|
Cash & Equivalents
|
41.10M | 12.64M | 123.72M | 55.58M | 59.70M | 87.68M | 111.49M | 269.67M | 378.12M | 377.01M | 331.02M | 387.99M | 512.67M |
|
Short-term Investments
|
| | | 48.97M | 54.65M | 416.66M | 480.76M | 691.83M | 873.07M | 820.96M | 1,081.66M | 1,000.25M | 1,556.83M |
|
Cash & Current Investments
|
41.10M | 12.64M | 123.72M | 104.55M | 114.35M | 504.34M | 592.25M | 961.50M | 1,251.20M | 1,197.97M | 1,412.68M | 1,388.23M | 2,069.49M |
|
Receivables - Net
|
| 7.22M | 14.27M | 25.14M | 38.98M | 60.68M | 77.10M | 92.52M | 126.43M | 157.36M | 226.85M | 295.30M | 334.83M |
|
Receivables
|
| 7.22M | 14.27M | 25.14M | 38.98M | 60.68M | 77.10M | 92.52M | 126.43M | 157.36M | 226.85M | 295.30M | 334.83M |
|
Current Deferred Tax Assets
|
| | | | | | 23.66M | 32.08M | 44.58M | 59.85M | 70.99M | 99.33M | 148.69M |
|
Prepaid Assets
|
| 1.57M | 3.52M | 4.90M | 8.43M | 19.38M | 14.23M | 23.62M | 34.72M | 38.39M | 44.07M | 88.68M | 80.59M |
|
Current Assets
|
| 28.68M | 149.51M | 145.75M | 176.25M | 602.50M | 712.42M | 1,109.72M | 1,456.92M | 1,453.57M | 1,754.60M | 1,871.54M | 2,633.60M |
|
Property, Plant & Equipment (Net)
|
| 7.24M | 11.38M | 18.16M | 30.20M | 43.29M | 52.47M | 83.65M | 101.12M | 96.13M | 105.23M | 103.33M | 114.17M |
|
Long-Term Investments
|
| 1.61M | | 40.57M | 35.72M | 31.39M | 11.45M | 53.78M | 30.70M | 174.90M | 112.79M | 325.70M | 154.21M |
|
Goodwill
|
| 9.33M | 9.33M | 9.77M | 9.77M | 14.95M | 14.95M | 30.25M | 31.32M | 47.08M | 46.23M | 173.76M | 209.51M |
|
Intangibles
|
2.40M | 3.48M | 4.43M | 4.66M | 6.52M | 8.76M | 12.75M | 16.79M | 24.94M | 39.86M | 63.79M | 106.23M | 154.48M |
|
Goodwill & Intangibles
|
2.40M | 12.81M | 13.76M | 14.43M | 16.30M | 23.71M | 27.70M | 47.04M | 56.26M | 86.93M | 110.02M | 279.99M | 363.99M |
|
Other Non-Current Assets
|
| 1.90M | 0.23M | 1.01M | 0.95M | 4.96M | 18.11M | 19.11M | 28.30M | 42.68M | 66.56M | 122.19M | 160.81M |
|
Non-Current Assets
|
| 21.87M | 25.35M | 74.62M | 83.50M | 109.67M | 121.53M | 459.54M | 516.45M | 721.28M | 790.14M | 1,199.85M | 1,162.23M |
|
Assets
|
| 50.56M | 174.86M | 220.38M | 259.75M | 712.17M | 833.95M | 1,569.27M | 1,973.37M | 2,174.85M | 2,544.74M | 3,071.39M | 3,795.83M |
|
Accounts Payables
|
| 2.55M | 2.80M | 2.59M | 4.35M | 4.66M | 7.81M | 12.84M | 13.54M | 2.77M | 20.88M | 9.11M | 3.65M |
|
Notes Payables
|
| | | | | | | | 7.84M | 19.63M | | | 458.18M |
|
Payables
|
| 2.55M | 2.80M | 2.59M | 4.35M | 4.66M | 7.81M | 12.84M | 21.38M | 22.40M | 20.88M | 9.11M | 461.83M |
|
Accumulated Expenses
|
| 5.08M | 7.66M | 11.37M | 11.41M | 20.43M | 23.59M | 28.69M | 44.05M | 74.46M | 95.01M | 94.07M | 125.14M |
|
Other Accumulated Expenses
|
| 7.16M | 7.95M | 12.31M | 16.19M | 20.43M | | 13.50M | | | | | |
|
Current Leases
|
| 0.10M | 0.10M | 0.54M | 0.80M | | | 23.61M | 30.02M | 26.36M | 35.93M | 35.05M | 32.69M |
|
Current Deferred Revenue
|
| 24.66M | 40.80M | 64.41M | 95.43M | 136.88M | 183.31M | 231.03M | 312.87M | 430.41M | 539.87M | 672.15M | 784.25M |
|
Total Current Liabilities
|
| 39.54M | 59.43M | 91.31M | 127.38M | 178.30M | 237.01M | 322.49M | 445.50M | 617.47M | 754.54M | 942.01M | 1,573.40M |
|
Capital Leases
|
| 0.30M | 0.08M | 0.28M | 0.28M | | | | | | | | |
|
Convertible Debt
|
| | | | | 298.45M | 318.78M | 340.56M | 471.10M | 383.10M | 454.23M | 456.21M | |
|
Non-Current Deffered Revenue
|
| 2.52M | 4.15M | 6.34M | 10.08M | 18.87M | 26.45M | 3.06M | 3.64M | 4.47M | 5.90M | 5.81M | 3.97M |
|
Preferred Stock Liabilities
|
| 101.29M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 2.40M |
|
Operating Leases
|
| | | | | | | 244.22M | 279.66M | 283.87M | 316.18M | 296.56M | 254.54M |
|
Other Non-Current Liabilities
|
| | | 0.01M | 2.42M | 3.93M | 4.90M | 8.98M | 10.81M | 12.13M | 19.20M | 36.46M | 55.64M |
|
Total Non-Current Liabilities
|
| | | 98.66M | 138.63M | 497.89M | 584.41M | 910.33M | 1,199.90M | 1,288.92M | 1,530.86M | 1,700.59M | 1,831.91M |
|
Total Liabilities
|
| 42.51M | 64.16M | 98.67M | 141.06M | 501.81M | 589.31M | 919.31M | 1,210.71M | 1,301.06M | 1,550.06M | 1,737.04M | 1,887.55M |
|
Common Equity
|
-63.21M | -93.25M | 110.70M | 121.71M | 118.70M | 210.36M | 244.64M | 649.96M | 762.65M | 873.80M | 994.68M | 1,334.35M | 1,908.29M |
|
Shareholder's Equity
|
-63.21M | -93.25M | 110.70M | 121.71M | 118.70M | 210.36M | 244.64M | 649.96M | 762.65M | 873.80M | 994.68M | 1,334.35M | 1,908.29M |
|
Liabilities and Shareholders Equity
|
| 50.56M | 174.86M | 220.38M | 259.75M | 712.17M | 833.95M | 1,569.27M | 1,973.37M | 2,174.85M | 2,544.74M | 3,071.39M | 3,795.83M |
|
Retained Earnings
|
-0.01M | -106.07M | -154.30M | -200.35M | -245.92M | -286.08M | -344.38M | -398.13M | -483.16M | -561.00M | -639.93M | -804.44M | -799.81M |
|
Treasury Shares
|
0.07M | 0.86M | 1.38M | 1.70M | 2.26M | 2.08M | 1.98M | 1.53M | 1.56M | 1.24M | 1.58M | 0.91M | 0.90M |