|
Cash & Equivalents
|
28.51M | 41.98M | 478.94M | 90.61M | 80.88M | 45.39M | 68.59M | 116.93M | 77.30M | 60.47M | 68.23M | 74.80M | 79.12M | 61.31M | 83.06M | 231.50M | 80.98M | 97.81M |
|
Short-term Investments
|
58.00M | 34.91M | 35.16M | 439.49M | 425.75M | 428.22M | 410.08M | 385.87M | 394.95M | 407.50M | 407.90M | 408.96M | 424.90M | 431.26M | 430.46M | 307.80M | 282.63M | 285.45M |
|
Cash & Current Investments
|
86.51M | 76.88M | 514.09M | 530.10M | 506.63M | 473.61M | 478.67M | 502.80M | 472.25M | 467.97M | 476.13M | 483.76M | 504.02M | 492.57M | 513.52M | 539.29M | 363.61M | 383.27M |
|
Receivables - Net
|
34.77M | 36.03M | 64.50M | 42.66M | 47.97M | 58.30M | 78.34M | 66.65M | 70.13M | 71.33M | 92.26M | 81.63M | 71.26M | 90.30M | 95.23M | 86.09M | 88.22M | 90.20M |
|
Receivables - Other
|
3.60M | 1.10M | 2.20M | 5.60M | 2.37M | 1.94M | 2.01M | 4.80M | 1.40M | 2.10M | 3.43M | 3.70M | 1.10M | 1.26M | 1.60M | 2.40M | 1.80M | 2.60M |
|
Receivables
|
38.37M | 37.13M | 66.70M | 48.26M | 50.34M | 60.23M | 80.35M | 71.45M | 71.53M | 73.43M | 95.68M | 85.33M | 72.36M | 91.56M | 96.83M | 88.49M | 90.02M | 92.80M |
|
Prepaid Assets
|
12.20M | 17.69M | 29.59M | 26.01M | 26.30M | 24.24M | 26.16M | 25.29M | 28.28M | 24.08M | 29.37M | 30.18M | 31.15M | 30.45M | 35.27M | 33.75M | 31.39M | 28.01M |
|
Current Assets
|
133.96M | 130.60M | 608.18M | 598.76M | 580.90M | 556.16M | 583.17M | 598.11M | 574.03M | 566.75M | 601.12M | 598.94M | 606.42M | 613.32M | 644.03M | 659.14M | 484.50M | 502.04M |
|
Property, Plant & Equipment (Net)
|
5.49M | 6.29M | 7.39M | 9.50M | 16.28M | 20.15M | 20.34M | 20.43M | 20.68M | 22.85M | 29.36M | 39.33M | 39.59M | 39.91M | 38.55M | 38.80M | 40.09M | 41.05M |
|
Goodwill
|
| | | | | | | | 28.05M | 28.11M | 28.45M | 28.45M | 28.45M | 28.45M | 28.45M | 28.45M | 267.78M | 266.98M |
|
Intangibles
|
| | | | | | 0.50M | | 4.12M | 3.91M | 3.69M | 3.47M | 3.33M | 3.23M | 3.13M | 3.03M | 67.64M | 64.53M |
|
Goodwill & Intangibles
|
| | | | | | 0.50M | | 32.17M | 32.02M | 32.14M | 31.92M | 31.78M | 31.68M | 31.58M | 31.48M | 335.42M | 331.51M |
|
Other Non-Current Assets
|
27.43M | 35.18M | 41.69M | 44.49M | 45.27M | 45.66M | 48.45M | 51.23M | 55.46M | 59.25M | 63.66M | 66.01M | 68.67M | 72.39M | 76.77M | 79.32M | 82.17M | 86.05M |
|
Non-Current Assets
|
37.44M | 53.49M | 58.08M | 117.53M | 121.19M | 121.26M | 122.23M | 123.19M | 158.10M | 202.16M | 209.82M | 217.18M | 219.15M | 228.69M | 226.97M | 230.00M | 538.03M | 539.25M |
|
Assets
|
171.39M | 184.09M | 666.26M | 716.30M | 702.09M | 677.42M | 705.41M | 721.29M | 732.14M | 768.91M | 810.94M | 816.13M | 825.58M | 842.01M | 871.00M | 889.13M | 1,022.54M | 1,041.29M |
|
Accounts Payables
|
0.44M | 1.20M | 2.08M | 2.68M | 2.89M | 2.06M | 3.10M | 3.57M | 1.88M | 5.95M | 6.32M | 4.69M | 4.47M | 2.91M | 2.15M | 1.30M | 1.11M | 3.58M |
|
Payables
|
0.44M | 1.20M | 2.08M | 2.68M | 2.89M | 2.06M | 3.10M | 3.57M | 1.88M | 5.95M | 6.32M | 4.69M | 4.47M | 2.91M | 2.15M | 1.30M | 1.11M | 3.58M |
|
Accumulated Expenses
|
25.90M | 22.81M | 31.62M | 28.87M | 34.98M | 28.16M | 37.41M | 47.02M | 56.26M | 49.76M | 63.26M | 56.27M | 65.16M | 63.32M | 64.19M | 58.27M | 70.42M | 74.44M |
|
Current Leases
|
| | | 9.99M | 10.64M | 10.77M | 10.70M | 13.23M | 13.52M | 14.07M | 15.59M | 15.36M | 16.27M | 18.32M | 18.16M | 19.27M | 20.01M | 19.95M |
|
Current Deferred Revenue
|
74.79M | 98.43M | 126.26M | 139.44M | 135.79M | 140.68M | 166.09M | 181.22M | 176.80M | 178.56M | 204.27M | 229.33M | 212.15M | 223.68M | 239.98M | 265.01M | 262.11M | 271.40M |
|
Total Current Liabilities
|
101.13M | 122.44M | 159.97M | 180.98M | 184.31M | 181.68M | 217.30M | 245.04M | 248.47M | 248.34M | 289.44M | 305.65M | 298.06M | 308.23M | 324.48M | 343.86M | 353.66M | 369.37M |
|
Preferred Stock Liabilities
|
174.23M | 174.23M | | | | | | | | | | | | | | | | |
|
Minority Interest
|
2.23M | 3.64M | 3.23M | 2.87M | 2.34M | 1.81M | 1.46M | 1.08M | 0.73M | 0.49M | 0.19M | 0.13M | -0.02M | -0.24M | -0.11M | 0.03M | 0.17M | 0.37M |
|
Non-Current Deferred Tax Liability
|
7.05M | 0.06M | 10.42M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 57.38M | 55.03M | 51.68M | 40.59M | 52.44M | 51.59M | 91.04M | 75.03M | 87.53M | 87.89M | 92.08M | 69.28M | 87.31M | 84.42M | 83.95M |
|
Other Non-Current Liabilities
|
2.23M | 2.20M | 1.48M | 0.38M | 0.50M | 0.62M | 0.76M | 0.81M | 4.51M | 4.88M | 2.05M | 2.07M | 2.24M | 2.20M | 2.49M | 2.78M | 5.41M | 5.53M |
|
Total Non-Current Liabilities
|
101.21M | 122.50M | 159.97M | 228.37M | 228.70M | 222.59M | 257.89M | 284.25M | 286.53M | 325.31M | 364.47M | 377.82M | 369.67M | 382.00M | 393.75M | 411.90M | 418.07M | 433.36M |
|
Total Liabilities
|
103.44M | 124.70M | 161.44M | 228.75M | 229.20M | 223.20M | 258.65M | 285.06M | 291.04M | 330.18M | 366.52M | 379.89M | 371.91M | 384.20M | 396.25M | 414.68M | 423.49M | 438.89M |
|
Common Equity
|
-108.51M | -118.49M | 501.58M | 484.67M | 470.55M | 452.40M | 445.30M | 435.15M | 440.37M | 438.24M | 444.23M | 436.11M | 453.69M | 458.05M | 474.86M | 474.43M | 598.88M | 602.03M |
|
Shareholder's Equity
|
-108.51M | -118.49M | 501.58M | 484.67M | 470.55M | 452.40M | 445.30M | 435.15M | 440.37M | 438.24M | 444.23M | 436.11M | 453.69M | 458.05M | 474.86M | 474.43M | 598.88M | 602.03M |
|
Liabilities and Shareholders Equity
|
171.39M | 184.09M | 666.26M | 716.30M | 702.09M | 677.42M | 705.41M | 721.29M | 732.14M | 768.91M | 810.94M | 816.13M | 825.58M | 842.01M | 871.00M | 889.13M | 1,022.54M | 1,041.29M |
|
Retained Earnings
|
-138.24M | -172.03M | -214.96M | -254.23M | -287.12M | -320.48M | -353.93M | -392.38M | -424.07M | -454.82M | -483.09M | -518.73M | -541.73M | -569.64M | -586.84M | -622.62M | -650.52M | -686.52M |
|
Treasury Shares
|
0.01M | | 1.36M | 2.81M | 3.40M | 3.73M | 4.63M | 7.33M | 7.02M | 6.74M | 6.26M | 7.35M | 6.85M | 6.45M | 6.04M | 7.98M | 10.20M | 10.20M |