|
Cash & Equivalents
|
| 256.87M | 517.81M | 241.20M | 566.05M | 509.06M | 721.89M | 797.06M | 648.62M |
|
Short-term Investments
|
| 0.57M | 251.20M | 414.94M | 207.45M | 293.76M | 309.77M | 248.40M | 314.92M |
|
Cash & Current Investments
|
| 257.44M | 769.01M | 656.14M | 773.50M | 802.82M | 1,031.67M | 1,045.46M | 963.55M |
|
Receivables - Net
|
| 123.75M | 174.55M | 237.84M | 323.57M | 440.95M | 516.91M | 439.30M | 429.58M |
|
Receivables - Other
|
| 16.10M | 11.90M | 13.40M | 17.50M | 12.60M | 12.44M | 15.92M | 13.80M |
|
Receivables
|
| 139.85M | 186.45M | 251.24M | 341.07M | 453.55M | 529.35M | 455.22M | 443.38M |
|
Prepaid Assets
|
| 23.35M | 29.98M | 37.41M | 48.39M | 63.24M | 69.99M | 66.98M | 82.37M |
|
Current Assets
|
| 418.80M | 984.52M | 943.89M | 1,162.35M | 1,319.60M | 1,631.00M | 1,567.67M | 1,489.26M |
|
Property, Plant & Equipment (Net)
|
| 63.02M | 75.83M | 128.29M | 165.04M | 184.66M | 199.89M | 245.17M | 299.37M |
|
Long-Term Investments
|
| | 164.22M | 239.73M | 92.72M | 94.94M | 186.05M | 121.98M | 134.10M |
|
Goodwill
|
35.78M | 37.31M | 195.22M | 194.88M | 350.15M | 355.06M | 353.62M | 353.14M | 454.48M |
|
Intangibles
|
| 14.15M | 74.20M | 56.50M | 121.83M | 98.82M | 70.28M | 50.91M | 76.39M |
|
Goodwill & Intangibles
|
35.78M | 51.45M | 269.43M | 251.38M | 471.98M | 453.87M | 423.90M | 404.04M | 530.87M |
|
Long-Term Deferred Tax
|
| | | | | | | 2.03M | 840.47M |
|
Other Non-Current Assets
|
| 75.53M | 112.58M | 153.33M | 260.13M | 311.83M | 350.90M | 409.63M | 467.20M |
|
Non-Current Assets
|
| 201.18M | 75.83M | 947.25M | 1,174.16M | 1,221.67M | 1,381.72M | 1,403.62M | 2,523.44M |
|
Assets
|
| 619.97M | 1,615.42M | 1,891.14M | 2,336.51M | 2,541.26M | 3,012.72M | 2,971.29M | 4,012.70M |
|
Accounts Payables
|
| 23.71M | 19.59M | 28.14M | 37.37M | 52.80M | 24.39M | 19.03M | 30.70M |
|
Payables
|
| 23.71M | 19.59M | 28.14M | 37.37M | 52.80M | 24.39M | 19.03M | 30.70M |
|
Accumulated Expenses
|
| 50.85M | 77.55M | 83.19M | 156.16M | 160.16M | 163.13M | 195.27M | 227.12M |
|
Other Accumulated Expenses
|
| 11.57M | 13.90M | | | | | | |
|
Short term Debt
|
| | | | 20.47M | | 722.89M | | |
|
Current Leases
|
| | | 20.73M | 32.97M | 37.40M | 24.05M | 22.23M | 19.08M |
|
Current Deferred Revenue
|
| 270.19M | 381.06M | 507.56M | 779.64M | 1,029.89M | 1,172.87M | 1,320.06M | 1,455.44M |
|
Total Current Liabilities
|
| 373.82M | 516.31M | 693.97M | 1,093.17M | 1,371.64M | 2,208.32M | 1,660.62M | 1,831.91M |
|
Convertible Debt
|
| | 438.93M | 465.32M | 693.22M | 718.49M | | | |
|
Non-Current Deffered Revenue
|
| 23.04M | 24.20M | 11.48M | 16.49M | 16.73M | 16.93M | 21.98M | 21.52M |
|
Preferred Stock Liabilities
|
546.04M | 547.50M | | | 3.39M | | | | |
|
Non-Current Deferred Tax Liability
|
| 25.41M | 78.28M | 108.99M | 120.77M | 106.49M | 133.83M | 152.31M | 20.60M |
|
Operating Leases
|
| | | 162.43M | 165.70M | 126.34M | 141.35M | 120.82M | 105.35M |
|
Other Non-Current Liabilities
|
| 4.01M | 9.70M | 6.70M | 32.33M | 23.25M | 18.11M | 21.33M | 30.63M |
|
Total Non-Current Liabilities
|
| 407.11M | 991.36M | 1,338.12M | 1,975.05M | 2,242.51M | 2,377.32M | 1,820.22M | 1,979.38M |
|
Total Liabilities
|
| 411.12M | 1,001.05M | 1,344.81M | 2,007.38M | 2,265.76M | 2,395.43M | 1,841.55M | 2,010.01M |
|
Total Debt
|
| | | | 20.47M | | 722.89M | | |
|
Common Equity
|
-347.36M | -338.65M | 614.36M | 546.33M | 325.74M | 275.50M | 617.29M | 1,129.74M | 2,002.69M |
|
Shareholder's Equity
|
-347.36M | -338.65M | 614.36M | 546.33M | 325.74M | 275.50M | 617.29M | 1,129.74M | 2,002.69M |
|
Liabilities and Shareholders Equity
|
| 619.97M | 1,615.42M | 1,891.14M | 2,336.51M | 2,541.26M | 3,012.72M | 2,971.29M | 4,012.70M |
|
Treasury Shares
|
16.80M | 23.10M | 17.14M | | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M |
|
Retained Earnings
|
| -502.32M | -928.78M | -1137.18M | -1380.45M | -1438.19M | -1598.68M | -1670.22M | -1287.32M |