|
Cash & Equivalents
|
| 50.94M | 298.00M | 297.08M | 400.81M | 860.95M | 644.17M | 540.40M | 727.54M |
|
Short-term Investments
|
| 0.67M | 2.28M | 2.31M | 2.89M | 2.69M | 2.47M | 544.00M | 669.72M |
|
Cash & Current Investments
|
| 51.61M | 300.28M | 299.39M | 403.71M | 863.64M | 646.64M | 1,084.40M | 1,397.26M |
|
Receivables - Net
|
| 53.23M | 81.27M | 128.69M | 160.41M | 215.23M | 260.92M | 323.01M | 375.61M |
|
Receivables - Other
|
1.11M | 1.14M | 1.71M | 2.62M | 5.20M | 9.20M | 2.20M | 2.50M | 2.50M |
|
Receivables
|
| 54.37M | 82.98M | 131.31M | 165.62M | 224.43M | 263.12M | 325.51M | 378.11M |
|
Prepaid Assets
|
| 15.26M | 30.87M | 32.62M | 37.00M | 41.22M | 39.87M | 42.77M | 68.26M |
|
Current Assets
|
| 132.23M | 429.64M | 480.24M | 637.21M | 1,163.71M | 1,274.28M | 1,530.90M | 1,931.01M |
|
Property, Plant & Equipment (Net)
|
| 4.54M | 5.45M | 7.76M | 8.88M | 7.21M | 5.09M | 5.45M | 6.59M |
|
Goodwill
|
12.06M | 19.18M | 19.85M | 197.88M | 198.85M | 303.91M | 303.64M | 319.38M | 319.42M |
|
Intangibles
|
| 8.30M | 6.72M | 50.45M | 36.29M | 45.80M | 29.10M | 20.62M | 11.40M |
|
Goodwill & Intangibles
|
12.06M | 27.48M | 26.57M | 248.33M | 235.14M | 349.71M | 332.75M | 340.00M | 330.82M |
|
Long-Term Deferred Tax
|
| 3.95M | 1.75M | 3.16M | 3.70M | 5.81M | 7.41M | 225.54M | 168.04M |
|
Other Non-Current Assets
|
2.85M | 5.95M | 8.94M | 24.01M | 50.26M | 74.42M | 95.88M | 114.51M | 117.76M |
|
Non-Current Assets
|
| 50.78M | 5.45M | 323.67M | 335.96M | 479.22M | 469.20M | 711.67M | 661.85M |
|
Assets
|
| 183.01M | 485.74M | 803.91M | 973.17M | 1,642.93M | 1,743.48M | 2,242.57M | 2,592.85M |
|
Accounts Payables
|
| 2.18M | 4.45M | 11.48M | 7.25M | 28.40M | 35.15M | 26.07M | 17.15M |
|
Payables
|
| 2.18M | 4.45M | 11.48M | 7.25M | 28.40M | 35.15M | 26.07M | 17.15M |
|
Accumulated Expenses
|
| 15.19M | 22.15M | 48.41M | 52.52M | 68.00M | 76.48M | 93.69M | 93.71M |
|
Other Accumulated Expenses
|
| 2.05M | 4.62M | | | | | | |
|
Current Leases
|
| | | 7.64M | 8.53M | 11.22M | 12.75M | 12.19M | 8.93M |
|
Current Taxes
|
| 2.36M | 0.15M | | | | | | |
|
Current Deferred Revenue
|
54.15M | 102.56M | 170.67M | 259.70M | 397.70M | 465.29M | 528.70M | 663.85M | 802.12M |
|
Total Current Liabilities
|
| 125.11M | 203.58M | 333.07M | 450.01M | 593.33M | 716.62M | 871.09M | 1,008.26M |
|
Non-Current Deffered Revenue
|
| 6.63M | 12.42M | 16.38M | 44.90M | 33.52M | 34.25M | 30.29M | 50.34M |
|
Preferred Stock Liabilities
|
200.92M | 200.92M | | | | | | | |
|
Operating Leases
|
| | | 27.83M | 19.65M | 16.48M | 13.94M | 12.90M | 16.36M |
|
Other Non-Current Liabilities
|
| 3.88M | 6.72M | 12.99M | 7.78M | 17.65M | 12.23M | 21.49M | 20.94M |
|
Total Non-Current Liabilities
|
| 131.74M | 216.00M | 377.27M | 514.56M | 1,209.85M | 1,332.35M | 1,482.89M | 1,644.68M |
|
Total Liabilities
|
| 135.62M | 222.73M | 390.26M | 522.34M | 1,227.50M | 1,344.59M | 1,504.38M | 1,665.62M |
|
Common Equity
|
-128.54M | -153.53M | 263.01M | 413.65M | 450.83M | 415.43M | 398.90M | 738.18M | 927.23M |
|
Shareholder's Equity
|
-128.54M | -153.53M | 263.01M | 413.65M | 450.83M | 415.43M | 398.90M | 738.18M | 927.23M |
|
Liabilities and Shareholders Equity
|
| 183.01M | 485.74M | 803.91M | 973.17M | 1,642.93M | 1,743.48M | 2,242.57M | 2,592.85M |
|
Treasury Shares
|
0.00M | 0.06M | 0.74M | 2.47M | 3.30M | 4.72M | 7.49M | 0.04M | 0.04M |
|
Retained Earnings
|
| -214.77M | -317.08M | -484.25M | -613.32M | -817.17M | -1053.33M | -991.61M | -1099.72M |