|
Cash & Equivalents
|
246.49M | 387.35M | | 0.50M | 0.26M | 1,610.00M | 504.31M | 549.41M | 486.63M | 262.00M | 175.00M | 165.00M | 953.00M | 501.00M | 454.00M | 402.00M | 263.00M | 211.00M | 170.00M | 206.00M | 87.00M | 221.00M |
|
Short-term Investments
|
| 0.18M | | | | | 964.42M | 829.35M | 750.70M | 839.00M | 791.00M | 620.00M | 518.00M | 699.00M | 662.00M | 618.00M | 985.00M | 1,012.00M | 989.00M | 1,103.00M | 1,160.00M | 1,055.00M |
|
Cash & Current Investments
|
246.49M | 387.53M | | 0.50M | 0.26M | 1,610.00M | 1,468.73M | 1,378.76M | 1,237.33M | 1,101.00M | 966.00M | 785.00M | 1,471.00M | 1,200.00M | 1,116.00M | 1,020.00M | 1,248.00M | 1,223.00M | 1,159.00M | 1,309.00M | 1,247.00M | 1,276.00M |
|
Receivables - Other
|
| | | 0.29M | 0.29M | 32.54M | 27.04M | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 18.92M | | 1.32M | 1.12M | 67.00M | 22.86M | 19.26M | 13.93M | 17.00M | 14.00M | 11.00M | 11.00M | 17.00M | 26.00M | 23.00M | 27.00M | 31.00M | 34.00M | 31.00M | 37.00M | 41.00M |
|
Current Assets
|
| 406.45M | | 1.83M | 1.38M | 1,677.00M | 1,518.91M | 1,398.31M | 1,251.84M | 1,118.00M | 980.00M | 796.00M | 1,482.00M | 1,217.00M | 1,142.00M | 1,043.00M | 1,275.00M | 1,254.00M | 1,193.00M | 1,340.00M | 1,284.00M | 1,317.00M |
|
Property, Plant & Equipment (Net)
|
| 10.90M | | | | 94.00M | 95.98M | 93.17M | 92.91M | 91.00M | 88.00M | 91.00M | 90.00M | 94.00M | 95.00M | 100.00M | 102.00M | 104.00M | 105.00M | 106.00M | 106.00M | 103.00M |
|
Long-Term Investments
|
| | | 977.54M | 977.56M | | | | | | | | | 148.00M | 81.00M | | 104.00M | | | | 357.00M | 183.00M |
|
Goodwill
|
| 30.05M | | | | 1,114.00M | 1,113.77M | 113.69M | 113.69M | | | | | | | | | | | | | |
|
Intangibles
|
| 52.70M | | | | 617.00M | 618.15M | 618.02M | 617.90M | 618.00M | 618.00M | 618.00M | 617.00M | 617.00M | 617.00M | 617.00M | 617.00M | 617.00M | 617.00M | 617.00M | 617.00M | 617.00M |
|
Goodwill & Intangibles
|
| 82.75M | | | | 1,731.00M | 1,731.91M | 731.71M | 731.59M | 618.00M | 618.00M | 618.00M | 617.00M | 617.00M | 617.00M | 617.00M | 617.00M | 617.00M | 617.00M | 617.00M | 617.00M | 617.00M |
|
Other Non-Current Assets
|
0.48M | 15.63M | | | | 37.00M | 20.46M | 20.25M | 20.86M | 36.00M | 42.00M | 38.00M | 39.00M | 37.00M | 36.00M | 41.00M | 43.00M | 43.00M | 42.00M | 42.00M | 40.00M | 38.00M |
|
Non-Current Assets
|
| 212.44M | | 977.54M | 977.56M | 2,013.00M | 2,015.08M | 1,003.12M | 1,002.32M | 883.00M | 887.00M | 883.00M | 872.00M | 1,018.00M | 947.00M | 871.00M | 990.00M | 884.00M | 878.00M | 874.00M | 1,226.00M | 1,026.00M |
|
Assets
|
| 618.88M | 981.44M | 979.37M | 978.94M | 3,690.00M | 3,533.99M | 2,401.43M | 2,254.16M | 2,001.00M | 1,867.00M | 1,679.00M | 2,354.00M | 2,235.00M | 2,089.00M | 1,914.00M | 2,265.00M | 2,138.00M | 2,071.00M | 2,214.00M | 2,510.00M | 2,343.00M |
|
Accounts Payables
|
| 6.50M | | 0.03M | 0.91M | 7.90M | 4.30M | 2.79M | 2.89M | | | | | | | | | | | | | |
|
Payables
|
| 6.50M | | 0.03M | 0.91M | 7.90M | 4.30M | 2.79M | 2.89M | | | | | | | | | | | | | |
|
Accumulated Expenses
|
| 18.77M | | 0.32M | 5.71M | 70.01M | 31.21M | 51.34M | 56.12M | | | | | 96.00M | | 66.00M | 78.00M | 89.00M | 109.00M | 66.00M | 72.00M | 100.00M |
|
Other Accumulated Expenses
|
| 1.42M | | | | 79.00M | 2.65M | 3.52M | | 70.00M | 88.00M | 70.00M | 77.00M | 96.00M | 95.00M | | | | | | | |
|
Short term Debt
|
| | | 0.50M | 0.97M | 0.54M | 1.37M | 0.95M | 3.33M | | | | | | | | | | | | | |
|
Current Leases
|
| 6.68M | | | | 12.00M | 12.13M | 11.40M | 13.32M | 13.00M | 15.00M | 15.00M | 14.00M | 15.00M | 15.00M | 15.00M | 15.00M | 16.00M | 16.00M | 13.00M | 12.00M | 11.00M |
|
Total Current Liabilities
|
| 31.95M | 2.02M | 0.85M | 7.60M | 91.00M | 49.02M | 66.48M | 75.66M | 83.00M | 103.00M | 85.00M | 91.00M | 111.00M | 110.00M | 81.00M | 93.00M | 105.00M | 125.00M | 79.00M | 84.00M | 111.00M |
|
Non-Current Deffered Revenue
|
| 0.06M | 34.21M | 34.21M | 34.21M | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
763.82M | 763.28M | 905.04M | 900.38M | 977.50M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 34.77M | | | | 3.90M | 3.90M | 3.90M | 3.90M | | | | | | | | | | | | | |
|
Operating Leases
|
| 97.15M | | | | 135.00M | 133.25M | 126.09M | 124.84M | 123.00M | 122.00M | 119.00M | 111.00M | 107.00M | 103.00M | 98.00M | 109.00M | 105.00M | 99.00M | 98.00M | 95.00M | 84.00M |
|
Other Non-Current Liabilities
|
| 0.03M | 35.16M | 38.91M | 32.12M | 118.00M | 1.06M | 2.64M | 2.40M | 7.00M | 7.00M | 16.00M | 11.00M | 24.00M | 12.00M | 11.00M | 39.00M | 48.00M | 57.00M | 41.00M | 36.00M | 15.00M |
|
Total Non-Current Liabilities
|
| 132.16M | 36.25M | 35.08M | 41.83M | 230.00M | 238.42M | 208.84M | 219.41M | 210.00M | 231.00M | 213.00M | 209.00M | 226.00M | 219.00M | 186.00M | 208.00M | 215.00M | 229.00M | 182.00M | 183.00M | 188.00M |
|
Total Liabilities
|
82.22M | 132.18M | 71.41M | 73.99M | 73.95M | 348.00M | 239.48M | 211.48M | 221.81M | 217.00M | 238.00M | 229.00M | 220.00M | 250.00M | 231.00M | 197.00M | 247.00M | 263.00M | 286.00M | 223.00M | 219.00M | 203.00M |
|
Total Debt
|
| | | 0.50M | 0.97M | 0.54M | 1.37M | 0.95M | 3.33M | | | | | | | | | | | | | |
|
Common Equity
|
-82.22M | -276.58M | 5.00M | 5.00M | -72.51M | 3,342.00M | 3,294.50M | 2,189.95M | 2,032.35M | 1,784.00M | 1,629.00M | 1,450.00M | 2,134.00M | 1,985.00M | 1,858.00M | 1,717.00M | 2,018.00M | 1,875.00M | 1,785.00M | 1,991.00M | 2,291.00M | 2,140.00M |
|
Shareholder's Equity
|
-82.22M | -276.58M | 5.00M | 5.00M | -72.51M | 3,342.00M | 3,294.50M | 2,189.95M | 2,032.35M | 1,784.00M | 1,629.00M | 1,450.00M | 2,134.00M | 1,985.00M | 1,858.00M | 1,717.00M | 2,018.00M | 1,875.00M | 1,785.00M | 1,991.00M | 2,291.00M | 2,140.00M |
|
Liabilities and Shareholders Equity
|
| 618.88M | 981.44M | 979.37M | 978.94M | 3,690.00M | 3,533.99M | 2,401.43M | 2,254.16M | 2,001.00M | 1,867.00M | 1,679.00M | 2,354.00M | 2,235.00M | 2,089.00M | 1,914.00M | 2,265.00M | 2,138.00M | 2,071.00M | 2,214.00M | 2,510.00M | 2,343.00M |
|
Retained Earnings
|
| -335.76M | -1.20M | -5.85M | -72.52M | -1091.00M | -1168.02M | -2322.20M | -2520.39M | -2814.00M | -3010.00M | -3228.00M | -3418.00M | -3610.00M | -3775.00M | -3957.00M | -4165.00M | -4358.00M | -4566.00M | -4767.00M | -4968.00M | -5174.00M |
|
Treasury Shares
|
| | | | | 34.00M | 66.44M | 95.02M | 107.77M | 103.00M | 129.00M | 123.00M | 110.00M | 100.00M | 117.00M | 102.00M | 86.00M | 76.00M | 100.00M | 91.00M | 88.00M | 80.00M |