|
Cash & Equivalents
|
60.02M | 64.00M | 53.64M | 54.55M | 52.29M | 760.95M | 597.30M | 194.35M | 206.20M | 198.52M | 224.93M | 369.71M | 247.44M | 286.97M | 270.97M | 271.69M | 238.86M | 294.81M | 338.99M | 222.55M | 291.30M | 261.31M | 330.34M | 282.22M | 410.96M | 337.42M | 1,246.98M | 1,079.85M | 489.03M | 540.60M |
|
Short-term Investments
|
| | | | | 0.47M | 176.67M | 600.38M | 1,259.60M | 1,296.26M | 1,292.53M | 1,178.19M | 1,162.72M | 1,180.16M | 1,283.47M | 1,399.32M | 1,464.68M | 1,471.45M | 1,545.34M | 1,795.34M | 1,894.06M | 2,080.38M | 2,252.56M | 2,499.15M | 2,549.14M | 2,861.54M | 2,942.08M | 3,369.82M | 3,421.94M | 3,599.74M |
|
Cash & Current Investments
|
60.02M | 64.00M | 53.64M | 54.55M | 52.29M | 761.42M | 773.97M | 794.73M | 1,465.80M | 1,494.78M | 1,517.46M | 1,547.90M | 1,410.16M | 1,467.13M | 1,554.45M | 1,671.01M | 1,703.54M | 1,766.26M | 1,884.33M | 2,017.89M | 2,185.36M | 2,341.69M | 2,582.90M | 2,781.37M | 2,960.11M | 3,198.95M | 4,189.06M | 4,449.67M | 3,910.97M | 4,140.34M |
|
Receivables - Net
|
| | 55.82M | | | 87.21M | 102.39M | 108.44M | 124.08M | 120.99M | 163.36M | 154.11M | 188.33M | 224.60M | 268.82M | 275.34M | 305.50M | 348.83M | 399.55M | 367.05M | 333.10M | 400.65M | 509.28M | 451.06M | 533.29M | 487.06M | 598.92M | 490.17M | 604.17M | 549.65M |
|
Receivables - Other
|
| | 0.53M | | | 3.75M | 14.40M | 16.40M | 16.00M | 17.20M | 20.10M | 25.60M | 29.70M | 35.10M | 44.20M | 49.10M | 58.20M | 63.10M | 60.00M | 63.00M | 66.70M | 59.30M | 61.20M | 75.50M | 77.80M | 88.20M | 77.00M | 83.40M | 92.30M | 88.00M |
|
Receivables
|
| | 56.35M | | | 90.95M | 116.79M | 124.84M | 140.08M | 138.19M | 183.46M | 179.71M | 218.03M | 259.70M | 313.02M | 324.44M | 363.70M | 411.93M | 459.55M | 430.05M | 399.80M | 459.95M | 570.48M | 526.56M | 611.09M | 575.26M | 675.92M | 573.57M | 696.47M | 637.65M |
|
Current Deferred Tax Assets
|
| | 3.72M | | | 6.15M | 8.35M | 9.31M | 10.93M | 11.54M | 13.64M | 15.45M | 17.61M | 19.93M | 23.23M | 24.69M | 27.34M | 29.87M | 33.05M | 34.86M | 37.50M | 39.80M | 44.94M | 46.39M | 49.52M | 52.23M | 56.09M | 58.83M | 62.09M | 67.20M |
|
Prepaid Assets
|
| | 8.77M | | | 18.17M | 19.23M | 20.58M | 25.27M | 25.66M | 23.62M | 29.40M | 26.29M | 24.68M | 24.44M | 32.63M | 33.20M | 31.60M | 27.30M | 43.20M | 44.10M | 37.34M | 41.02M | 54.85M | 49.17M | 51.19M | 67.04M | 77.66M | 67.44M | 80.92M |
|
Current Assets
|
| | 121.95M | | | 872.48M | 903.94M | 933.07M | 1,626.07M | 1,652.97M | 1,718.08M | 1,746.86M | 1,642.39M | 1,736.34M | 1,870.95M | 2,003.67M | 2,069.59M | 2,176.57M | 2,344.23M | 2,462.99M | 2,600.07M | 2,819.48M | 3,178.14M | 3,333.66M | 3,592.09M | 3,789.43M | 4,911.11M | 5,076.34M | 4,644.68M | 4,838.10M |
|
Property, Plant & Equipment (Net)
|
| | 21.65M | | | 31.27M | 32.75M | 34.08M | 37.16M | 42.06M | 47.20M | 52.80M | 60.51M | 68.82M | 75.15M | 90.71M | 97.79M | 110.89M | 125.35M | 138.40M | 145.10M | 157.69M | 171.87M | 182.42M | 198.91M | 215.81M | 226.97M | 249.92M | 283.08M | 307.61M |
|
Goodwill
|
6.29M | | 7.63M | | | 7.63M | 9.06M | 8.89M | 16.86M | 17.21M | 7.80M | 48.48M | 258.68M | 255.74M | 36.60M | 292.03M | 334.69M | 332.65M | 56.60M | 348.54M | 350.03M | 348.70M | 352.69M | 351.44M | 350.86M | 352.87M | 360.38M | 361.74M | 530.98M | 530.04M |
|
Intangibles
|
| | 2.15M | | | 0.76M | 1.44M | 1.18M | 2.59M | 2.33M | 2.07M | 3.41M | 11.74M | 12.80M | 15.70M | 14.09M | 17.96M | 15.62M | 16.36M | 14.15M | 12.41M | 10.14M | 9.62M | 7.31M | 5.80M | 4.42M | 3.71M | 2.63M | 17.24M | 16.81M |
|
Goodwill & Intangibles
|
6.29M | | 9.77M | | | 8.38M | 10.49M | 10.07M | 19.45M | 19.54M | 9.87M | 51.89M | 270.43M | 268.54M | 52.30M | 306.12M | 352.65M | 348.26M | 72.97M | 362.69M | 362.44M | 358.84M | 362.31M | 358.75M | 356.67M | 357.29M | 364.09M | 364.36M | 548.22M | 546.85M |
|
Other Non-Current Assets
|
3.75M | 7.64M | 11.34M | 11.24M | | 17.36M | 17.41M | 18.88M | 21.44M | 22.67M | 26.75M | 27.87M | 31.62M | 35.51M | 42.06M | 42.75M | 46.84M | 50.15M | 55.34M | 56.64M | 60.51M | 62.98M | 73.73M | 73.07M | 77.04M | 80.00M | 86.57M | 90.50M | 95.57M | 105.94M |
|
Non-Current Assets
|
| | 57.80M | | | 134.28M | 134.10M | 133.59M | 157.63M | 161.31M | 172.21M | 205.22M | 434.35M | 457.84M | 509.85M | 525.34M | 584.90M | 621.03M | 660.62M | 676.75M | 712.10M | 723.82M | 757.93M | 807.80M | 820.30M | 842.04M | 874.22M | 934.04M | 1,177.74M | 1,214.37M |
|
Assets
|
| | 179.75M | | | 1,006.75M | 1,038.04M | 1,066.66M | 1,783.71M | 1,814.28M | 1,890.29M | 1,952.07M | 2,076.73M | 2,194.17M | 2,380.79M | 2,529.01M | 2,654.49M | 2,797.60M | 3,004.85M | 3,139.74M | 3,312.17M | 3,543.30M | 3,936.07M | 4,141.47M | 4,412.39M | 4,631.47M | 5,785.34M | 6,010.38M | 5,822.41M | 6,052.47M |
|
Accounts Payables
|
| | 12.64M | | | 18.99M | 15.43M | 14.21M | 18.01M | 21.20M | 21.34M | 12.06M | 29.26M | 34.65M | 25.27M | 18.63M | 47.65M | 27.62M | 23.47M | 41.60M | 48.03M | 85.36M | 87.71M | 64.32M | 115.99M | 92.00M | 107.73M | 98.44M | 198.77M | 135.24M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | 743.97M | 744.86M | 634.02M | 634.78M | | |
|
Payables
|
| | 12.64M | | | 18.99M | 15.43M | 14.21M | 18.01M | 21.20M | 21.34M | 12.06M | 29.26M | 34.65M | 25.27M | 18.63M | 47.65M | 27.62M | 23.47M | 41.60M | 48.03M | 85.36M | 87.71M | 64.32M | 859.96M | 836.86M | 741.75M | 733.22M | 198.77M | 135.24M |
|
Accumulated Expenses
|
| | 30.29M | | | 30.48M | 38.75M | 41.76M | 46.02M | 54.38M | 55.35M | 68.48M | 70.52M | 85.17M | 111.28M | 108.21M | 111.62M | 146.29M | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 111.28M | | | | 171.16M | 148.53M | 127.01M | 101.84M | 127.63M | 117.41M | 104.79M | 120.23M | 127.14M | 138.24M | 148.03M | 175.20M |
|
Current Leases
|
| | | | | 10.22M | 11.92M | 13.44M | 14.52M | 15.06M | 16.33M | 16.63M | 16.63M | 19.43M | 20.16M | 20.32M | 22.36M | 21.75M | 22.09M | 20.40M | 18.85M | 18.78M | 21.97M | 23.59M | 24.57M | 27.34M | 31.97M | 34.23M | 39.95M | 35.99M |
|
Current Taxes
|
| | 0.52M | | | 0.73M | 8.21M | | | | 12.56M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 69.31M | | | 116.97M | 134.15M | 141.24M | 162.86M | 164.01M | 204.82M | 223.65M | 264.65M | 300.95M | 371.99M | 454.81M | 444.25M | 478.74M | 543.02M | 562.43M | 567.47M | 636.50M | 765.74M | 767.47M | 801.56M | 795.82M | 961.85M | 949.13M | 966.44M | 974.26M |
|
Total Current Liabilities
|
| | 112.23M | | | 176.66M | 200.24M | 210.64M | 241.41M | 254.65M | 297.84M | 320.81M | 381.06M | 440.20M | 528.70M | 601.97M | 625.88M | 674.41M | 759.75M | 772.95M | 761.36M | 842.48M | 1,003.05M | 972.79M | 1,790.88M | 1,780.26M | 1,862.71M | 1,854.82M | 1,353.19M | 1,320.69M |
|
Convertible Debt
|
| | | | | | | | 559.62M | 567.68M | 575.86M | 732.97M | 733.80M | 734.64M | 735.48M | 736.32M | 737.16M | 738.00M | 738.85M | 739.69M | 740.54M | 741.39M | 742.24M | 743.09M | | | 979.28M | 980.31M | 981.36M | 982.40M |
|
Non-Current Deffered Revenue
|
| | 1.39M | | | 4.83M | 4.34M | 3.94M | 2.42M | 2.44M | 3.45M | 5.63M | 1.28M | 3.27M | 13.90M | 12.80M | 14.53M | 9.46M | 12.94M | 22.51M | 27.53M | 17.50M | 21.21M | 26.19M | 14.05M | 18.40M | 22.69M | 21.56M | 29.87M | 29.03M |
|
Preferred Stock Liabilities
|
140.81M | 140.81M | 140.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 11.20M | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | 51.68M | 48.51M | 46.04M | 52.88M | 49.67M | 51.43M | 63.25M | 59.07M | 72.61M | 52.11M | 72.14M | 74.13M | 98.69M | 76.58M | 106.64M | 144.55M | 146.58M | 138.13M | 214.48M | 218.40M | 224.39M | 196.91M | 262.20M | 283.07M | 296.92M |
|
Other Non-Current Liabilities
|
| | 1.36M | | | 2.35M | 2.61M | 3.14M | 3.31M | 3.64M | 4.26M | 4.71M | 5.27M | 5.46M | 9.41M | 9.25M | 10.03M | 9.36M | 6.23M | 6.25M | 7.69M | 7.66M | 6.09M | 6.15M | 6.32M | 6.62M | 9.38M | 9.04M | 19.13M | 20.30M |
|
Total Non-Current Liabilities
|
| | 113.63M | | | 233.17M | 253.09M | 260.62M | 867.53M | 874.45M | 928.59M | 1,106.03M | 1,158.59M | 1,231.30M | 1,330.18M | 1,402.90M | 1,429.33M | 1,498.80M | 1,588.12M | 1,621.39M | 1,655.13M | 1,729.17M | 1,904.62M | 1,932.96M | 1,998.76M | 1,995.71M | 3,061.59M | 3,084.67M | 2,607.53M | 2,593.05M |
|
Total Liabilities
|
| | 114.99M | | | 235.52M | 255.70M | 263.76M | 870.84M | 878.10M | 932.85M | 1,110.74M | 1,163.85M | 1,236.76M | 1,339.59M | 1,412.16M | 1,439.37M | 1,508.16M | 1,594.35M | 1,627.64M | 1,662.81M | 1,736.83M | 1,910.72M | 1,939.11M | 2,005.08M | 2,002.33M | 3,070.98M | 3,093.71M | 2,626.66M | 2,613.35M |
|
Common Equity
|
-75.70M | -72.77M | -76.04M | -81.56M | -79.22M | 771.24M | 782.34M | 802.89M | 912.87M | 936.19M | 957.43M | 841.33M | 912.88M | 957.41M | 1,041.20M | 1,116.86M | 1,215.12M | 1,289.44M | 1,410.51M | 1,512.10M | 1,649.36M | 1,806.48M | 2,025.35M | 2,202.36M | 2,407.31M | 2,629.14M | 2,714.36M | 2,916.67M | 3,195.76M | 3,439.12M |
|
Shareholder's Equity
|
-75.70M | -72.77M | -76.04M | -81.56M | -79.22M | 771.24M | 782.34M | 802.89M | 912.87M | 936.19M | 957.43M | 841.33M | 912.88M | 957.41M | 1,041.20M | 1,116.86M | 1,215.12M | 1,289.44M | 1,410.51M | 1,512.10M | 1,649.36M | 1,806.48M | 2,025.35M | 2,202.36M | 2,407.31M | 2,629.14M | 2,714.36M | 2,916.67M | 3,195.76M | 3,439.12M |
|
Liabilities and Shareholders Equity
|
| | 179.75M | | | 1,006.75M | 1,038.04M | 1,066.66M | 1,783.71M | 1,814.28M | 1,890.29M | 1,952.07M | 2,076.73M | 2,194.17M | 2,380.79M | 2,529.01M | 2,654.49M | 2,797.60M | 3,004.85M | 3,139.74M | 3,312.17M | 3,543.30M | 3,936.07M | 4,141.47M | 4,412.39M | 4,631.47M | 5,785.34M | 6,010.38M | 5,822.41M | 6,052.47M |
|
Retained Earnings
|
| | -106.91M | | | -124.51M | -123.62M | -117.14M | -116.85M | -132.00M | -148.16M | -144.43M | -153.79M | -159.28M | -152.11M | -142.37M | -147.25M | -173.23M | -202.27M | -226.35M | -230.32M | -207.69M | -153.70M | -111.07M | -67.24M | -15.55M | 30.05M | 54.69M | 57.34M | 91.22M |
|
Treasury Shares
|
| | | | | | 0.65M | 1.32M | 3.96M | 4.64M | 5.17M | 5.14M | 6.84M | 7.23M | 8.08M | 9.00M | 9.74M | 11.66M | 12.38M | 13.18M | 13.40M | 12.56M | 13.66M | 13.07M | 12.80M | 12.79M | 13.81M | 13.11M | 15.79M | 15.36M |