|
Cash & Equivalents
|
63.18M | 88.41M | 264.80M | 1,918.61M | 1,996.63M | 2,455.37M | 3,375.07M | 4,323.30M |
|
Short-term Investments
|
| 103.25M | 647.27M | | | 250.00M | 99.60M | |
|
Cash & Current Investments
|
63.18M | 191.66M | 912.06M | 1,918.61M | 1,996.63M | 2,705.37M | 3,474.67M | 4,323.30M |
|
Receivables - Net
|
| 92.48M | 164.99M | 239.20M | 368.14M | 626.18M | 853.11M | 1,128.56M |
|
Receivables - Other
|
| 0.20M | 0.20M | 1.30M | 2.20M | 2.60M | | |
|
Receivables
|
| 92.68M | 165.19M | 240.50M | 370.35M | 628.78M | 853.11M | 1,128.56M |
|
Prepaid Assets
|
| 18.41M | 51.61M | 53.62M | 79.35M | 121.86M | 183.17M | 314.44M |
|
Current Assets
|
| 331.39M | 1,171.64M | 2,292.27M | 2,570.95M | 3,640.27M | 4,757.31M | 6,113.35M |
|
Property, Plant & Equipment (Net)
|
| 73.73M | 136.08M | 167.01M | 260.58M | 492.33M | 620.17M | 788.64M |
|
Long-Term Investments
|
| | 1.00M | 2.50M | 23.63M | 47.27M | 56.24M | 72.54M |
|
Goodwill
|
| 7.95M | 7.72M | 83.57M | 416.44M | 430.64M | 638.04M | 912.80M |
|
Intangibles
|
| 1.05M | 0.53M | 15.68M | 97.34M | 86.89M | 114.52M | 133.11M |
|
Goodwill & Intangibles
|
| 8.99M | 8.25M | 99.24M | 513.78M | 517.53M | 752.56M | 1,045.92M |
|
Other Non-Current Assets
|
| 9.92M | 71.23M | 117.91M | 192.36M | 260.23M | 335.93M | 500.91M |
|
Non-Current Assets
|
| 101.83M | 233.27M | 440.26M | 1,047.43M | 1,386.27M | 1,889.21M | 2,588.23M |
|
Assets
|
| 433.22M | 1,404.91M | 2,732.53M | 3,618.38M | 5,026.54M | 6,646.52M | 8,701.58M |
|
Accounts Payables
|
| 6.86M | 1.34M | 12.06M | 47.63M | 45.37M | 28.18M | 130.89M |
|
Payables
|
| 6.86M | 1.34M | 12.06M | 47.63M | 45.37M | 28.18M | 130.89M |
|
Accumulated Expenses
|
| 32.54M | 36.81M | 71.91M | 104.56M | 168.77M | 234.62M | 319.24M |
|
Other Accumulated Expenses
|
| 4.04M | 11.60M | 17.50M | 24.93M | 16.52M | 23.67M | 72.75M |
|
Current Leases
|
| | | 8.98M | 9.82M | 13.05M | 14.15M | 13.81M |
|
Current Deferred Revenue
|
158.95M | 290.07M | 571.17M | 911.89M | 1,529.32M | 2,355.11M | 3,054.10M | 3,728.68M |
|
Total Current Liabilities
|
| 281.42M | 493.10M | 863.55M | 1,406.83M | 2,109.07M | 2,697.28M | 3,461.05M |
|
Non-Current Debt
|
| | | 738.03M | 739.52M | 741.00M | 742.49M | 743.98M |
|
Non-Current Deffered Revenue
|
| 71.37M | 158.18M | 209.91M | 392.82M | 627.63M | 783.34M | 995.67M |
|
Preferred Stock Liabilities
|
351.02M | 557.91M | | | | | | |
|
Minority Interest
|
| | 0.50M | 1.30M | 11.88M | 23.79M | 33.14M | 39.42M |
|
Operating Leases
|
| | | 31.99M | 25.38M | 29.57M | 36.23M | 31.11M |
|
Other Non-Current Liabilities
|
| 10.31M | 11.02M | 17.18M | 16.19M | 31.83M | 50.09M | 150.85M |
|
Total Non-Current Liabilities
|
| 352.79M | 651.28M | 1,843.47M | 2,564.55M | 3,507.27M | 4,259.35M | 5,231.81M |
|
Total Liabilities
|
| 363.10M | 662.30M | 1,860.66M | 2,580.74M | 3,539.11M | 4,309.43M | 5,382.66M |
|
Total Debt
|
| | | 738.03M | 739.52M | 741.00M | 742.49M | 743.98M |
|
Common Equity
|
-369.47M | -487.79M | 742.61M | 871.87M | 1,037.64M | 1,487.43M | 2,337.09M | 3,318.92M |
|
Shareholder's Equity
|
-369.47M | -487.79M | 742.61M | 871.87M | 1,037.64M | 1,487.43M | 2,337.09M | 3,318.92M |
|
Liabilities and Shareholders Equity
|
| 433.22M | 1,404.91M | 2,732.53M | 3,618.38M | 5,026.54M | 6,646.52M | 8,701.58M |
|
Retained Earnings
|
| -519.13M | -637.49M | -730.12M | -964.92M | -1148.16M | -1058.84M | -1078.11M |
|
Treasury Shares
|
| 4.06M | 6.06M | 8.45M | 7.89M | 10.05M | 10.97M | 11.02M |