|
Cash & Equivalents
|
60.02M | 53.64M | 597.30M | 224.93M | 270.97M | 338.99M | 330.34M | 1,246.98M |
|
Short-term Investments
|
| | 176.67M | 1,292.53M | 1,283.47M | 1,545.34M | 2,252.56M | 2,942.08M |
|
Cash & Current Investments
|
60.02M | 53.64M | 773.97M | 1,517.46M | 1,554.45M | 1,884.33M | 2,582.90M | 4,189.06M |
|
Receivables - Net
|
| 55.82M | 102.39M | 163.36M | 268.82M | 399.55M | 509.28M | 598.92M |
|
Receivables - Other
|
| 0.53M | 14.40M | 20.10M | 44.20M | 60.00M | 61.20M | 77.00M |
|
Receivables
|
| 56.35M | 116.79M | 183.46M | 313.02M | 459.55M | 570.48M | 675.92M |
|
Current Deferred Tax Assets
|
| 3.72M | 8.35M | 13.64M | 23.23M | 33.05M | 44.94M | 56.09M |
|
Prepaid Assets
|
| 8.77M | 19.23M | 23.62M | 24.44M | 27.30M | 41.02M | 67.04M |
|
Current Assets
|
| 121.95M | 903.94M | 1,718.08M | 1,870.95M | 2,344.23M | 3,178.14M | 4,911.11M |
|
Property, Plant & Equipment (Net)
|
| 21.65M | 32.75M | 47.20M | 75.15M | 125.35M | 171.87M | 226.97M |
|
Goodwill
|
6.29M | 7.63M | 9.06M | 7.80M | 36.60M | 56.60M | 352.69M | 360.38M |
|
Intangibles
|
| 2.15M | 1.44M | 2.07M | 15.70M | 16.36M | 9.62M | 3.71M |
|
Goodwill & Intangibles
|
6.29M | 9.77M | 10.49M | 9.87M | 52.30M | 72.97M | 362.31M | 364.09M |
|
Other Non-Current Assets
|
3.75M | 11.34M | 17.41M | 26.75M | 42.06M | 55.34M | 73.73M | 86.57M |
|
Non-Current Assets
|
| 57.80M | 134.10M | 172.21M | 509.85M | 660.62M | 757.93M | 874.22M |
|
Assets
|
| 179.75M | 1,038.04M | 1,890.29M | 2,380.79M | 3,004.85M | 3,936.07M | 5,785.34M |
|
Accounts Payables
|
| 12.64M | 15.43M | 21.34M | 25.27M | 23.47M | 87.71M | 107.73M |
|
Notes Payables
|
| | | | | | | 634.02M |
|
Payables
|
| 12.64M | 15.43M | 21.34M | 25.27M | 23.47M | 87.71M | 741.75M |
|
Accumulated Expenses
|
| 30.29M | 38.75M | 55.35M | 111.28M | | | |
|
Other Accumulated Expenses
|
| | | | 111.28M | 171.16M | 127.63M | 127.14M |
|
Current Leases
|
| | 11.92M | 16.33M | 20.16M | 22.09M | 21.97M | 31.97M |
|
Current Taxes
|
| 0.52M | 8.21M | 12.56M | | | | |
|
Current Deferred Revenue
|
| 69.31M | 134.15M | 204.82M | 371.99M | 543.02M | 765.74M | 961.85M |
|
Total Current Liabilities
|
| 112.23M | 200.24M | 297.84M | 528.70M | 759.75M | 1,003.05M | 1,862.71M |
|
Convertible Debt
|
| | | 575.86M | 735.48M | 738.85M | 742.24M | 979.28M |
|
Non-Current Deffered Revenue
|
| 1.39M | 4.34M | 3.45M | 13.90M | 12.94M | 21.21M | 22.69M |
|
Preferred Stock Liabilities
|
140.81M | 140.81M | | | | | | |
|
Operating Leases
|
| | 48.51M | 51.43M | 52.11M | 76.58M | 138.13M | 196.91M |
|
Other Non-Current Liabilities
|
| 1.36M | 2.61M | 4.26M | 9.41M | 6.23M | 6.09M | 9.38M |
|
Total Non-Current Liabilities
|
| 113.63M | 253.09M | 928.59M | 1,330.18M | 1,588.12M | 1,904.62M | 3,061.59M |
|
Total Liabilities
|
| 114.99M | 255.70M | 932.85M | 1,339.59M | 1,594.35M | 1,910.72M | 3,070.98M |
|
Common Equity
|
-75.70M | -76.04M | 782.34M | 957.43M | 1,041.20M | 1,410.51M | 2,025.35M | 2,714.36M |
|
Shareholder's Equity
|
-75.70M | -76.04M | 782.34M | 957.43M | 1,041.20M | 1,410.51M | 2,025.35M | 2,714.36M |
|
Liabilities and Shareholders Equity
|
| 179.75M | 1,038.04M | 1,890.29M | 2,380.79M | 3,004.85M | 3,936.07M | 5,785.34M |
|
Retained Earnings
|
| -106.91M | -123.62M | -148.16M | -152.11M | -202.27M | -153.70M | 30.05M |
|
Treasury Shares
|
| | 0.65M | 5.17M | 8.08M | 12.38M | 13.66M | 13.81M |