|
Cash & Equivalents
|
55.95M | 95.38M | 120.72M | 104.80M | 1,179.96M | 747.86M | 603.47M | 590.11M | 432.31M | 304.08M | 344.49M | 356.22M | 458.25M | 488.12M | 468.02M | 310.27M | 391.10M | 620.32M | 594.24M | 485.97M | 420.93M |
|
Short-term Investments
|
| 142.73M | | | 146.59M | 575.68M | 594.33M | 584.01M | 719.22M | 843.40M | 806.12M | 804.65M | 706.47M | 699.51M | 739.31M | 708.85M | 663.88M | 449.75M | 401.08M | 440.23M | 392.30M |
|
Cash & Current Investments
|
55.95M | 238.12M | 120.72M | 104.80M | 1,326.55M | 1,323.54M | 1,197.80M | 1,174.12M | 1,151.53M | 1,147.49M | 1,150.61M | 1,160.87M | 1,164.72M | 1,187.63M | 1,207.33M | 1,019.11M | 1,054.98M | 1,070.07M | 995.32M | 926.20M | 813.24M |
|
Receivables - Net
|
| 34.27M | | | 44.30M | 51.76M | 48.48M | 55.41M | 56.84M | 70.47M | 72.81M | 73.91M | 80.29M | 97.18M | 84.32M | 100.87M | 99.17M | 122.91M | 112.30M | 115.86M | 119.81M |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.20M | | 5.10M | 5.70M | 6.30M | 7.20M | 7.30M | 8.60M |
|
Receivables
|
| 34.27M | | | 44.30M | 51.76M | 48.48M | 55.41M | 56.84M | 70.47M | 72.81M | 73.91M | 80.29M | 97.38M | 84.32M | 105.97M | 104.87M | 129.21M | 119.50M | 123.16M | 128.41M |
|
Prepaid Assets
|
| 30.85M | | | 37.96M | 31.44M | 37.68M | 38.04M | 42.43M | 38.91M | 46.49M | 46.83M | 52.33M | 47.83M | 52.16M | 52.48M | 53.58M | 46.35M | 61.90M | 66.94M | 59.78M |
|
Current Assets
|
| 312.40M | | | 1,421.81M | 1,421.38M | 1,299.69M | 1,284.59M | 1,269.08M | 1,277.01M | 1,290.66M | 1,303.30M | 1,319.50M | 1,355.55M | 1,367.11M | 1,196.99M | 1,232.78M | 1,265.43M | 1,196.07M | 1,136.51M | 1,021.35M |
|
Property, Plant & Equipment (Net)
|
| 20.78M | | | 21.20M | 21.48M | 21.09M | 23.34M | 23.38M | 24.14M | 24.21M | 23.47M | 22.93M | 22.75M | 22.31M | 23.45M | 26.15M | 25.89M | 27.49M | 30.89M | 35.32M |
|
Goodwill
|
| 6.20M | | | 6.20M | 6.18M | 6.20M | 6.18M | 6.18M | 6.18M | 6.18M | 6.18M | 6.18M | 6.18M | 6.18M | 140.80M | 147.01M | 147.01M | 147.01M | 146.68M | 146.68M |
|
Intangibles
|
| 6.22M | | | 2.98M | 1.89M | 1.27M | 0.85M | 0.58M | 0.30M | | | | | | 98.02M | 94.43M | 90.84M | 87.33M | 83.82M | 80.40M |
|
Goodwill & Intangibles
|
| 12.42M | | | 9.19M | 8.07M | 7.47M | 7.04M | 6.76M | 6.48M | 6.18M | 6.18M | 6.18M | 6.18M | 6.18M | 238.82M | 241.45M | 237.85M | 234.34M | 230.49M | 227.08M |
|
Long-Term Deferred Tax
|
| 4.39M | | | 16.05M | 6.28M | 5.86M | 5.59M | 5.40M | 8.69M | 8.64M | 8.67M | 8.54M | 10.01M | 9.51M | 9.52M | 9.53M | 8.50M | 8.99M | 8.98M | 8.68M |
|
Other Non-Current Assets
|
| 9.11M | | | 13.22M | 15.01M | 15.24M | 16.58M | 17.60M | 19.54M | 18.86M | 19.27M | 19.07M | 19.76M | 19.80M | 21.51M | 21.65M | 22.53M | 23.21M | 24.46M | 26.06M |
|
Non-Current Assets
|
| 55.02M | | | 65.70M | 61.44M | 90.99M | 93.70M | 94.01M | 103.21M | 100.18M | 97.01M | 98.59M | 101.23M | 100.34M | 346.59M | 342.40M | 346.46M | 345.11M | 344.32M | 350.61M |
|
Assets
|
| 367.42M | | | 1,487.51M | 1,482.81M | 1,390.68M | 1,378.29M | 1,363.09M | 1,380.22M | 1,390.84M | 1,400.31M | 1,418.09M | 1,456.77M | 1,467.45M | 1,543.58M | 1,575.18M | 1,611.88M | 1,541.18M | 1,480.83M | 1,371.96M |
|
Accounts Payables
|
| 3.71M | | | 3.18M | 6.32M | 3.80M | 6.29M | 3.87M | 5.91M | 4.42M | 1.69M | 2.69M | 3.48M | 1.52M | 9.77M | 6.96M | 1.62M | 2.15M | 4.90M | 7.62M |
|
Payables
|
| 3.71M | | | 3.18M | 6.32M | 3.80M | 6.29M | 3.87M | 5.91M | 4.42M | 1.69M | 2.69M | 3.48M | 1.52M | 9.77M | 6.96M | 1.62M | 2.15M | 4.90M | 7.62M |
|
Accumulated Expenses
|
| 35.61M | | | 54.15M | 55.83M | 53.10M | 59.09M | 57.45M | 59.01M | 58.33M | 53.76M | 54.66M | 56.61M | 58.16M | 69.25M | 73.73M | 81.93M | 80.15M | 86.71M | 91.20M |
|
Current Taxes
|
| 8.74M | | | 0.86M | 1.02M | 0.39M | 0.16M | 0.07M | 1.15M | 2.18M | 1.75M | 2.28M | 0.72M | 0.72M | 1.04M | 1.15M | 0.73M | 0.70M | 1.80M | 3.80M |
|
Current Deferred Revenue
|
| 104.18M | | | 143.16M | 160.17M | 174.41M | 182.79M | 190.97M | 205.63M | 220.55M | 234.40M | 246.10M | 266.40M | 275.91M | 287.63M | 296.09M | 323.44M | 330.50M | 339.21M | 348.00M |
|
Total Current Liabilities
|
| 152.24M | | | 201.35M | 223.35M | 231.69M | 248.33M | 252.35M | 271.69M | 285.47M | 291.56M | 305.72M | 327.21M | 336.30M | 367.68M | 377.93M | 407.71M | 413.50M | 432.62M | 450.62M |
|
Preferred Stock Liabilities
|
1,706.09M | 2,895.10M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 31.47M | 31.38M | 29.96M | 28.17M | 33.45M | 30.03M | 30.81M | 26.80M | 26.34M | 31.67M | 31.16M | 30.22M | 39.86M | 36.02M | 39.67M |
|
Other Non-Current Liabilities
|
| 16.83M | | | 18.27M | 21.43M | 20.83M | 24.83M | 26.10M | 28.53M | 28.75M | 26.85M | 26.93M | 30.50M | 28.42M | 33.12M | 36.70M | 36.03M | 35.25M | 36.75M | 38.44M |
|
Total Non-Current Liabilities
|
| 152.24M | | | 201.35M | 223.35M | 258.63M | 273.85M | 276.98M | 299.87M | 311.65M | 315.81M | 332.67M | 354.01M | 360.90M | 395.37M | 403.46M | 437.94M | 444.10M | 459.43M | 482.03M |
|
Total Liabilities
|
| 169.07M | | | 219.63M | 244.77M | 279.46M | 298.68M | 303.08M | 328.40M | 340.40M | 342.65M | 359.60M | 384.51M | 389.31M | 428.49M | 440.16M | 473.96M | 479.35M | 496.18M | 520.47M |
|
Common Equity
|
-1505.99M | -2696.74M | -2483.25M | -3088.79M | 1,267.88M | 1,238.04M | 1,111.22M | 1,079.61M | 1,060.00M | 1,051.82M | 1,050.44M | 1,057.65M | 1,058.48M | 1,072.26M | 1,078.13M | 1,115.10M | 1,135.03M | 1,137.92M | 1,061.83M | 984.64M | 851.49M |
|
Shareholder's Equity
|
-1505.99M | -2696.74M | -2483.25M | -3088.79M | 1,267.88M | 1,238.04M | 1,111.22M | 1,079.61M | 1,060.00M | 1,051.82M | 1,050.44M | 1,057.65M | 1,058.48M | 1,072.26M | 1,078.13M | 1,115.10M | 1,135.03M | 1,137.92M | 1,061.83M | 984.64M | 851.49M |
|
Liabilities and Shareholders Equity
|
| 367.42M | | | 1,487.51M | 1,482.81M | 1,390.68M | 1,378.29M | 1,363.09M | 1,380.22M | 1,390.84M | 1,400.31M | 1,418.09M | 1,456.77M | 1,467.45M | 1,543.58M | 1,575.18M | 1,611.88M | 1,541.18M | 1,480.83M | 1,371.96M |
|
Retained Earnings
|
| -2697.15M | | | -3196.20M | -3270.94M | -3320.00M | -3389.75M | -3447.60M | -3503.07M | -3545.74M | -3581.39M | -3612.43M | -3640.51M | -3663.83M | -3684.02M | -3713.98M | -3735.88M | -3737.18M | -3738.92M | -3743.60M |
|
Treasury Shares
|
| 33.93M | | | 58.64M | 47.83M | 32.24M | 35.72M | 35.77M | 32.25M | 30.70M | 33.80M | 29.26M | 26.75M | 21.22M | 23.93M | 25.16M | 21.80M | 6.73M | 25.35M | 24.50M |