|
Cash & Equivalents
|
155.96M | 200.60M | 246.85M | 228.61M | 318.67M | 292.02M | 275.42M | 256.67M | 239.76M | 341.77M | 319.74M | 487.30M | 456.65M | 437.55M | 427.88M | 629.72M | 943.77M | 889.71M | 945.07M | 1,041.42M | 1,168.62M | 1,126.06M | 1,646.65M | 1,011.55M | 923.03M | 683.91M | 496.89M | 494.15M | 211.88M | 344.41M | 444.80M | 527.76M | 389.50M | 707.43M | 484.47M | 225.67M | 298.26M | 235.18M | 193.62M | 286.50M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | 324.57M | 521.71M | 680.14M | 942.80M | 1,465.81M | 1,456.10M | 1,537.36M | 1,568.45M | 1,401.82M | 1,603.43M | 1,538.76M | 1,323.31M | 1,212.06M | 1,304.21M | 1,400.70M | 1,517.15M | 1,709.97M | 1,605.57M | 1,620.10M | 1,527.62M | 1,629.21M |
|
Cash & Current Investments
|
155.96M | 200.60M | 246.85M | 228.61M | 318.67M | 292.02M | 275.42M | 256.67M | 239.76M | 341.77M | 319.74M | 487.30M | 456.65M | 437.55M | 427.88M | 629.72M | 943.77M | 889.71M | 945.07M | 1,365.99M | 1,690.33M | 1,806.20M | 2,589.45M | 2,477.36M | 2,379.13M | 2,221.26M | 2,065.34M | 1,895.97M | 1,815.32M | 1,883.17M | 1,768.10M | 1,739.83M | 1,693.71M | 2,108.12M | 2,001.62M | 1,935.64M | 1,903.83M | 1,855.29M | 1,721.24M | 1,915.71M |
|
Receivables - Net
|
0.34M | | | 2.09M | 3.16M | 5.67M | 6.81M | 3.21M | 2.63M | 1.26M | 0.94M | 0.55M | 0.09M | 0.33M | 0.32M | 0.04M | 0.10M | 25.12M | 0.03M | 0.11M | 0.14M | 0.15M | 0.15M | 0.15M | 0.30M | 0.14M | 0.07M | 0.05M | | | 70.00M | | 200.00M | | | | 25.00M | | | |
|
Receivables - Other
|
| 0.80M | | 0.46M | 0.75M | 1.06M | 1.34M | 1.13M | 0.82M | 1.01M | 0.88M | 0.46M | 0.09M | 0.33M | 0.32M | 0.04M | 25.70M | 25.00M | 25.00M | 25.00M | 10.70M | | | | 8.40M | | | | 11.20M | | | | 6.50M | | | | 2.10M | | | |
|
Receivables
|
0.34M | | | 2.55M | 3.91M | 6.73M | 8.15M | 4.34M | 3.45M | 2.27M | 1.82M | 1.01M | 0.18M | 0.66M | 0.64M | 0.08M | 25.80M | 50.12M | 25.03M | 25.11M | 10.84M | 0.15M | 0.15M | 0.15M | 8.71M | 0.14M | 0.07M | 0.05M | | | 70.00M | | 206.50M | | | | 27.10M | | | |
|
Prepaid Assets
|
0.54M | | | 0.95M | 1.51M | 1.92M | 2.21M | 1.86M | 6.00M | 8.45M | 9.87M | 8.84M | 9.66M | 11.92M | 10.27M | 34.31M | 43.68M | 14.45M | 20.52M | 24.84M | 26.14M | 26.01M | 31.35M | 41.42M | 38.08M | 39.21M | 41.65M | 36.68M | 37.71M | 24.80M | 21.47M | 20.76M | 14.39M | 11.50M | 8.79M | 8.25M | 8.31M | 12.33M | 12.43M | 13.38M |
|
Current Assets
|
156.84M | | | 231.65M | 320.19M | 296.46M | 281.29M | 258.59M | 248.38M | 351.48M | 330.55M | 496.69M | 466.39M | 449.80M | 438.47M | 664.07M | 987.55M | 929.28M | 965.62M | 1,390.94M | 1,716.62M | 1,832.36M | 2,620.94M | 2,518.93M | 2,417.51M | 2,260.62M | 2,107.06M | 1,932.70M | 1,853.03M | 1,907.97M | 1,859.57M | 1,760.59M | 1,908.08M | 2,119.62M | 2,010.41M | 1,943.89M | 1,937.13M | 1,867.61M | 1,733.67M | 1,929.09M |
|
Property, Plant & Equipment (Net)
|
1.33M | | | 3.86M | 21.03M | 22.16M | 19.93M | 19.56M | 18.86M | 18.91M | 18.39M | 18.10M | 18.50M | 18.87M | 20.16M | 21.07M | 31.33M | 31.77M | 34.44M | 37.92M | 42.16M | 51.91M | 75.41M | 105.88M | 137.57M | 157.45M | 165.19M | 166.11M | 163.63M | 162.20M | 159.17M | 156.12M | 151.94M | 147.25M | 143.03M | 138.54M | 134.09M | 129.43M | 124.93M | 120.83M |
|
Long-Term Investments
|
| | | 35.69M | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 77.15M | 53.13M | 6.32M | 4.90M | | 2.00M | | 11.22M | | | | | 28.41M |
|
Intangibles
|
0.45M | | | 0.41M | 0.40M | 0.39M | 0.37M | 0.36M | 0.34M | 0.33M | 0.32M | 0.30M | 0.29M | 0.28M | 0.26M | 0.25M | 0.23M | 0.22M | 0.21M | 0.19M | 0.18M | 0.17M | 0.15M | 0.14M | 0.12M | 0.11M | 0.10M | 0.08M | 0.07M | 0.06M | 0.04M | 0.03M | 0.02M | 0.00M | | | | | | |
|
Goodwill & Intangibles
|
0.45M | | | 0.41M | 0.40M | 0.39M | 0.37M | 0.36M | 0.34M | 0.33M | 0.32M | 0.30M | 0.29M | 0.28M | 0.26M | 0.25M | 0.23M | 0.22M | 0.21M | 0.19M | 0.18M | 0.17M | 0.15M | 0.14M | 0.12M | 0.11M | 0.10M | 0.08M | 0.07M | 0.06M | 0.04M | 0.03M | 0.02M | 0.00M | | | | | | |
|
Other Non-Current Assets
|
0.70M | | | 3.89M | 3.15M | 3.15M | 3.15M | 3.15M | 3.15M | 3.17M | 3.17M | 3.17M | 3.16M | 3.16M | 3.92M | 3.92M | 5.04M | 5.04M | 6.30M | 16.84M | 16.85M | 16.84M | 18.07M | 16.85M | 16.91M | 12.12M | 12.12M | 12.12M | 11.63M | 11.72M | 11.80M | 11.83M | 11.59M | 11.52M | 11.52M | 11.52M | 15.83M | 20.78M | 25.47M | 24.31M |
|
Non-Current Assets
|
2.58M | | | 47.00M | 24.77M | 25.88M | 23.69M | 23.73M | 22.96M | 22.97M | 22.58M | 22.21M | 22.62M | 48.08M | 55.77M | 56.52M | 79.20M | 78.02M | 80.91M | 94.08M | 111.35M | 125.55M | 278.58M | 302.79M | 334.36M | 345.56M | 356.31M | 420.65M | 390.03M | 336.40M | 337.44M | 326.24M | 321.49M | 319.39M | 329.45M | 312.24M | 304.90M | 298.49M | 296.05M | 316.22M |
|
Assets
|
159.42M | | | 278.65M | 344.96M | 322.35M | 304.98M | 282.32M | 271.35M | 374.45M | 353.13M | 518.90M | 489.02M | 497.87M | 494.25M | 720.59M | 1,066.75M | 1,007.30M | 1,046.53M | 1,485.02M | 1,827.97M | 1,957.91M | 2,899.52M | 2,821.72M | 2,751.88M | 2,606.18M | 2,463.36M | 2,353.36M | 2,243.06M | 2,244.36M | 2,197.01M | 2,086.83M | 2,229.57M | 2,439.02M | 2,339.85M | 2,256.13M | 2,242.03M | 2,166.10M | 2,029.71M | 2,245.31M |
|
Accounts Payables
|
1.58M | | | 1.94M | 4.57M | 3.94M | 2.56M | 2.12M | 1.64M | 2.55M | 4.48M | 5.22M | 5.07M | 7.13M | 7.14M | 3.37M | 5.94M | 11.28M | 13.22M | 19.02M | 9.09M | 13.07M | 10.14M | 10.17M | 14.82M | 27.11M | 25.24M | 32.11M | 27.43M | 45.15M | 27.59M | 26.15M | 38.15M | 16.46M | 9.45M | 15.58M | 14.71M | 13.06M | 9.75M | 11.80M |
|
Payables
|
1.58M | | | 1.94M | 4.57M | 3.94M | 2.56M | 2.12M | 1.64M | 2.55M | 4.48M | 5.22M | 5.07M | 7.13M | 7.14M | 3.37M | 5.94M | 11.28M | 13.22M | 19.02M | 9.09M | 13.07M | 10.14M | 10.17M | 14.82M | 27.11M | 25.24M | 32.11M | 27.43M | 45.15M | 27.59M | 26.15M | 38.15M | 16.46M | 9.45M | 15.58M | 14.71M | 13.06M | 9.75M | 11.80M |
|
Accumulated Expenses
|
8.43M | | | 12.40M | 16.32M | 11.70M | 11.89M | 8.48M | 11.36M | 10.23M | 12.70M | 25.84M | 20.85M | 15.68M | 18.63M | 22.40M | 30.18M | 21.92M | 36.69M | 35.45M | 53.78M | 49.86M | 67.10M | 68.30M | 91.00M | 72.63M | 82.22M | 102.95M | 77.68M | 85.63M | 89.84M | 66.41M | 45.34M | 76.43M | 91.88M | 47.20M | 41.07M | 84.61M | 73.74M | 84.18M |
|
Other Accumulated Expenses
|
0.69M | | | 0.17M | 1.08M | 0.26M | 0.17M | 0.12M | 0.24M | 0.16M | 0.23M | 2.00M | 0.60M | 0.07M | 0.22M | 0.01M | 10.95M | 11.79M | 12.43M | 12.09M | 7.21M | 2.93M | 0.45M | 0.33M | 1.26M | 2.27M | 2.48M | 0.73M | 1.16M | 1.06M | 1.16M | 0.83M | 5.14M | 4.82M | 4.82M | 4.82M | 10.42M | 0.46M | 0.60M | 0.56M |
|
Current Leases
|
| | | | | | | | | | | | | 4.90M | 4.88M | 4.80M | 8.49M | 9.01M | 9.91M | 10.64M | 11.36M | 12.06M | 15.88M | 12.64M | 12.16M | 11.08M | 8.27M | 11.26M | 15.84M | 15.72M | 14.83M | 15.00M | 15.62M | 15.99M | 16.45M | 16.88M | 17.29M | 17.51M | 18.03M | 18.26M |
|
Current Taxes
|
0.08M | | | 0.08M | 0.02M | 0.19M | 0.27M | 0.43M | 0.35M | 0.43M | 0.05M | 0.02M | 0.40M | 0.61M | 0.54M | 1.48M | 0.58M | 0.28M | 1.51M | 6.35M | 10.47M | 3.36M | 4.46M | 3.27M | 0.72M | 2.61M | 3.95M | 4.27M | 0.14M | 0.27M | 0.56M | 0.18M | 0.44M | 1.21M | 0.45M | 0.84M | 0.45M | 1.24M | 0.71M | 3.43M |
|
Current Deferred Revenue
|
| | | 63.61M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.20M | | | 47.73M | 12.70M | 0.80M | 0.76M | 0.61M | 12.20M | 1.80M | 2.07M | 1.56M | 12.30M | | | | 12.30M | | | 3.50M | 12.30M | 4.07M | 4.76M | 4.48M | 3.85M | 3.02M | 2.13M | 1.29M |
|
Total Current Liabilities
|
10.15M | | | 78.10M | 22.00M | 16.91M | 15.81M | 12.12M | 14.51M | 14.39M | 18.48M | 32.28M | 27.75M | 28.40M | 31.41M | 79.78M | 57.11M | 55.09M | 74.50M | 84.15M | 94.26M | 83.09M | 99.92M | 96.21M | 119.88M | 113.70M | 119.96M | 150.87M | 121.11M | 146.79M | 132.84M | 111.23M | 108.79M | 118.99M | 127.82M | 89.81M | 87.78M | 119.45M | 104.36M | 118.96M |
|
Convertible Debt
|
38.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
75.09M | | | 76.95M | 77.65M | 78.31M | 79.23M | 79.69M | 56.93M | 57.86M | 57.83M | 57.81M | 57.78M | 57.76M | 57.73M | 11.87M | 11.78M | 11.78M | 11.78M | 11.78M | 11.78M | 11.78M | 11.78M | 11.78M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M | 15.82M | 14.01M | 13.54M | 12.58M | 12.32M | 12.32M | 12.32M | 12.32M | 12.32M |
|
Preferred Stock Liabilities
|
30.44M | | | 128.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
-0.03M | | | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | 31.73M | 37.20M | 36.83M | 44.05M | 42.39M | 40.32M | 38.57M | 50.07M | 49.41M | 175.33M | 192.73M | 212.87M | 227.90M | 234.16M | 230.90M | 228.18M | 224.55M | 230.34M | 226.59M | 223.01M | 218.94M | 214.85M | 210.66M | 206.41M | 201.85M | 197.43M | 192.77M |
|
Other Non-Current Liabilities
|
0.28M | | | 0.57M | 0.19M | 0.18M | 0.20M | 0.17M | 0.31M | 0.30M | 0.28M | 0.27M | 0.24M | 0.18M | 0.22M | 0.23M | 14.39M | 11.95M | 9.26M | 7.22M | 7.63M | 8.14M | 8.70M | 8.09M | 7.34M | 7.33M | 6.09M | 5.31M | 5.97M | 5.80M | 5.48M | 5.39M | 0.96M | 3.62M | 3.65M | 3.68M | 3.44M | 3.32M | 4.48M | 5.28M |
|
Total Non-Current Liabilities
|
123.75M | | | 155.05M | 111.93M | 106.99M | 106.97M | 103.19M | 83.20M | 83.82M | 87.69M | 101.32M | 96.58M | 117.88M | 126.34M | 128.48M | 112.93M | 109.25M | 126.60M | 134.50M | 156.10M | 144.27M | 287.03M | 300.72M | 345.08M | 353.92M | 366.44M | 394.09M | 361.61M | 383.67M | 375.50M | 353.64M | 345.81M | 351.47M | 355.26M | 312.80M | 306.51M | 333.62M | 314.11M | 324.05M |
|
Total Liabilities
|
124.03M | | | 155.62M | 112.12M | 107.17M | 107.17M | 103.36M | 83.51M | 84.12M | 87.98M | 101.59M | 96.82M | 118.06M | 126.56M | 128.71M | 127.33M | 121.20M | 135.86M | 141.72M | 163.73M | 152.41M | 295.72M | 308.80M | 352.42M | 361.26M | 372.53M | 399.40M | 367.58M | 389.47M | 380.99M | 359.04M | 346.77M | 355.08M | 358.90M | 316.47M | 309.95M | 336.94M | 318.59M | 329.33M |
|
Common Equity
|
-29.12M | | | -62.53M | 232.85M | 215.18M | 197.80M | 178.96M | 187.83M | 290.33M | 265.15M | 417.31M | 392.19M | 379.81M | 367.68M | 591.88M | 939.42M | 886.10M | 910.67M | 1,343.30M | 1,664.23M | 1,805.50M | 2,603.80M | 2,512.92M | 2,399.46M | 2,244.92M | 2,090.83M | 1,953.95M | 1,875.48M | 1,854.90M | 1,816.03M | 1,727.79M | 1,882.80M | 2,083.94M | 1,980.95M | 1,939.66M | 1,932.08M | 1,829.16M | 1,711.12M | 1,915.98M |
|
Shareholder's Equity
|
-29.12M | | | -62.53M | 232.85M | 215.18M | 197.80M | 178.96M | 187.83M | 290.33M | 265.15M | 417.31M | 392.19M | 379.81M | 367.68M | 591.88M | 939.42M | 886.10M | 910.67M | 1,343.30M | 1,664.23M | 1,805.50M | 2,603.80M | 2,512.92M | 2,399.46M | 2,244.92M | 2,090.83M | 1,953.95M | 1,875.48M | 1,854.90M | 1,816.03M | 1,727.79M | 1,882.80M | 2,083.94M | 1,980.95M | 1,939.66M | 1,932.08M | 1,829.16M | 1,711.12M | 1,915.98M |
|
Liabilities and Shareholders Equity
|
159.42M | | | 278.65M | 344.96M | 322.35M | 304.98M | 282.32M | 271.35M | 374.45M | 353.13M | 518.90M | 489.02M | 497.87M | 494.25M | 720.59M | 1,066.75M | 1,007.30M | 1,046.53M | 1,485.02M | 1,827.97M | 1,957.91M | 2,899.52M | 2,821.72M | 2,751.88M | 2,606.18M | 2,463.36M | 2,353.36M | 2,243.06M | 2,244.36M | 2,197.01M | 2,086.83M | 2,229.57M | 2,439.02M | 2,339.85M | 2,256.13M | 2,242.03M | 2,166.10M | 2,029.71M | 2,245.31M |
|
Treasury Shares
|
| | | 0.27M | -0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.41M | 0.06M | -0.06M | 0.31M | 0.26M | 0.26M | 0.25M | 0.23M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.13M |
|
Retained Earnings
|
-33.91M | | | -74.18M | -57.08M | -78.56M | -100.87M | -125.58M | -125.44M | -154.89M | -193.27M | -243.98M | -291.57M | -339.98M | -393.68M | -255.25M | -224.71M | -294.44M | -374.10M | -466.54M | -573.58M | -686.74M | 72.49M | -54.67M | -195.91M | -375.13M | -560.97M | -735.51M | -846.09M | -899.15M | -976.89M | -1089.05M | -999.70M | -1116.29M | -1242.70M | -1328.64M | -1365.95M | -1501.95M | -1710.50M | -1816.94M |