|
Cash & Equivalents
|
28.20M | 52.40M | 36.79M | 44.10M | 860.35M | 582.70M | 1,375.93M | 1,047.59M | 529.67M | 503.41M | 435.78M | 343.46M | 312.64M | 317.04M | 349.76M | 336.37M | 311.33M | 322.61M | 385.98M | 278.56M | 295.59M | 298.54M |
|
Short-term Investments
|
| | 251.76M | | 183.53M | 448.25M | 640.09M | 943.05M | 1,427.86M | 1,436.31M | 1,491.04M | 1,506.39M | 1,534.91M | 1,555.75M | 1,551.01M | 1,570.59M | 1,619.85M | 1,536.89M | 1,524.58M | 1,638.02M | 1,645.03M | 1,691.24M |
|
Cash & Current Investments
|
28.20M | 52.40M | 288.55M | 44.10M | 1,043.87M | 1,030.94M | 2,016.02M | 1,990.64M | 1,957.53M | 1,939.72M | 1,926.83M | 1,849.85M | 1,847.56M | 1,872.79M | 1,900.77M | 1,906.96M | 1,931.18M | 1,859.49M | 1,910.56M | 1,916.58M | 1,940.62M | 1,989.78M |
|
Receivables - Net
|
| | 105.97M | | 117.18M | 116.01M | 137.49M | 124.50M | 149.39M | 143.03M | 178.19M | 169.65M | 188.71M | 183.21M | 229.96M | 199.84M | 257.49M | 278.67M | 314.31M | 297.86M | 357.61M | 356.40M |
|
Receivables - Other
|
| | 17.60M | | 25.00M | 26.60M | 32.30M | 38.10M | 42.30M | 0.05M | 51.30M | 54.40M | 54.50M | 60.70M | 64.20M | 71.60M | 88.90M | 8.60M | 130.70M | 147.50M | 164.30M | 185.40M |
|
Receivables
|
| | 123.57M | | 142.18M | 142.61M | 169.79M | 162.60M | 191.69M | 143.07M | 229.49M | 224.05M | 243.21M | 243.91M | 294.16M | 271.44M | 346.38M | 287.27M | 445.01M | 445.36M | 521.91M | 541.80M |
|
Prepaid Assets
|
| | 18.77M | | 32.04M | 37.48M | 44.92M | 51.67M | 55.61M | 59.14M | 57.23M | 58.72M | 64.22M | 70.89M | 76.99M | 76.10M | 74.14M | 83.22M | 79.18M | 82.25M | 95.61M | 102.87M |
|
Current Assets
|
| | 427.69M | | 1,213.61M | 1,207.55M | 2,226.07M | 2,195.25M | 2,192.02M | 2,174.55M | 2,198.12M | 2,115.05M | 2,139.66M | 2,168.06M | 2,251.66M | 2,226.12M | 2,307.23M | 2,266.19M | 2,351.32M | 2,342.84M | 2,441.49M | 2,498.86M |
|
Property, Plant & Equipment (Net)
|
| | 6.72M | | 9.06M | 11.89M | 14.43M | 18.49M | 21.81M | 25.65M | 29.09M | 35.47M | 43.60M | 47.95M | 54.01M | 61.63M | 66.79M | 73.16M | 78.68M | 81.70M | 86.96M | 89.26M |
|
Goodwill
|
| | | | | | | | | | | 43.50M | 43.50M | 43.50M | 52.00M | 52.00M | 52.00M | 112.40M | 164.41M | 164.41M | 164.41M | 164.41M |
|
Intangibles
|
| | | | | | | | | | | 2.56M | 2.56M | 2.56M | 4.06M | | | 6.80M | 7.92M | 10.86M | 7.00M | 6.53M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 45.94M | 45.81M | 45.69M | 55.49M | 54.99M | 54.49M | 119.20M | 172.33M | 175.26M | 171.40M | 170.93M |
|
Other Non-Current Assets
|
| | 33.20M | | 41.85M | 43.75M | 51.18M | 54.00M | 54.66M | 61.18M | 68.40M | 67.13M | 67.53M | 69.22M | 75.81M | 73.51M | 74.25M | 72.17M | 71.47M | 69.07M | 68.47M | 70.55M |
|
Non-Current Assets
|
| | 98.42M | | 104.37M | 102.27M | 116.66M | 122.25M | 132.89M | 139.07M | 146.72M | 177.78M | 187.98M | 193.61M | 209.15M | 213.51M | 221.23M | 341.82M | 343.59M | 355.84M | 375.91M | 378.25M |
|
Assets
|
| | 526.12M | | 1,317.98M | 1,309.82M | 2,342.73M | 2,317.50M | 2,324.92M | 2,313.63M | 2,344.85M | 2,292.82M | 2,327.64M | 2,361.67M | 2,460.81M | 2,439.63M | 2,528.47M | 2,608.01M | 2,694.91M | 2,698.67M | 2,817.41M | 2,877.11M |
|
Accounts Payables
|
| | 1.65M | | 1.83M | 3.33M | 7.59M | 8.15M | 15.53M | 14.24M | 21.44M | 10.45M | 2.46M | 1.99M | 6.71M | 1.88M | 13.99M | 15.52M | 7.53M | 5.98M | 11.49M | 11.77M |
|
Payables
|
| | 1.65M | | 1.83M | 3.33M | 7.59M | 8.15M | 15.53M | 14.24M | 21.44M | 10.45M | 2.46M | 1.99M | 6.71M | 1.88M | 13.99M | 15.52M | 7.53M | 5.98M | 11.49M | 11.77M |
|
Accumulated Expenses
|
| | 33.71M | | 49.97M | 66.72M | 98.97M | 71.92M | 93.92M | 94.37M | 105.33M | 87.73M | 112.50M | 125.11M | 141.85M | 96.74M | 166.78M | 158.91M | 194.25M | 141.92M | 167.84M | 154.44M |
|
Other Accumulated Expenses
|
| | 5.30M | | 10.06M | 11.97M | 12.16M | 9.21M | 13.71M | 21.45M | 17.04M | 13.95M | 15.97M | 17.49M | 11.09M | 15.00M | 18.14M | 13.44M | 21.58M | 19.14M | | |
|
Current Leases
|
| | 10.49M | | 10.29M | 9.82M | 9.24M | 8.54M | 7.85M | 7.76M | 7.38M | 7.29M | 7.62M | 7.74M | 7.89M | 10.06M | 10.57M | 10.74M | 8.69M | 9.09M | 9.25M | 9.39M |
|
Current Taxes
|
| | | | | | | | | | | | | | 2.26M | | 28.10M | 30.09M | 27.31M | 29.89M | | |
|
Current Deferred Revenue
|
| | 159.20M | | 190.50M | 202.10M | 246.50M | 265.70M | 285.70M | 289.90M | 322.80M | 324.60M | 328.00M | 323.80M | 353.00M | 347.70M | 348.50M | 374.40M | 409.20M | 405.40M | 455.60M | 475.30M |
|
Total Current Liabilities
|
| | 193.80M | | 248.98M | 272.80M | 348.19M | 330.73M | 376.18M | 378.65M | 424.33M | 401.16M | 423.36M | 435.46M | 487.02M | 439.20M | 520.19M | 534.96M | 589.25M | 529.87M | 612.87M | 622.61M |
|
Convertible Debt
|
| | | | | | 1,080.70M | 1,081.64M | 1,082.58M | 1,083.54M | 1,084.50M | 1,085.44M | 1,086.39M | 1,087.35M | 1,088.31M | 1,089.27M | 1,090.22M | 1,091.18M | 1,092.15M | 1,093.09M | 1,094.05M | 1,095.02M |
|
Non-Current Deffered Revenue
|
| | 16.29M | | 17.87M | 22.40M | 25.56M | 30.57M | 30.67M | 31.07M | 32.64M | 28.90M | 27.19M | 23.15M | 22.44M | 17.14M | 19.61M | 24.59M | 30.43M | 32.51M | 31.36M | 28.25M |
|
Preferred Stock Liabilities
|
455.65M | 574.68M | 574.63M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | 40.44M | | 35.91M | 33.72M | 31.64M | 29.67M | 27.98M | 27.02M | 25.14M | 23.23M | 21.39M | 19.46M | 17.39M | 13.28M | 12.57M | 11.41M | 9.14M | 6.74M | 4.45M | 2.06M |
|
Other Non-Current Liabilities
|
| | 7.20M | | 11.67M | 9.76M | 6.36M | 8.83M | 10.89M | 9.46M | 8.76M | 9.25M | 7.93M | 7.19M | 35.23M | 35.52M | 12.02M | 11.55M | 12.72M | 11.13M | 11.01M | 10.21M |
|
Total Non-Current Liabilities
|
| | 250.53M | | 302.76M | 328.92M | 1,486.09M | 1,472.61M | 1,517.40M | 1,520.28M | 1,566.61M | 1,538.73M | 1,558.33M | 1,565.42M | 1,615.16M | 1,558.89M | 1,642.58M | 1,662.14M | 1,720.96M | 1,662.21M | 1,742.73M | 1,747.94M |
|
Total Liabilities
|
| | 257.73M | | 314.43M | 338.68M | 1,492.45M | 1,481.43M | 1,528.29M | 1,529.73M | 1,575.37M | 1,547.97M | 1,566.25M | 1,572.61M | 1,650.39M | 1,594.41M | 1,654.60M | 1,673.69M | 1,733.68M | 1,673.34M | 1,753.74M | 1,758.15M |
|
Common Equity
|
-170.53M | -292.00M | -306.25M | -330.09M | 1,003.54M | 971.14M | 850.28M | 836.07M | 796.62M | 783.90M | 769.48M | 744.85M | 761.39M | 789.06M | 810.41M | 845.22M | 873.86M | 934.32M | 961.23M | 1,025.33M | 1,063.67M | 1,118.95M |
|
Shareholder's Equity
|
-170.53M | -292.00M | -306.25M | -330.09M | 1,003.54M | 971.14M | 850.28M | 836.07M | 796.62M | 783.90M | 769.48M | 744.85M | 761.39M | 789.06M | 810.41M | 845.22M | 873.86M | 934.32M | 961.23M | 1,025.33M | 1,063.67M | 1,118.95M |
|
Liabilities and Shareholders Equity
|
| | 526.12M | | 1,317.98M | 1,309.82M | 2,342.73M | 2,317.50M | 2,324.92M | 2,313.63M | 2,344.85M | 2,292.82M | 2,327.64M | 2,361.67M | 2,460.81M | 2,439.63M | 2,528.47M | 2,608.01M | 2,694.91M | 2,698.67M | 2,817.41M | 2,877.11M |
|
Retained Earnings
|
| | -406.05M | | -538.75M | -634.41M | -748.85M | -861.84M | -979.47M | -1095.52M | -1201.40M | -1353.96M | -1457.38M | -1550.06M | -1644.15M | -1737.12M | -1827.02M | -1901.16M | -1989.22M | -2056.79M | -2138.74M | -2205.24M |
|
Treasury Shares
|
| | | 0.01M | 4.05M | 6.00M | 6.43M | 12.54M | -0.13M | -0.14M | -0.16M | -0.03M | -0.03M | -0.04M | 23.69M | 24.66M | 21.30M | 22.75M | 20.56M | 26.08M | 23.40M | 21.29M |