.06M | 74.39M | 132.81M | 139.56M | 142.88M | 149.41M | 160.89M | 93.81M | 99.30M | 132.27M | 155.40M | 177.95M | 164.92M | 147.68M | 142.53M | 125.06M | 109.77M | 84.35M | 79.96M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.39M | 9.46M | 9.54M | 9.61M |
|
Non-Current Deffered Revenue
|
| | | | 139.72M | 130.49M | 121.23M | 129.88M | 123.24M | 114.14M | 110.32M | 110.56M | 108.42M | 105.49M | 96.21M | 344.53M | 334.42M | 505.13M | 413.90M | 386.36M | 443.37M | 431.08M | 245.34M | 229.85M | 210.84M | 204.57M | 199.58M | 192.78M | 172.17M | 170.31M | 168.87M | 167.27M |
|
Preferred Stock Liabilities
|
77.48M | 77.48M | 147.57M | 210.17M | 210.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | 43.44M | 42.80M | 42.14M | 41.47M | 40.78M | 40.03M | 39.26M | 43.74M | 42.82M | 41.84M | 40.83M | 39.81M | 38.75M | 37.62M | 36.45M | 35.27M | 34.05M | 32.74M | 31.84M | 30.46M | 29.02M | 27.51M | 25.96M | 24.38M | 22.75M | 21.04M | 19.29M |
|
Other Non-Current Liabilities
|
| | | | 0.10M | 0.10M | 0.41M | 0.41M | 0.49M | 0.49M | 0.49M | 0.49M | 0.47M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.23M | 0.23M | 0.76M | 0.90M | 0.90M | 0.90M | 1.37M | 1.37M | 1.23M | 1.23M | 1.23M | 1.39M | 1.44M | 1.44M |
|
Total Non-Current Liabilities
|
| | | | 195.14M | 229.76M | 231.13M | 230.73M | 226.68M | 226.70M | 216.21M | 220.90M | 220.25M | 212.38M | 212.44M | 518.18M | 513.78M | 686.76M | 600.92M | 583.70M | 572.45M | 564.43M | 511.53M | 508.94M | 486.30M | 455.21M | 418.93M | 395.86M | 340.27M | 312.30M | 283.80M | 276.13M |
|
Total Liabilities
|
| | | | 195.24M | 229.86M | 231.53M | 231.14M | 227.17M | 227.19M | 216.70M | 221.40M | 220.72M | 212.53M | 212.60M | 518.34M | 513.93M | 686.92M | 601.16M | 583.93M | 573.21M | 565.33M | 512.43M | 509.84M | 487.67M | 456.59M | 420.16M | 397.09M | 341.50M | 313.69M | 285.25M | 277.57M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.39M | 9.46M | 9.54M | 9.61M |
|
Common Equity
|
-52.03M | -59.50M | -69.40M | -82.78M | -97.40M | 266.19M | 245.72M | 218.59M | 194.74M | 391.73M | 355.33M | 310.19M | 267.53M | 227.83M | 184.51M | 335.89M | 300.72M | 267.54M | 288.52M | 253.10M | 214.44M | 183.01M | 196.31M | 162.56M | 134.16M | 178.91M | 150.57M | 118.93M | 126.80M | 94.61M | 71.17M | 57.71M |
|
Shareholder's Equity
|
-52.03M | -59.50M | -69.40M | -82.78M | -97.40M | 266.19M | 245.72M | 218.59M | 194.74M | 391.73M | 355.33M | 310.19M | 267.53M | 227.83M | 184.51M | 335.89M | 300.72M | 267.54M | 288.52M | 253.10M | 214.44M | 183.01M | 196.31M | 162.56M | 134.16M | 178.91M | 150.57M | 118.93M | 126.80M | 94.61M | 71.17M | 57.71M |
|
Liabilities and Shareholders Equity
|
| | | | 308.36M | 496.04M | 477.25M | 449.73M | 421.91M | 618.93M | 572.03M | 531.59M | 488.25M | 440.36M | 397.11M | 854.23M | 814.66M | 954.46M | 889.67M | 837.04M | 787.65M | 748.34M | 708.74M | 672.39M | 621.83M | 635.49M | 570.73M | 516.02M | 468.30M | 408.30M | 356.42M | 335.29M |
|
Retained Earnings
|
| | | | -114.44M | -133.00M | -157.56M | -189.29M | -219.82M | -259.84M | -305.17M | -357.87M | -410.05M | -462.22M | -517.37M | -390.77M | -446.38M | -490.99M | -481.11M | -527.26M | -579.69M | -625.54M | -624.17M | -668.64M | -710.08M | -746.16M | -784.83M | -827.05M | -829.13M | -869.60M | -900.12M | -934.79M |
|
Treasury Shares
|
3.15M | | | | 1.92M | 1.67M | 1.40M | 1.19M | 0.99M | 0.80M | 0.61M | 0.42M | 0.19M | 0.10M | 1.30M | 1.17M | 1.37M | 1.34M | 1.36M | 1.40M | 3.04M | 3.12M | 3.04M | | 6.09M | | | | 8.37M | | | |