|
Cash & Equivalents
|
5.34M | 76.02M | 121.25M | 60.97M | 54.59M | 31.00M | 53.10M | 84.90M | 156.82M | 47.98M | 33.73M | 76.91M | 155.66M | 68.39M | 50.15M | 52.39M | 81.05M | 109.97M | 93.51M | 67.61M | 110.72M | 120.26M | 335.82M | 335.82M | 112.95M |
|
Short-term Investments
|
| 15.94M | | | 239.25M | 265.20M | 280.44M | 274.20M | 379.57M | 394.44M | 387.08M | 315.39M | 326.25M | 338.77M | 346.73M | 315.19M | 276.77M | 264.92M | 427.03M | 442.34M | 439.25M | 368.49M | 373.18M | 329.63M | 392.73M |
|
Cash & Current Investments
|
5.34M | 91.96M | 121.25M | 60.97M | 293.84M | 296.20M | 333.54M | 359.11M | 536.39M | 442.42M | 420.81M | 392.31M | 481.91M | 407.17M | 396.88M | 367.57M | 357.82M | 374.88M | 520.54M | 509.95M | 549.97M | 488.74M | 709.00M | 665.45M | 505.68M |
|
Receivables - Net
|
| | | | | 0.60M | 0.90M | | | | | | | | | | | 15.00M | | | | | | 40.00M | |
|
Receivables - Other
|
| | | | 0.58M | 0.86M | 0.88M | 0.90M | 1.57M | 0.14M | 1.26M | 2.37M | 2.90M | 2.54M | 3.32M | 4.12M | 3.80M | 3.80M | 2.03M | 1.70M | 1.32M | 0.95M | 20.00M | | |
|
Receivables
|
| | | | | 1.46M | 1.78M | | | | | | | | | | | 18.80M | | | | | | 40.00M | |
|
Prepaid Assets
|
| 0.89M | | | 2.95M | 4.70M | 5.52M | 4.79M | 5.77M | 8.72M | 9.31M | 8.09M | 9.23M | 9.71M | 11.35M | 13.71M | 14.09M | 11.67M | 14.68M | 13.75M | 17.43M | 20.58M | 17.80M | 22.88M | 22.62M |
|
Current Assets
|
| 92.84M | | | 297.36M | 302.34M | 340.79M | 364.81M | 543.73M | 451.27M | 431.38M | 402.77M | 494.02M | 419.42M | 411.55M | 385.40M | 375.69M | 405.32M | 537.25M | 525.41M | 568.72M | 510.27M | 500.95M | 728.33M | 528.30M |
|
Property, Plant & Equipment (Net)
|
| 3.79M | | | 10.98M | 10.84M | 10.75M | 12.12M | 12.18M | 11.88M | 11.76M | 12.75M | 12.57M | 13.33M | 17.43M | 27.49M | 36.15M | 48.13M | 49.34M | 51.73M | 51.24M | 50.46M | 49.17M | 48.57M | 45.13M |
|
Long-Term Investments
|
| | | | 187.46M | 162.53M | 101.64M | 45.30M | 74.70M | 125.20M | 102.50M | 90.20M | 113.70M | 152.33M | 61.40M | 104.80M | 77.00M | 61.43M | 224.40M | 192.44M | 361.04M | 362.20M | 312.33M | 297.63M | 473.10M |
|
Other Non-Current Assets
|
| 1.77M | 0.20M | 1.79M | 1.59M | 1.59M | 1.59M | 1.59M | 1.59M | 6.12M | 6.11M | 6.11M | 6.12M | 6.13M | 6.15M | 5.80M | 5.79M | 5.81M | 5.83M | 5.84M | 5.78M | 5.79M | 5.81M | 5.82M | 6.83M |
|
Non-Current Assets
|
| 23.86M | | | 210.00M | 184.84M | 123.76M | 69.58M | 98.72M | 154.63M | 131.68M | 120.65M | 144.45M | 183.72M | 202.35M | 196.54M | 176.68M | 170.44M | 331.00M | 300.61M | 466.13M | 467.77M | 417.36M | 402.74M | 573.75M |
|
Assets
|
| 116.70M | | | 507.36M | 487.18M | 464.55M | 434.39M | 642.45M | 605.90M | 563.06M | 523.42M | 638.47M | 603.13M | 613.90M | 581.95M | 552.38M | 575.76M | 868.25M | 826.02M | 1,034.84M | 978.03M | 918.31M | 1,131.07M | 1,102.04M |
|
Accounts Payables
|
| 3.28M | | | 3.98M | 4.37M | 8.35M | 8.18M | 5.03M | 4.00M | 2.57M | 2.37M | 6.33M | 4.33M | 6.48M | 3.75M | 4.98M | 7.08M | 6.81M | 6.51M | 6.49M | 5.99M | 10.26M | 5.78M | 5.51M |
|
Payables
|
| 3.28M | | | 3.98M | 4.37M | 8.35M | 8.18M | 5.03M | 4.00M | 2.57M | 2.37M | 6.33M | 4.33M | 6.48M | 3.75M | 4.98M | 7.08M | 6.81M | 6.51M | 6.49M | 5.99M | 10.26M | 5.78M | 5.51M |
|
Accumulated Expenses
|
| 4.57M | | | 7.87M | 10.33M | 10.57M | 14.67M | 19.22M | 22.97M | 20.78M | 21.74M | 24.69M | 27.50M | 18.50M | 22.49M | 26.38M | 33.86M | 16.00M | 23.78M | 26.53M | 34.87M | 23.12M | 27.98M | 28.64M |
|
Other Accumulated Expenses
|
| 2.62M | | | 3.79M | 5.82M | 8.25M | 10.50M | 12.60M | 15.17M | 16.17M | 15.70M | 16.76M | 16.98M | 11.10M | 12.15M | 11.37M | 15.10M | 8.02M | 12.36M | 12.61M | 17.80M | 14.07M | 16.67M | 14.55M |
|
Current Leases
|
| 2.70M | | | 2.73M | 2.57M | 2.41M | 2.42M | 2.44M | 2.46M | 2.48M | 2.50M | 2.52M | 2.54M | 2.55M | 2.57M | 2.58M | 5.07M | 8.76M | 11.42M | 11.51M | 11.59M | 11.68M | 11.77M | 11.85M |
|
Current Deferred Revenue
|
| 52.99M | | | 182.32M | 170.39M | 152.57M | 134.94M | 116.17M | 101.03M | 92.67M | 83.53M | 76.86M | 63.26M | 57.11M | 44.72M | 43.77M | 54.65M | 46.39M | 22.45M | 20.02M | 13.58M | 11.48M | 40.00M | 37.24M |
|
Total Current Liabilities
|
| 34.57M | | | 107.29M | 110.62M | 110.14M | 108.69M | 94.49M | 92.54M | 88.34M | 87.50M | 91.12M | 71.34M | 61.93M | 54.60M | 63.17M | 85.69M | 56.14M | 62.14M | 66.53M | 67.77M | 58.99M | 87.54M | 71.58M |
|
Capital Leases
|
| 1.17M | | | 0.76M | 0.60M | 0.50M | 1.15M | 1.35M | 1.14M | 0.93M | 0.93M | 0.69M | 1.25M | 0.99M | 0.76M | 0.64M | 1.30M | 1.16M | 0.94M | 1.74M | 2.23M | 1.91M | 2.21M | 1.80M |
|
Non-Current Deffered Revenue
|
| 29.64M | | | 90.31M | 77.84M | 64.65M | 52.67M | 49.94M | 39.30M | 31.82M | 24.07M | 21.09M | 28.00M | 24.87M | 20.42M | 16.42M | 16.77M | 23.78M | 3.19M | | | | | 13.96M |
|
Preferred Stock Liabilities
|
38.73M | 59.92M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| 16.65M | | | 14.33M | 14.13M | 13.92M | 13.70M | 13.46M | 13.22M | 12.98M | 12.71M | 12.43M | 12.15M | 63.88M | 70.50M | 76.61M | 77.03M | 75.97M | 74.82M | 73.64M | 72.42M | 71.18M | 69.83M | 68.45M |
|
Other Non-Current Liabilities
|
| | | | | 0.10M | 0.09M | 0.08M | 0.08M | 0.07M | 0.27M | 0.26M | 0.26M | 0.25M | 0.24M | 0.23M | 0.01M | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | 203.19M | 189.21M | 176.20M | 159.24M | 146.20M | 134.07M | 125.21M | 125.33M | 112.73M | 151.66M | 146.29M | 156.84M | | | | | | | | |
|
Total Liabilities
|
| 82.03M | | | 212.68M | 203.29M | 189.31M | 176.28M | 159.32M | 146.27M | 134.34M | 125.47M | 125.59M | 112.98M | 151.90M | 146.52M | 156.84M | 180.79M | 157.05M | 141.10M | 141.91M | 142.42M | 132.08M | 159.59M | 155.79M |
|
Common Equity
|
-63.22M | -74.41M | -93.80M | -107.29M | 294.69M | 283.89M | 275.25M | 258.10M | 483.13M | 459.64M | 428.72M | 397.95M | 512.88M | 490.15M | 462.00M | 435.43M | 395.54M | 394.97M | 711.20M | 684.92M | 892.93M | 835.62M | 786.23M | 971.48M | 946.26M |
|
Shareholder's Equity
|
-63.22M | -74.41M | -93.80M | -107.29M | 294.69M | 283.89M | 275.25M | 258.10M | 483.13M | 459.64M | 428.72M | 397.95M | 512.88M | 490.15M | 462.00M | 435.43M | 395.54M | 394.97M | 711.20M | 684.92M | 892.93M | 835.62M | 786.23M | 971.48M | 946.26M |
|
Liabilities and Shareholders Equity
|
| 116.70M | | | 507.36M | 487.18M | 464.55M | 434.39M | 642.45M | 605.90M | 563.06M | 523.42M | 638.47M | 603.13M | 613.90M | 581.95M | 552.38M | 575.76M | 868.25M | 826.02M | 1,034.84M | 978.03M | 918.31M | 1,131.07M | 1,102.04M |
|
Retained Earnings
|
| -76.46M | | | -116.08M | -128.76M | -141.84M | -166.50M | -195.10M | -228.98M | -265.70M | -305.92M | -348.93M | -383.79M | -424.72M | -463.52M | -516.40M | -530.75M | -579.31M | -621.40M | -683.90M | -754.61M | -820.20M | -896.80M | -979.00M |
|
Treasury Shares
|
| 0.23M | | | 0.13M | 0.11M | 0.09M | 0.07M | 0.06M | 0.04M | 0.12M | 0.28M | 0.27M | 0.28M | 0.45M | 0.47M | 0.59M | 0.59M | 0.73M | 0.64M | 0.78M | 0.75M | 1.21M | 1.28M | 1.37M |