|
Assets
|
| 56.28M | 116.93M | 99.23M | 105.24M | 128.20M | 394.67M | 482.38M | 1,063.74M | 1,192.94M | 1,244.48M | 1,494.57M | 2,051.21M |
|
Cash & Equivalents
|
5.96M | 17.75M | 58.29M | 58.48M | 58.12M | 68.95M | 81.91M | 77.98M | 220.37M | 90.88M | 180.52M | 143.20M | 362.55M |
|
Short-term Investments
|
| | 20.00M | | | | 209.91M | 241.97M | 383.17M | 378.98M | 433.74M | 587.10M | 643.41M |
|
Cash & Current Investments
|
5.96M | 17.75M | 78.29M | 58.48M | 58.12M | 68.95M | 291.82M | 319.95M | 603.54M | 469.86M | 614.26M | 730.30M | 1,005.96M |
|
Receivables - Net
|
| 6.97M | 8.34M | 10.57M | 13.88M | 19.05M | 24.80M | 37.66M | 48.73M | 83.73M | 87.49M | 97.42M | 115.17M |
|
Receivables - Other
|
| | | | | | 0.33M | 0.82M | 1.30M | 2.59M | 3.40M | 4.11M | 7.21M |
|
Receivables
|
| 6.97M | 8.34M | 10.57M | 13.88M | 19.05M | 25.13M | 38.48M | 50.03M | 86.32M | 90.89M | 101.53M | 122.38M |
|
Prepaid Assets
|
| 1.65M | 1.96M | 2.18M | 3.01M | 4.84M | 8.01M | 10.66M | 16.15M | 30.34M | 29.71M | 34.62M | 50.84M |
|
Current Assets
|
| 26.37M | 88.58M | 71.23M | 75.01M | 92.83M | 334.00M | 381.27M | 689.12M | 617.23M | 778.71M | 924.05M | 1,248.57M |
|
Property, Plant & Equipment (Net)
|
| 11.61M | 12.57M | 13.22M | 14.69M | 19.89M | 25.89M | 33.19M | 51.21M | 77.78M | 101.22M | 108.57M | 144.89M |
|
Long-Term Investments
|
| | | | | | | | 42.13M | 147.38M | 0.89M | | |
|
Goodwill
|
| 11.80M | 11.80M | 11.80M | 11.80M | 11.80M | 11.80M | 11.80M | 165.42M | 165.42M | 165.42M | 227.41M | 365.44M |
|
Intangibles
|
| 3.06M | 2.55M | 2.04M | 1.54M | 1.07M | 0.63M | 15.53M | 51.68M | 39.90M | 28.19M | 38.32M | 65.63M |
|
Goodwill & Intangibles
|
| 14.86M | 14.35M | 13.84M | 13.34M | 12.87M | 12.43M | 27.33M | 217.10M | 205.32M | 193.61M | 265.74M | 431.07M |
|
Other Non-Current Assets
|
| 3.44M | 1.43M | 0.93M | 2.20M | 2.60M | 21.51M | 30.66M | 51.93M | 84.66M | 114.88M | 136.57M | 155.16M |
|
Non-Current Assets
|
| 29.91M | 28.35M | 28.00M | 30.23M | 35.36M | 60.66M | 101.11M | 374.62M | 575.72M | 465.77M | 570.51M | 802.65M |
|
Accounts Payables
|
| 4.31M | 4.18M | 2.57M | 3.37M | 4.29M | 7.01M | 10.16M | 17.14M | 20.51M | 23.63M | 24.40M | 26.28M |
|
Notes Payables
|
| 1.52M | 3.15M | 7.21M | 0.74M | 0.34M | | | | | | | |
|
Payables
|
| 5.83M | 7.33M | 9.78M | 4.11M | 4.63M | 7.01M | 10.16M | 17.14M | 20.51M | 23.63M | 24.40M | 26.28M |
|
Accumulated Expenses
|
| 2.45M | 2.24M | 2.19M | 9.60M | 11.79M | 13.77M | 18.39M | 44.45M | 78.58M | 58.54M | 62.13M | 83.72M |
|
Other Accumulated Expenses
|
| 5.93M | 7.32M | 7.91M | 9.60M | | | | | | | | |
|
Short term Debt
|
| | | 12.50M | | | | | | | 0.17M | | 433.49M |
|
Current Leases
|
| 4.86M | 4.85M | 4.97M | 6.23M | 6.65M | 6.65M | 5.06M | 3.91M | 9.83M | 10.63M | 10.73M | 11.26M |
|
Current Taxes
|
| 0.10M | 0.30M | 1.26M | 1.35M | 1.33M | 1.74M | 1.89M | 1.71M | 2.66M | 2.97M | | |
|
Current Deferred Revenue
|
| 4.38M | 5.35M | 6.41M | 10.05M | 13.97M | 17.39M | 24.68M | 31.98M | 43.72M | 57.82M | 68.19M | 79.17M |
|
Total Current Liabilities
|
| 25.29M | 32.35M | 48.52M | 34.08M | 39.52M | 47.99M | 65.99M | 103.56M | 157.57M | 150.78M | 167.22M | 641.69M |
|
Capital Leases
|
| 4.36M | 4.42M | 4.61M | 5.92M | 7.16M | 4.51M | 0.81M | | | | 2.88M | 11.69M |
|
Non-Current Debt
|
| 12.50M | 22.78M | 17.33M | 32.59M | 32.59M | | | | | | | |
|
Convertible Debt
|
| | | | | | 196.76M | 209.60M | 643.32M | 768.60M | 738.38M | 742.12M | 731.86M |
|
Operating Leases
|
| | | | | | | 9.39M | 9.29M | 56.91M | 52.02M | 47.11M | 48.33M |
|
Other Non-Current Liabilities
|
1.98M | 3.94M | 0.55M | 0.58M | 0.53M | 1.04M | 1.81M | 4.35M | 31.46M | 7.67M | 3.98M | 7.89M | 6.72M |
|
Total Non-Current Liabilities
|
-1.98M | 55.31M | 74.63M | 72.37M | 74.38M | 80.32M | 250.11M | 281.57M | 753.11M | 974.14M | 930.54M | 948.60M | 1,422.31M |
|
Total Liabilities
|
| 59.25M | 75.18M | 72.95M | 74.91M | 81.36M | 251.92M | 285.92M | 784.58M | 981.81M | 934.52M | 956.48M | 1,429.02M |
|
Total Debt
|
| 12.50M | 22.78M | 29.83M | 32.59M | 32.59M | | | | | 0.17M | | 433.49M |
|
Common Equity
|
| -2.97M | 41.75M | 26.28M | 30.33M | 46.84M | 142.75M | 196.46M | 279.16M | 211.13M | 309.96M | 538.09M | 622.19M |
|
Shareholder's Equity
|
| -2.97M | 41.75M | 26.28M | 30.33M | 46.84M | 142.75M | 196.46M | 279.16M | 211.13M | 309.96M | 538.09M | 622.19M |
|
Liabilities and Shareholders Equity
|
| 56.28M | 116.93M | 99.23M | 105.24M | 128.20M | 394.67M | 482.38M | 1,063.74M | 1,192.94M | 1,244.48M | 1,494.57M | 2,051.21M |
|
Treasury Shares
|
| 0.12M | 0.06M | 1.82M | 2.02M | 2.03M | 2.33M | | 2.27M | 2.56M | 3.72M | 4.08M | 5.83M |
|
Retained Earnings
|
| -90.80M | -128.58M | -154.42M | -166.28M | -175.42M | -151.50M | -156.05M | -198.18M | -228.44M | -323.09M | -404.85M | -417.64M |
|
Preferred Shares
|
| 53.73M | | | | | | | | | | | |