|
Cash & Equivalents
|
14.54M | 306.02M | 315.61M | 449.52M | 297.43M | 259.88M | 263.93M | 270.31M | 271.82M | 240.40M | 197.33M | 148.46M | 509.09M | 526.56M | 382.23M | 413.70M | 268.31M | 236.66M | 222.05M | 219.40M | 196.77M | 184.73M | 193.79M | 184.15M | 183.47M |
|
Short-term Investments
|
| 45.29M | | | 126.44M | 126.40M | 122.37M | 103.27M | 71.58M | 71.63M | 84.06M | 90.45M | 36.32M | | 141.31M | 123.81M | | | | | | 0.14M | | | |
|
Cash & Current Investments
|
14.54M | 351.31M | 315.61M | 449.52M | 423.86M | 386.27M | 386.31M | 373.58M | 343.40M | 312.03M | 281.38M | 238.91M | 545.41M | 526.56M | 523.55M | 537.51M | 268.31M | 236.66M | 222.05M | 219.40M | 196.77M | 184.86M | 193.79M | 184.15M | 183.47M |
|
Receivables - Net
|
| 12.66M | | | 23.29M | 32.19M | 37.34M | 34.61M | 47.07M | 59.09M | 66.98M | 52.51M | 59.34M | 82.36M | 98.91M | 66.33M | 68.03M | 88.33M | 99.77M | 65.07M | 66.89M | 87.57M | 68.08M | 69.23M | 72.30M |
|
Receivables - Other
|
| 0.10M | | | | 0.10M | | | | | | | | 1.70M | | | | | | | | | | | |
|
Receivables
|
| 12.76M | | | 23.29M | 32.29M | 37.34M | 34.61M | 47.07M | 59.09M | 66.98M | 52.51M | 59.34M | 84.06M | 98.91M | 66.33M | 68.03M | 88.33M | 99.77M | 65.07M | 66.89M | 87.57M | 68.08M | 69.23M | 72.30M |
|
Prepaid Assets
|
| 16.67M | | | 25.28M | 27.30M | 25.90M | 27.00M | 28.09M | 40.28M | 48.62M | 60.34M | 50.95M | 48.73M | 48.09M | 47.23M | 46.07M | 51.92M | 50.00M | 53.19M | 48.84M | 46.15M | 49.33M | 53.53M | 51.10M |
|
Current Assets
|
| 380.63M | | | 472.43M | 445.76M | 449.56M | 435.20M | 418.56M | 411.39M | 396.98M | 351.76M | 655.71M | 660.39M | 670.54M | 651.07M | 644.14M | 659.72M | 674.07M | 640.34M | 571.36M | 600.74M | 588.50M | 598.51M | 587.42M |
|
Property, Plant & Equipment (Net)
|
| 10.10M | | | 54.79M | 74.44M | 94.14M | 101.34M | 100.52M | 99.63M | 98.23M | 95.30M | 94.63M | 94.98M | 96.88M | 97.94M | 98.24M | 96.54M | 96.95M | 95.74M | 96.63M | 95.84M | 94.74M | 96.32M | 87.56M |
|
Long-Term Investments
|
| | | | | 19.12M | 12.10M | 8.74M | 10.18M | 2.76M | 1.13M | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
4.67M | 5.48M | | | 8.02M | 8.87M | 10.71M | | | 19.17M | 21.06M | 21.18M | 21.52M | 23.40M | 22.50M | | | 23.97M | | 0.46M | 0.32M | 28.29M | 29.09M | 28.09M | 27.79M |
|
Non-Current Assets
|
| 41.06M | | | 201.56M | 285.36M | 298.04M | 300.31M | 301.23M | 295.64M | 294.09M | 287.89M | 297.30M | 294.57M | 313.74M | 305.34M | 303.54M | 302.24M | 304.10M | 305.04M | 302.80M | 290.67M | 288.64M | 284.65M | 253.01M |
|
Assets
|
| 421.69M | | | 673.99M | 731.12M | 747.59M | 735.51M | 719.78M | 707.03M | 691.07M | 639.65M | 953.01M | 954.96M | 984.29M | 956.41M | 947.68M | 961.96M | 978.17M | 945.38M | 874.16M | 891.41M | 877.13M | 883.16M | 840.43M |
|
Accounts Payables
|
| 7.55M | | | 16.29M | 9.60M | 8.95M | 6.01M | 13.49M | 11.56M | 15.82M | 9.54M | 8.12M | 7.55M | 8.87M | 5.19M | 9.99M | 6.91M | 12.89M | 13.83M | 12.61M | 9.92M | 7.94M | 16.30M | 13.16M |
|
Payables
|
| 7.55M | | | 16.29M | 9.60M | 8.95M | 6.01M | 13.49M | 11.56M | 15.82M | 9.54M | 8.12M | 7.55M | 8.87M | 5.19M | 9.99M | 6.91M | 12.89M | 13.83M | 12.61M | 9.92M | 7.94M | 16.30M | 13.16M |
|
Accumulated Expenses
|
| 18.24M | | | 36.33M | 41.62M | 46.53M | 60.02M | 48.65M | 60.91M | 60.56M | 75.31M | 75.43M | 83.49M | 69.56M | 67.47M | 65.70M | 75.82M | 68.11M | 72.60M | 69.31M | 83.03M | 78.31M | 70.85M | 78.49M |
|
Current Leases
|
| 11.61M | | | 10.96M | 8.39M | 6.74M | 5.58M | 10.96M | 12.57M | 13.95M | 13.13M | 14.63M | 14.83M | 17.16M | 16.25M | 17.59M | 19.18M | 20.32M | 21.20M | 21.56M | 22.07M | 24.12M | 24.42M | 24.70M |
|
Current Deferred Revenue
|
| 64.10M | | | 90.10M | 105.90M | 125.90M | 139.60M | 154.70M | 170.14M | 198.94M | 207.15M | 212.19M | 226.44M | 257.73M | 254.91M | 249.67M | 265.31M | 292.19M | 285.51M | 279.56M | 300.80M | 288.99M | 312.51M | 304.60M |
|
Total Current Liabilities
|
| 100.13M | | | 152.45M | 163.48M | 185.11M | 207.58M | 223.66M | 255.19M | 289.26M | 305.13M | 310.37M | 332.32M | 353.33M | 343.81M | 342.95M | 367.21M | 393.51M | 393.14M | 383.03M | 415.82M | 399.36M | 424.08M | 420.95M |
|
Non-Current Debt
|
| | | | 12.49M | 29.51M | 37.60M | 36.60M | 35.61M | 34.61M | 33.45M | 31.95M | 30.46M | 46.70M | 46.08M | 45.47M | 44.86M | 43.62M | 42.38M | 41.14M | 39.90M | 39.29M | 38.05M | 36.81M | 35.58M |
|
Convertible Debt
|
| 203.10M | | | 340.79M | 351.16M | 361.34M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 4.10M | 3.09M | 3.02M | 2.64M | 7.16M | 6.21M | 6.23M | 5.77M | 5.92M | 4.88M | 3.68M | 2.58M | 2.00M | 1.30M | 1.11M | 0.53M |
|
Preferred Stock Liabilities
|
250.37M | 250.58M | 250.58M | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| 10.47M | | | 149.10M | 196.80M | 214.25M | 213.56M | 219.48M | 208.42M | 220.81M | 217.27M | 227.56M | 210.01M | 243.77M | 239.52M | 237.77M | 215.08M | 234.42M | 234.06M | 229.08M | 201.73M | 221.20M | 215.53M | 214.39M |
|
Other Non-Current Liabilities
|
| 2.73M | | | 2.42M | 2.96M | 3.74M | 4.08M | 4.52M | 0.89M | 2.43M | 3.28M | 1.63M | 2.21M | 3.97M | 3.37M | 1.75M | 3.73M | 3.39M | 2.64M | 1.84M | 5.05M | 5.03M | 5.49M | 5.33M |
|
Total Non-Current Liabilities
|
| 313.70M | | | 643.87M | 740.95M | 791.55M | 452.17M | 467.80M | 502.30M | 532.67M | 544.25M | 556.41M | 596.18M | 632.23M | 618.78M | 613.76M | 631.83M | 654.88M | 650.82M | 633.04M | 658.85M | 635.80M | 653.11M | 646.74M |
|
Total Liabilities
|
| 316.43M | | | 646.29M | 743.91M | 795.29M | 456.24M | 472.32M | 503.19M | 535.10M | 547.53M | 558.04M | 598.39M | 636.20M | 622.15M | 615.51M | 635.56M | 658.27M | 653.46M | 634.89M | 663.89M | 640.83M | 658.60M | 652.07M |
|
Total Debt
|
| | | | 12.49M | 29.51M | 37.60M | 36.60M | 35.61M | 34.61M | 33.45M | 31.95M | 30.46M | 46.70M | 46.08M | 45.47M | 44.86M | 43.62M | 42.38M | 41.14M | 39.90M | 39.29M | 38.05M | 36.81M | 35.58M |
|
Common Equity
|
-222.38M | -145.31M | -175.61M | -171.70M | 27.70M | -12.79M | -47.70M | 279.26M | 247.46M | 203.84M | 155.97M | 92.12M | 394.97M | 356.57M | 348.08M | 334.25M | 332.17M | 326.40M | 319.90M | 291.92M | 239.27M | 227.52M | 236.30M | 224.56M | 188.36M |
|
Shareholder's Equity
|
-222.38M | -145.31M | -175.61M | -171.70M | 27.70M | -12.79M | -47.70M | 279.26M | 247.46M | 203.84M | 155.97M | 92.12M | 394.97M | 356.57M | 348.08M | 334.25M | 332.17M | 326.40M | 319.90M | 291.92M | 239.27M | 227.52M | 236.30M | 224.56M | 188.36M |
|
Liabilities and Shareholders Equity
|
| 421.69M | | | 673.99M | 731.12M | 747.59M | 735.51M | 719.78M | 707.03M | 691.07M | 639.65M | 953.01M | 954.96M | 984.29M | 956.41M | 947.68M | 961.96M | 978.17M | 945.38M | 874.16M | 891.41M | 877.13M | 883.16M | 840.43M |
|
Retained Earnings
|
| -329.74M | | | -479.94M | -541.45M | -602.10M | -670.46M | -739.74M | -829.79M | -928.66M | -1041.62M | -1142.53M | -1237.56M | -1299.02M | -1370.44M | -1432.19M | -1494.59M | -1558.31M | -1650.22M | -1762.51M | -1828.48M | -1884.10M | -1960.25M | -2059.47M |
|
Treasury Shares
|
4.65M | 0.02M | | | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 8.76M | 11.73M | 12.05M | 0.00M | 14.18M | | | 17.19M | | 1.45M | 5.94M | 21.52M | 1.03M | 2.99M | 5.17M |