|
Cash & Equivalents
|
36.80M | 69.66M | 271.24M | 181.59M | 315.44M | 366.99M | 443.29M | 1,244.10M | 780.20M | 921.28M | 914.32M | 811.18M |
|
Short-term Investments
|
| 19.18M | 21.62M | 100.49M | 25.11M | 257.30M | 373.96M | 425.12M | 204.42M | 250.41M | 236.12M | 228.32M |
|
Cash & Current Investments
|
36.80M | 88.84M | 292.86M | 282.09M | 340.55M | 624.29M | 817.25M | 1,669.22M | 984.61M | 1,171.69M | 1,150.44M | 1,039.50M |
|
Receivables - Net
|
| 15.40M | 20.27M | 26.43M | 33.68M | 12.24M | 15.39M | 22.61M | 27.27M | 27.89M | 24.73M | 8.70M |
|
Receivables
|
| 15.40M | 20.27M | 26.43M | 33.68M | 12.24M | 15.39M | 22.61M | 27.27M | 27.89M | 24.73M | 8.70M |
|
Current Deferred Tax Assets
|
| | 17.13M | 17.13M | | | | | | | | |
|
Prepaid Assets
|
| 12.24M | 9.52M | 15.57M | 20.38M | 22.69M | 38.61M | 56.15M | 109.42M | 80.20M | 129.88M | 89.93M |
|
Current Assets
|
| 127.06M | 359.05M | 371.03M | 439.26M | 680.29M | 921.04M | 1,894.78M | 1,341.50M | 1,513.74M | 1,570.45M | 1,327.69M |
|
Property, Plant & Equipment (Net)
|
| 75.54M | 105.02M | 126.41M | 117.62M | 120.18M | 144.86M | 112.50M | 275.06M | 249.74M | 249.79M | 236.71M |
|
Long-Term Investments
|
| | | | | | 89.34M | 39.09M | 85.03M | 29.14M | 86.68M | 111.72M |
|
Goodwill
|
5.35M | 30.83M | 27.75M | 35.66M | 38.54M | 37.48M | 138.73M | 140.81M | 1,371.06M | 137.72M | 138.38M | 137.09M |
|
Intangibles
|
| 5.41M | 2.87M | 7.51M | 4.10M | 34.59M | 199.24M | 187.45M | 607.17M | 535.41M | 457.14M | 413.90M |
|
Goodwill & Intangibles
|
5.35M | 36.24M | 30.62M | 43.16M | 42.64M | 72.07M | 337.97M | 328.26M | 1,978.23M | 673.13M | 595.52M | 550.99M |
|
Long-Term Deferred Tax
|
| | | | 0.16M | 23.46M | 14.26M | 0.12M | 95.86M | 121.51M | 137.78M | 145.63M |
|
Other Non-Current Assets
|
| 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 42.36M | 45.19M | 45.04M |
|
Non-Current Assets
|
| 119.14M | 194.01M | 210.16M | 166.32M | 221.56M | 621.31M | 509.71M | 2,490.31M | 1,121.22M | 1,114.95M | 1,090.09M |
|
Assets
|
| 246.20M | 553.06M | 581.19M | 605.58M | 901.85M | 1,542.35M | 2,404.49M | 3,831.81M | 2,634.96M | 2,685.40M | 2,417.78M |
|
Accounts Payables
|
| 8.23M | 14.38M | 10.98M | 13.62M | 26.55M | 26.32M | 40.88M | 28.01M | 28.76M | 29.92M | 25.98M |
|
Payables
|
| 8.23M | 14.38M | 10.98M | 13.62M | 26.55M | 26.32M | 40.88M | 28.01M | 28.76M | 29.92M | 25.98M |
|
Accumulated Expenses
|
| 12.85M | 31.25M | 24.18M | 28.74M | 49.16M | 88.34M | 232.35M | 328.12M | 331.23M | 353.55M | 374.95M |
|
Other Accumulated Expenses
|
| 4.59M | 4.90M | 6.56M | 3.39M | 3.92M | 8.18M | 14.82M | 24.50M | 19.06M | 41.21M | 49.27M |
|
Current Leases
|
| 1.75M | 5.61M | 6.83M | 5.80M | 3.88M | 8.28M | 8.54M | 2.42M | 4.73M | 6.08M | 6.15M |
|
Current Deferred Revenue
|
| 3.45M | 4.71M | 5.65M | 6.26M | 7.48M | 7.62M | 11.26M | 12.34M | 14.01M | 14.63M | 19.21M |
|
Total Current Liabilities
|
| 41.45M | 80.12M | 84.01M | 102.48M | 112.06M | 188.53M | 454.66M | 615.59M | 631.75M | 710.78M | 665.11M |
|
Capital Leases
|
| 3.15M | 7.57M | 5.30M | 4.12M | 2.10M | 53.61M | 44.98M | 110.28M | 105.70M | 99.62M | 93.48M |
|
Non-Current Debt
|
| 50.32M | 51.80M | 57.36M | 60.05M | 59.99M | | | | | | |
|
Preferred Stock Liabilities
|
39.78M | 80.21M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.15M | 61.42M | 65.07M | 41.52M | 48.40M | 119.98M | 112.31M | 208.32M | 180.47M | 170.55M | 7.96M |
|
Other Non-Current Liabilities
|
0.86M | 1.92M | 21.65M | 24.70M | 18.26M | 19.86M | 43.96M | 41.64M | 122.42M | 120.41M | 121.70M | 122.01M |
|
Total Non-Current Liabilities
|
-0.86M | 96.98M | 200.92M | 211.73M | 190.43M | 481.09M | 1,091.76M | 1,620.42M | 3,080.77M | 3,061.83M | 3,107.41M | 3,054.64M |
|
Total Liabilities
|
| 98.90M | 222.56M | 236.44M | 208.69M | 500.95M | 1,135.72M | 1,662.07M | 3,203.19M | 3,182.24M | 3,229.11M | 3,176.65M |
|
Total Debt
|
| 50.32M | 51.80M | 57.36M | 60.05M | 59.99M | | | | | | |
|
Common Equity
|
4.00M | 67.09M | 330.50M | 344.76M | 396.89M | 400.90M | 406.63M | 742.42M | 628.62M | -547.27M | -543.72M | -758.87M |
|
Shareholder's Equity
|
4.00M | 67.09M | 330.50M | 344.76M | 396.89M | 400.90M | 406.63M | 742.42M | 628.62M | -547.27M | -543.72M | -758.87M |
|
Liabilities and Shareholders Equity
|
| 246.20M | 553.06M | 581.19M | 605.58M | 901.85M | 1,542.35M | 2,404.49M | 3,831.81M | 2,634.96M | 2,685.40M | 2,417.78M |
|
Retained Earnings
|
| -32.38M | -86.44M | -116.34M | -96.29M | -153.44M | -227.41M | -146.82M | -75.01M | -1048.27M | -1357.39M | -1784.04M |
|
Treasury Shares
|
0.02M | | 0.40M | 3.14M | 3.07M | 3.48M | 2.96M | 3.09M | 3.51M | 6.39M | 6.20M | 7.56M |