|
Cash & Equivalents
|
30.91M | 6.19M | 3.19M | 28.79M | 11.34M | 12.14M | 9.21M | 36.11M | 21.59M | 88.99M | 588.40M | 346.07M | 48.73M | 255.66M | 108.30M | 62.30M | 93.20M | 132.60M | 81.30M | 130.20M | 90.60M | 113.70M | 311.70M | 88.00M | 154.80M | 85.20M | 100.50M | 81.00M | 114.90M | 101.50M |
|
Short-term Investments
|
8.26M | 83.60M | 184.64M | 146.18M | 147.83M | 178.38M | 271.66M | 226.73M | 221.10M | 159.57M | 100.20M | 305.20M | 551.85M | 1,288.81M | 4.50M | 4.50M | 4.50M | 5.50M | 5.50M | 5.50M | 5.50M | 5.50M | 949.30M | 1,081.30M | 1,073.90M | 1,036.40M | 938.90M | 873.30M | 746.30M | 686.10M |
|
Cash & Current Investments
|
39.17M | 89.79M | 187.83M | 174.96M | 159.17M | 190.51M | 280.87M | 262.83M | 242.70M | 248.56M | 688.60M | 651.27M | 600.58M | 1,544.48M | 112.80M | 66.80M | 97.70M | 138.10M | 86.80M | 135.70M | 96.10M | 119.20M | 1,261.00M | 1,169.30M | 1,228.70M | 1,121.60M | 1,039.40M | 954.30M | 861.20M | 787.60M |
|
Receivables - Net
|
25.00M | | 2.78M | | | 0.06M | | | | 2.44M | 1.00M | | | 1.90M | 15.00M | | 1.40M | 1.00M | 1.00M | | 0.10M | 15.70M | | | 1.80M | 7.30M | 5.70M | 0.40M | 0.50M | 20.30M |
|
Receivables - Other
|
550.00M | 2.18M | 2.50M | 2.47M | 490.00M | 5.14M | 1.20M | 3.00M | 3.00M | 3.00M | | 5.18M | 7.42M | 12.80M | 12.50M | 12.10M | 11.70M | 11.20M | 10.70M | 10.10M | 9.20M | 8.70M | 9.40M | 9.00M | 10.70M | 8.80M | 8.00M | 8.00M | 10.60M | 6.50M |
|
Receivables
|
575.00M | | 5.28M | | | 5.20M | | | | 5.44M | 1.00M | | | 14.70M | 27.50M | | 13.10M | 12.20M | 11.70M | | 9.30M | 24.40M | | | 12.50M | 16.10M | 13.70M | 8.40M | 11.10M | 26.80M |
|
Prepaid Assets
|
0.32M | 3.55M | 2.82M | 2.30M | 2.69M | 3.95M | 3.73M | 3.48M | 3.32M | 3.46M | 6.10M | 8.21M | 15.24M | 18.54M | 19.70M | 17.40M | 20.60M | 21.70M | 21.40M | 14.50M | 7.60M | 8.40M | 6.50M | 8.40M | 12.50M | 13.10M | 14.20M | 17.00M | 17.20M | 11.90M |
|
Current Assets
|
65.53M | 95.52M | 195.68M | 179.74M | 163.26M | 199.66M | 290.88M | 270.20M | 249.58M | 257.98M | 703.10M | 664.66M | 627.73M | 1,576.15M | 1,552.50M | 1,457.00M | 1,376.40M | 1,304.70M | 1,240.20M | 1,148.20M | 1,056.70M | 1,033.00M | 1,280.20M | 1,190.30M | 1,256.70M | 1,149.50M | 1,067.30M | 979.70M | 889.50M | 826.30M |
|
Property, Plant & Equipment (Net)
|
1.30M | 3.35M | 3.58M | 4.23M | 6.37M | 7.15M | 8.46M | 9.58M | 10.54M | 11.71M | 12.30M | 12.21M | 11.70M | 11.63M | 12.70M | 13.40M | 13.60M | 14.00M | 13.40M | 13.40M | 13.20M | 12.70M | 11.50M | 10.40M | 9.80M | 6.80M | 7.00M | 6.70M | 6.10M | 5.40M |
|
Other Non-Current Assets
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 12.84M | 12.50M | 12.10M | 11.70M | 11.30M | 10.80M | 10.30M | 10.10M | 9.60M | 10.40M | 9.90M | 11.60M | 9.80M | 8.10M | 4.80M | 4.40M | 3.90M |
|
Non-Current Assets
|
1.32M | 3.37M | 3.60M | 6.83M | 8.79M | 9.43M | 10.76M | 12.25M | 13.00M | 13.97M | 14.30M | 17.12M | 16.29M | 28.71M | 29.10M | 31.30M | 30.60M | 30.10M | 28.60M | 27.60M | 26.80M | 25.30M | 24.40M | 22.30M | 22.90M | 17.60M | 24.10M | 21.40M | 19.80M | 18.00M |
|
Assets
|
66.85M | 98.89M | 199.28M | 186.57M | 172.05M | 209.09M | 301.64M | 282.45M | 262.58M | 271.95M | 717.40M | 681.77M | 644.03M | 1,604.87M | 1,581.60M | 1,488.30M | 1,407.00M | 1,334.80M | 1,268.80M | 1,175.80M | 1,083.50M | 1,058.30M | 1,304.60M | 1,212.60M | 1,279.60M | 1,167.10M | 1,091.40M | 1,001.10M | 909.30M | 844.30M |
|
Accounts Payables
|
0.60M | 1.30M | 2.76M | 1.56M | 1.41M | 2.28M | 4.56M | 3.02M | 2.43M | 5.09M | 7.10M | 9.00M | 4.98M | 4.67M | 54.40M | 8.60M | 42.10M | 49.70M | 74.70M | 66.00M | 74.80M | 91.00M | 92.20M | 76.40M | 78.10M | 75.90M | 71.80M | 71.10M | 53.10M | 55.50M |
|
Payables
|
0.60M | 1.30M | 2.76M | 1.56M | 1.41M | 2.28M | 4.56M | 3.02M | 2.43M | 5.09M | 7.10M | 9.00M | 4.98M | 4.67M | 54.40M | 8.60M | 42.10M | 49.70M | 74.70M | 66.00M | 74.80M | 91.00M | 92.20M | 76.40M | 78.10M | 75.90M | 71.80M | 71.10M | 53.10M | 55.50M |
|
Accumulated Expenses
|
3.55M | 4.85M | 4.00M | 2.95M | 4.00M | 6.23M | 7.60M | 6.78M | 7.40M | 12.14M | 18.90M | 8.00M | 13.47M | 13.77M | 23.10M | 30.20M | | | | | | | | | | | | | | |
|
Short term Debt
|
0.16M | 0.19M | 0.15M | 0.11M | 0.07M | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.20M | | | | | | | | |
|
Current Leases
|
| | | 0.53M | 0.65M | 0.60M | 0.67M | 0.90M | 0.92M | 0.94M | 1.00M | 1.22M | 1.22M | 1.12M | 1.10M | 1.70M | 1.70M | 1.80M | 1.80M | 1.90M | 1.90M | 1.90M | 1.90M | 1.50M | 1.20M | 0.80M | 1.80M | 1.90M | 1.80M | 1.70M |
|
Current Deferred Revenue
|
62.10M | 54.22M | 53.55M | 49.53M | 45.52M | 62.06M | 58.41M | 56.20M | 50.45M | 45.30M | 45.10M | 42.55M | 37.01M | 763.37M | 740.50M | 719.40M | 688.00M | 657.70M | 623.70M | 593.80M | 540.60M | 506.10M | 549.20M | 523.90M | 599.20M | 503.70M | 448.20M | 259.40M | 237.00M | 215.10M |
|
Total Current Liabilities
|
17.85M | 19.85M | 22.98M | 20.60M | 20.95M | 29.40M | 32.81M | 33.17M | 33.72M | 39.53M | 49.20M | 40.37M | 41.82M | 182.51M | 261.70M | 238.00M | 238.20M | 244.60M | 295.10M | 282.90M | 306.90M | 317.30M | 257.10M | 240.80M | 347.20M | 275.90M | 229.80M | 214.00M | 157.80M | 144.90M |
|
Non-Current Debt
|
0.15M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 0.90M | 0.90M | 0.80M | 0.80M | 0.70M | 0.70M | 0.60M | 0.60M | 0.50M | 0.50M | 0.40M |
|
Non-Current Deffered Revenue
|
48.55M | 40.71M | 37.48M | 34.09M | 30.70M | 41.77M | 38.43M | 33.73M | 27.49M | 23.95M | 22.90M | 20.40M | 14.86M | 600.43M | 534.30M | 521.90M | 493.60M | 464.60M | 405.10M | 378.90M | 310.50M | 281.90M | 386.20M | 361.00M | 331.30M | 304.50M | 292.00M | 118.40M | 134.10M | 127.40M |
|
Preferred Stock Liabilities
|
41.71M | 315.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 2.14M | 1.89M | 1.77M | 1.71M | 1.84M | 1.59M | 1.35M | 1.10M | 3.70M | 3.40M | 3.19M | 2.90M | 5.80M | 5.30M | 4.90M | 2.70M | 4.00M | 3.50M | 3.00M | 0.50M | 1.90M | 1.40M | 0.90M | 7.30M | 10.00M | 9.40M | 8.90M |
|
Other Non-Current Liabilities
|
0.05M | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
66.55M | | 62.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
66.60M | 62.56M | 62.61M | 58.83M | 55.54M | 74.93M | 74.96M | 70.74M | 64.80M | 66.83M | 75.20M | 66.47M | 61.08M | 787.13M | 799.90M | 765.00M | 736.40M | 713.30M | 703.90M | 664.80M | 619.90M | 601.10M | 644.60M | 602.90M | 679.40M | 581.10M | 529.70M | 341.00M | 300.00M | 279.90M |
|
Total Debt
|
0.31M | 2.19M | 2.15M | 2.11M | 2.07M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 0.80M | 0.70M | 0.70M | 0.60M | 0.60M | 0.50M | 0.50M | 0.40M |
|
Common Equity
|
-61.23M | -278.84M | 136.67M | 127.74M | 116.51M | 134.16M | 226.69M | 211.71M | 197.78M | 205.12M | 642.20M | 615.30M | 582.95M | 817.74M | 781.70M | 723.30M | 670.60M | 621.50M | 564.90M | 511.00M | 463.60M | 457.20M | 660.00M | 609.70M | 600.20M | 586.00M | 561.70M | 660.10M | 609.30M | 564.40M |
|
Shareholder's Equity
|
-61.23M | -278.84M | 136.67M | 127.74M | 116.51M | 134.16M | 226.69M | 211.71M | 197.78M | 205.12M | 642.20M | 615.30M | 582.95M | 817.74M | 781.70M | 723.30M | 670.60M | 621.50M | 564.90M | 511.00M | 463.60M | 457.20M | 660.00M | 609.70M | 600.20M | 586.00M | 561.70M | 660.10M | 609.30M | 564.40M |
|
Liabilities and Shareholders Equity
|
66.85M | 98.89M | 199.28M | 186.57M | 172.05M | 209.09M | 301.64M | 282.45M | 262.58M | 271.95M | 717.40M | 681.77M | 644.03M | 1,604.87M | 1,581.60M | 1,488.30M | 1,407.00M | 1,334.80M | 1,268.80M | 1,175.80M | 1,083.50M | 1,058.30M | 1,304.60M | 1,212.60M | 1,279.60M | 1,167.10M | 1,091.40M | 1,001.10M | 909.30M | 844.30M |
|
Treasury Shares
|
| 1.27M | 1.10M | 0.96M | 0.82M | 0.67M | 0.58M | 0.48M | 0.39M | 0.31M | 0.24M | 0.17M | 0.11M | 0.09M | 0.09M | 0.21M | 0.27M | 0.40M | 0.49M | 1.11M | 1.14M | 1.13M | | 2.46M | | | | 3.59M | | 2.60M |
|
Retained Earnings
|
-62.42M | -286.18M | -302.26M | -316.67M | -333.83M | -351.51M | -372.56M | -394.30M | -419.52M | -450.34M | -491.90M | -532.85M | -583.14M | -629.89M | -682.90M | -746.30M | -816.30M | -882.50M | -965.40M | -1047.30M | -1113.90M | -1177.90M | -1332.70M | -1402.10M | -1437.30M | -1486.50M | -1531.60M | -1448.70M | -1509.90M | -1545.00M |