|
Cash & Equivalents
|
282.85M | 272.23M | 226.25M | 824.71M | 884.67M | 887.49M | 410.76M | 372.17M | 295.40M | 315.93M | 273.23M | 285.31M | 288.00M | 420.32M | 438.62M | 176.63M | 227.65M | 255.72M | 261.37M | 224.23M |
|
Short-term Investments
|
| | 50.00M | 100.03M | 50.03M | 47.29M | 519.43M | 555.58M | 641.25M | 621.71M | 713.06M | 704.33M | 748.29M | 641.17M | 644.49M | 740.34M | 764.73M | 849.11M | 903.81M | 980.08M |
|
Cash & Current Investments
|
282.85M | 272.23M | 276.25M | 924.75M | 934.70M | 934.78M | 930.19M | 927.75M | 936.65M | 937.64M | 986.28M | 989.63M | 1,036.29M | 1,061.49M | 1,083.10M | 916.97M | 992.38M | 1,104.83M | 1,165.18M | 1,204.31M |
|
Receivables - Net
|
39.65M | | | 56.98M | 77.23M | 68.01M | 89.34M | 97.58M | 130.48M | 126.08M | 105.81M | 135.61M | 166.73M | 135.19M | 165.00M | 197.56M | 264.56M | 201.41M | 197.78M | 221.14M |
|
Receivables - Other
|
| | | | | | | | 1.53M | 2.14M | 2.47M | 1.00M | 4.16M | | | | 5.89M | | | |
|
Receivables
|
39.65M | | | 56.98M | 77.23M | 68.01M | 89.34M | 97.58M | 132.01M | 128.22M | 108.29M | 136.62M | 170.89M | 135.19M | 165.00M | 197.56M | 270.46M | 201.41M | 197.78M | 221.14M |
|
Prepaid Assets
|
7.29M | | | 10.75M | 15.54M | 17.54M | 20.81M | 20.45M | 24.33M | 26.41M | 26.05M | 29.89M | 49.14M | 35.32M | 32.41M | 43.12M | 40.41M | 39.07M | 37.91M | 44.98M |
|
Current Assets
|
348.49M | | | 1,012.35M | 1,051.84M | 1,044.23M | 1,063.99M | 1,069.38M | 1,117.96M | 1,115.22M | 1,143.22M | 1,182.34M | 1,284.46M | 1,263.04M | 1,314.36M | 1,192.16M | 1,336.32M | 1,380.76M | 1,436.17M | 1,506.95M |
|
Property, Plant & Equipment (Net)
|
| | | | 3.27M | 4.35M | 5.46M | 5.56M | 5.80M | 4.94M | 4.08M | 3.69M | 2.95M | 2.82M | 2.90M | 3.56M | 4.01M | 4.86M | 7.64M | 10.19M |
|
Long-Term Investments
|
| | | | | 15.62M | 14.60M | 13.62M | 12.68M | 11.73M | 10.57M | 9.63M | | | | | | | | |
|
Goodwill
|
| | | | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 16.07M | 16.02M | 16.13M | 16.14M | 16.03M | 16.63M | 16.92M |
|
Intangibles
|
0.80M | | | 0.52M | 6.29M | 5.68M | 5.08M | 4.48M | 3.90M | 3.32M | 2.77M | 2.25M | 1.73M | 16.64M | 21.87M | 19.54M | 17.83M | 15.82M | 13.80M | 11.79M |
|
Goodwill & Intangibles
|
0.80M | | | 0.52M | 14.43M | 13.83M | 13.23M | 12.63M | 12.05M | 11.47M | 10.92M | 10.40M | 9.88M | 32.71M | 37.88M | 35.67M | 33.97M | 31.85M | 30.44M | 28.71M |
|
Other Non-Current Assets
|
11.78M | | | 11.43M | 14.74M | 13.87M | 13.95M | 14.24M | 15.63M | 15.01M | 14.74M | 15.10M | 19.32M | 17.74M | 15.75M | 17.25M | 20.14M | 19.83M | 18.96M | 20.29M |
|
Non-Current Assets
|
14.07M | | | 16.46M | 39.59M | 54.72M | 51.43M | 50.86M | 51.24M | 48.89M | 45.85M | 44.56M | 36.94M | 58.58M | 61.91M | 60.47M | 62.95M | 61.23M | 62.02M | 63.89M |
|
Assets
|
362.57M | | | 1,028.81M | 1,091.44M | 1,098.95M | 1,115.42M | 1,120.24M | 1,169.20M | 1,164.11M | 1,189.07M | 1,226.90M | 1,321.40M | 1,321.63M | 1,376.26M | 1,252.64M | 1,399.26M | 1,441.99M | 1,498.19M | 1,570.84M |
|
Accounts Payables
|
3.11M | | | 4.94M | 4.98M | 5.69M | 5.38M | 6.23M | 5.18M | 3.03M | 4.17M | 5.02M | 1.74M | 3.23M | 3.22M | 2.22M | 7.52M | 11.29M | 11.39M | 9.19M |
|
Payables
|
3.11M | | | 4.94M | 4.98M | 5.69M | 5.38M | 6.23M | 5.18M | 3.03M | 4.17M | 5.02M | 1.74M | 3.23M | 3.22M | 2.22M | 7.52M | 11.29M | 11.39M | 9.19M |
|
Accumulated Expenses
|
13.18M | | | 16.98M | 32.82M | 29.16M | 24.47M | 23.75M | 25.95M | 28.89M | 24.64M | 269.98M | 301.26M | 306.73M | 272.16M | 51.82M | 54.68M | 66.31M | 52.34M | 58.41M |
|
Other Accumulated Expenses
|
1.23M | | | 0.81M | | 4.17M | 1.57M | 0.05M | 0.26M | | 0.89M | | | | | | | | | |
|
Current Deferred Revenue
|
103.54M | | | 147.40M | 179.22M | 188.06M | 201.35M | 217.78M | 254.38M | 263.42M | 268.88M | 287.65M | 338.35M | 341.83M | 362.35M | 383.18M | 442.60M | 450.67M | 459.46M | 464.81M |
|
Total Current Liabilities
|
127.18M | | | 178.89M | 241.60M | 234.60M | 246.70M | 264.48M | 306.30M | 311.05M | 321.19M | 585.92M | 677.16M | 674.54M | 666.85M | 464.50M | 545.03M | 556.38M | 553.36M | 565.81M |
|
Non-Current Deffered Revenue
|
30.62M | | | 27.59M | 32.57M | 27.94M | 24.40M | 28.95M | 28.36M | 28.04M | 25.86M | 23.02M | 23.79M | 15.27M | 14.73M | 14.14M | 26.37M | 25.98M | 25.75M | 28.98M |
|
Preferred Stock Liabilities
|
424.90M | | 424.90M | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 25.01M | 24.40M | 36.11M | 51.83M | 51.13M | 53.70M | 50.11M | 47.58M | 46.62M | 46.62M | 46.52M | 45.16M | 45.52M | 45.40M | 44.32M | 45.03M | 45.28M |
|
Other Non-Current Liabilities
|
11.08M | | | 12.92M | 18.00M | 18.21M | 13.99M | 12.12M | 9.82M | 9.41M | 10.77M | 24.78M | 14.06M | 17.46M | 6.68M | 3.78M | 6.56M | 7.03M | 7.50M | 8.06M |
|
Total Non-Current Liabilities
|
157.81M | | | 206.48M | 274.17M | 262.54M | 271.11M | 293.43M | 334.65M | 339.10M | 347.06M | 608.94M | 700.95M | 689.80M | 681.58M | 478.64M | 571.40M | 582.36M | 579.11M | 594.78M |
|
Total Liabilities
|
168.88M | | | 219.40M | 292.17M | 280.75M | 285.10M | 305.55M | 344.48M | 348.51M | 357.83M | 633.71M | 715.01M | 707.27M | 688.26M | 482.42M | 577.96M | 589.39M | 586.61M | 602.84M |
|
Common Equity
|
-231.22M | -245.47M | -250.49M | 809.41M | 799.27M | 818.20M | 830.32M | 814.69M | 814.50M | 815.60M | 831.24M | 593.18M | 606.39M | 614.36M | 688.00M | 770.22M | 821.31M | 852.60M | 911.58M | 968.00M |
|
Shareholder's Equity
|
-231.22M | -245.47M | -250.49M | 809.41M | 799.27M | 818.20M | 830.32M | 814.69M | 814.50M | 815.60M | 831.24M | 593.18M | 606.39M | 614.36M | 688.00M | 770.22M | 821.31M | 852.60M | 911.58M | 968.00M |
|
Liabilities and Shareholders Equity
|
362.57M | | | 1,028.81M | 1,091.44M | 1,098.95M | 1,115.42M | 1,120.24M | 1,169.20M | 1,164.11M | 1,189.07M | 1,226.90M | 1,321.40M | 1,321.63M | 1,376.26M | 1,252.64M | 1,399.26M | 1,441.99M | 1,498.19M | 1,570.84M |
|
Retained Earnings
|
-398.20M | | | -507.55M | -553.34M | -579.44M | -638.46M | -686.91M | -725.65M | -778.12M | -828.20M | -1113.36M | -1161.29M | -1204.47M | -1191.52M | -1161.95M | -1167.61M | -1203.49M | -1212.70M | -1220.97M |
|
Treasury Shares
|
0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 6.47M | 7.97M | 7.91M | 0.04M | 0.01M | 11.38M | 11.43M | 10.93M | 12.96M | 12.40M | 11.82M | 8.74M | 0.00M | 0.00M | 0.00M |