|
Cash & Equivalents
|
39.15M | 31.06M | 26.46M | 324.29M | 164.46M | 146.68M | 259.22M | 84.61M | 68.28M | 59.58M | 55.19M | 53.97M | 45.59M | 40.35M | 46.69M | 60.98M | 84.77M | 71.39M | 218.30M | 62.25M | 49.87M | 44.35M | 51.28M | 78.36M |
|
Short-term Investments
|
127.33M | | | 253.75M | 433.60M | 458.98M | 356.00M | 317.78M | 352.84M | 368.07M | 374.96M | 380.03M | 397.61M | 406.82M | 423.10M | 441.19M | 460.25M | 508.23M | 373.01M | 405.54M | 472.14M | 519.16M | 560.42M | 572.70M |
|
Cash & Current Investments
|
166.48M | 31.06M | 26.46M | 578.04M | 598.06M | 605.65M | 615.23M | 402.38M | 421.13M | 427.65M | 430.15M | 434.00M | 443.20M | 447.16M | 469.79M | 502.18M | 545.01M | 579.61M | 591.32M | 467.79M | 522.01M | 563.51M | 611.70M | 651.06M |
|
Receivables - Net
|
24.74M | | | 25.54M | 37.05M | 51.42M | 36.07M | 43.84M | 50.48M | 49.39M | 53.00M | 49.04M | 62.12M | 63.18M | 62.50M | 60.92M | 76.44M | 66.57M | 82.04M | 92.89M | 90.71M | 84.30M | 83.02M | 104.40M |
|
Receivables
|
24.74M | | | 25.54M | 37.05M | 51.42M | 36.07M | 43.84M | 50.48M | 49.39M | 53.00M | 49.04M | 62.12M | 63.18M | 62.50M | 60.92M | 76.44M | 66.57M | 82.04M | 92.89M | 90.71M | 84.30M | 83.02M | 104.40M |
|
Prepaid Assets
|
5.36M | | | 11.25M | 14.21M | 14.43M | 13.29M | 19.03M | 22.14M | 24.36M | 20.39M | 18.62M | 18.60M | 20.94M | 16.95M | 13.92M | 12.98M | 17.57M | 17.17M | 17.77M | 20.04M | 17.24M | 24.34M | 25.11M |
|
Current Assets
|
198.93M | | | 617.69M | 652.56M | 675.16M | 668.53M | 469.75M | 499.02M | 507.35M | 510.19M | 509.05M | 532.02M | 539.86M | 558.31M | 587.24M | 645.80M | 675.62M | 703.19M | 593.38M | 649.23M | 682.13M | 737.20M | 800.17M |
|
Property, Plant & Equipment (Net)
|
3.53M | | | 4.50M | 4.96M | 5.60M | 6.23M | 6.42M | 6.69M | 7.38M | 7.65M | 8.05M | 8.02M | 7.48M | 7.03M | 6.58M | 6.66M | 6.47M | 6.53M | 6.05M | 5.67M | 5.54M | 5.72M | 5.69M |
|
Goodwill
|
17.32M | | | 17.32M | 17.32M | 17.32M | 17.32M | 247.78M | 247.78M | 247.96M | 247.96M | 247.96M | 247.96M | 247.96M | 247.96M | 247.96M | 247.96M | 247.96M | 247.96M | 371.38M | 371.51M | 371.51M | 371.51M | 371.51M |
|
Intangibles
|
5.61M | | | 7.64M | 4.05M | 7.64M | 7.64M | 50.84M | 47.98M | 55.89M | 42.30M | 40.52M | 37.54M | 57.02M | 31.62M | 28.66M | 25.77M | 22.88M | 19.99M | 66.74M | 60.83M | 55.01M | 49.34M | 44.58M |
|
Goodwill & Intangibles
|
22.93M | | | 24.96M | 21.37M | 24.96M | 24.96M | 298.61M | 295.76M | 303.84M | 290.25M | 288.48M | 285.50M | 304.98M | 279.57M | 276.61M | 273.72M | 270.83M | 267.94M | 438.12M | 432.34M | 426.52M | 420.86M | 416.09M |
|
Other Non-Current Assets
|
3.64M | 3.65M | 3.77M | 4.12M | 5.39M | 5.92M | 7.67M | 19.93M | 15.94M | 13.84M | 12.65M | 12.47M | 13.50M | 13.83M | 14.13M | 16.16M | 18.03M | 17.73M | 18.32M | 22.63M | 25.03M | 25.15M | 26.46M | 28.56M |
|
Non-Current Assets
|
39.11M | | | 36.27M | 4.96M | 59.85M | 60.27M | 359.93M | 32.69M | 31.61M | 33.23M | 31.79M | 32.63M | 32.93M | 34.39M | 31.79M | 29.09M | 26.80M | 24.90M | 22.32M | 19.87M | 18.14M | 19.42M | 16.84M |
|
Assets
|
238.04M | | | 653.97M | 689.23M | 735.01M | 728.81M | 829.68M | 852.53M | 856.40M | 857.68M | 852.62M | 871.22M | 878.74M | 895.12M | 919.61M | 972.56M | 997.08M | 1,021.14M | 1,080.89M | 1,129.91M | 1,156.23M | 1,208.18M | 1,265.53M |
|
Accounts Payables
|
8.34M | | | 11.99M | 21.04M | 23.78M | 17.32M | 19.64M | 27.95M | 28.89M | 34.64M | 28.97M | 14.87M | 14.09M | 13.10M | 14.71M | 16.97M | 14.25M | 16.22M | 16.28M | 10.65M | 10.22M | 11.26M | 17.22M |
|
Payables
|
8.34M | | | 11.99M | 21.04M | 23.78M | 17.32M | 19.64M | 27.95M | 28.89M | 34.64M | 28.97M | 14.87M | 14.09M | 13.10M | 14.71M | 16.97M | 14.25M | 16.22M | 16.28M | 10.65M | 10.22M | 11.26M | 17.22M |
|
Accumulated Expenses
|
| | | | | | | | | | | | 28.85M | 29.20M | 31.72M | 32.08M | 35.81M | 39.60M | 39.96M | 43.80M | 51.88M | 51.41M | 67.92M | 62.31M |
|
Other Accumulated Expenses
|
3.00M | | | | 3.05M | | | | | | | | 7.96M | | | | 10.65M | 16.87M | 13.72M | 14.55M | 19.02M | 22.62M | 29.23M | 25.79M |
|
Current Leases
|
| | | | | 4.88M | 4.75M | 6.92M | 7.29M | 7.21M | 7.04M | 6.93M | 7.13M | 7.45M | 8.27M | 8.16M | 8.27M | 8.13M | 8.11M | 8.15M | 7.79M | 7.38M | 7.48M | 7.06M |
|
Current Deferred Revenue
|
72.68M | | | 78.28M | 91.75M | 102.43M | 102.75M | 110.91M | 129.15M | 134.61M | 138.72M | 143.20M | 158.72M | 162.92M | 170.97M | 179.45M | 201.12M | 198.24M | 205.50M | 223.99M | 247.19M | 250.15M | 260.07M | 281.03M |
|
Total Current Liabilities
|
86.00M | | | 99.12M | 122.70M | 140.04M | 134.56M | 147.16M | 175.26M | 182.76M | 193.73M | 192.22M | 209.57M | 213.66M | 224.06M | 234.40M | 262.18M | 260.22M | 269.79M | 292.22M | 317.51M | 319.16M | 346.72M | 367.61M |
|
Non-Current Deffered Revenue
|
9.63M | | | 8.01M | 11.09M | 18.54M | 16.41M | 16.01M | 17.96M | 17.77M | 18.35M | 16.54M | 16.99M | 15.51M | 13.44M | 12.49M | 12.99M | 12.97M | 15.82M | 20.26M | 27.06M | 25.40M | 21.83M | 27.75M |
|
Preferred Stock Liabilities
|
175.84M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | 20.77M | 19.50M | 21.12M | 20.01M | 17.94M | 18.03M | 16.00M | 16.83M | 17.36M | 18.24M | 15.90M | 13.95M | 11.71M | 9.65M | 7.69M | 6.18M | 4.79M | 6.36M | 4.09M |
|
Other Non-Current Liabilities
|
| | | 0.46M | 1.55M | 1.13M | 1.14M | 1.14M | 0.71M | 1.41M | 2.14M | 2.96M | 3.06M | 3.29M | 3.49M | 3.71M | 4.32M | 4.38M | 4.45M | 4.51M | 5.62M | 6.84M | 6.82M | 6.66M |
|
Total Non-Current Liabilities
|
| | | 107.13M | 133.79M | 174.48M | 165.72M | 184.30M | 213.24M | 218.47M | 230.11M | 224.75M | 243.39M | 246.52M | 255.74M | 262.80M | 289.12M | 284.90M | 295.26M | 320.17M | 350.76M | 349.35M | 374.91M | 399.45M |
|
Total Liabilities
|
95.63M | | | 107.59M | 135.34M | 175.61M | 166.86M | 185.44M | 213.95M | 219.88M | 232.25M | 227.71M | 246.45M | 249.81M | 259.23M | 266.51M | 293.43M | 289.28M | 299.71M | 324.68M | 356.38M | 356.19M | 381.73M | 406.11M |
|
Common Equity
|
-33.43M | -33.12M | -27.46M | 546.38M | 553.89M | 559.40M | 561.95M | 644.24M | 638.58M | 636.52M | 625.42M | 624.92M | 624.77M | 628.93M | 635.89M | 653.10M | 679.12M | 707.80M | 721.43M | 756.21M | 773.53M | 800.04M | 826.45M | 859.42M |
|
Shareholder's Equity
|
-33.43M | -33.12M | -27.46M | 546.38M | 553.89M | 559.40M | 561.95M | 644.24M | 638.58M | 636.52M | 625.42M | 624.92M | 624.77M | 628.93M | 635.89M | 653.10M | 679.12M | 707.80M | 721.43M | 756.21M | 773.53M | 800.04M | 826.45M | 859.42M |
|
Liabilities and Shareholders Equity
|
238.04M | | | 653.97M | 689.23M | 735.01M | 728.81M | 829.68M | 852.53M | 856.40M | 857.68M | 852.62M | 871.22M | 878.74M | 895.12M | 919.61M | 972.56M | 997.08M | 1,021.14M | 1,080.89M | 1,129.91M | 1,156.23M | 1,208.18M | 1,265.53M |
|
Retained Earnings
|
0.04M | 0.12M | 0.79M | 0.34M | 0.37M | -0.27M | 0.01M | -0.11M | 0.61M | -0.87M | -4.35M | -4.24M | -2.77M | -2.37M | -3.48M | -3.44M | -290.43M | -0.14M | -313.52M | -336.47M | -359.67M | -378.17M | -399.85M | -416.28M |
|
Treasury Shares
|
| | | 0.53M | 0.82M | 1.47M | 1.89M | 3.63M | 3.38M | 4.11M | 7.69M | 7.85M | 7.98M | 7.90M | 8.39M | 10.45M | 10.01M | 9.78M | 9.74M | 11.74M | 11.08M | 10.71M | 9.93M | 10.73M |