|
Cash & Equivalents
|
226.90M | 303.20M | 270.30M | 274.20M | 258.80M | 575.70M | 571.40M | 1,174.70M | 1,092.70M | 319.60M | 270.60M | 235.00M | 199.60M | 225.00M | 286.50M | 254.80M | 193.80M | 238.10M | 271.50M | 285.20M | 349.70M | 337.80M | 385.70M | 319.70M | 386.00M | 355.50M |
|
Short-term Investments
|
| | 54.70M | | 29.90M | 15.00M | | | | 107.50M | 110.40M | 83.20M | 85.90M | 142.80M | 99.80M | 89.40M | 71.30M | 73.40M | 45.80M | 22.10M | 44.00M | 31.10M | 27.50M | 20.50M | 21.30M | 23.50M |
|
Cash & Current Investments
|
226.90M | 303.20M | 325.00M | 274.20M | 288.70M | 590.70M | 571.40M | 1,174.70M | 1,092.70M | 427.10M | 381.00M | 318.20M | 285.50M | 367.80M | 386.30M | 344.20M | 265.10M | 311.50M | 317.30M | 307.30M | 393.70M | 368.90M | 413.20M | 340.20M | 407.30M | 379.00M |
|
Receivables - Net
|
| | 54.10M | | 64.90M | 82.80M | 86.10M | 98.50M | 108.10M | 129.20M | 127.00M | 135.60M | 147.60M | 187.70M | 179.60M | 185.00M | 197.80M | 223.20M | 222.00M | 237.10M | 259.70M | 297.70M | 301.20M | 317.80M | 346.70M | 395.30M |
|
Receivables
|
| | 54.10M | | 64.90M | 82.80M | 86.10M | 98.50M | 108.10M | 129.20M | 127.00M | 135.60M | 147.60M | 187.70M | 179.60M | 185.00M | 197.80M | 223.20M | 222.00M | 237.10M | 259.70M | 297.70M | 301.20M | 317.80M | 346.70M | 395.30M |
|
Property, Plant & Equipment (Net)
|
| | 3.10M | | 4.30M | 5.10M | 5.70M | 6.90M | 8.80M | 10.80M | 11.70M | 13.00M | 13.20M | 19.10M | 19.60M | 19.80M | 19.00M | 17.40M | 17.40M | 17.20M | 16.30M | 16.00M | 16.10M | 16.20M | 16.00M | 15.30M |
|
Long-Term Investments
|
| | 60.60M | | 36.60M | 21.70M | 6.60M | 6.50M | 71.20M | 805.10M | 801.80M | 777.90M | 760.00M | 835.90M | 750.10M | 737.90M | 748.10M | 706.80M | 673.20M | 641.90M | 581.20M | 640.80M | 634.90M | 676.10M | 645.80M | 705.30M |
|
Goodwill
|
| | | | | | | | | | | | | 10.90M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M |
|
Intangibles
|
| | 0.60M | | | | 0.60M | | | | 0.60M | | | 35.70M | 32.50M | 29.80M | 27.50M | 25.20M | 22.90M | 20.50M | 18.20M | 15.80M | 13.60M | 11.20M | 8.80M | 8.10M |
|
Goodwill & Intangibles
|
| | 0.60M | | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 46.60M | 51.50M | 48.80M | 46.50M | 44.20M | 41.90M | 39.50M | 37.20M | 34.80M | 32.60M | 30.20M | 27.80M | 27.10M |
|
Other Non-Current Assets
|
| | 2.50M | | 6.00M | 13.90M | 14.50M | 16.00M | 16.00M | 29.40M | 53.20M | 57.40M | 53.30M | 73.10M | 75.20M | 74.50M | 70.30M | 67.60M | 63.80M | 41.10M | 37.40M | 39.40M | 42.40M | 39.40M | 40.30M | 35.70M |
|
Assets
|
| | 414.30M | | 399.90M | 831.50M | 828.70M | 1,477.50M | 1,487.30M | 1,521.70M | 1,510.50M | 1,495.40M | 1,460.90M | 1,712.90M | 1,690.70M | 1,641.20M | 1,613.10M | 1,647.60M | 1,633.30M | 1,646.40M | 1,713.90M | 1,823.00M | 1,849.10M | 1,856.60M | 1,934.60M | 1,918.80M |
|
Accounts Payables
|
| | 0.70M | | 0.60M | 1.00M | 1.40M | 1.00M | 1.30M | 3.00M | 1.00M | 2.60M | 1.30M | 1.50M | 1.10M | 1.90M | 0.70M | 2.70M | 0.60M | 0.60M | 0.60M | 1.00M | 4.50M | 3.40M | 2.30M | 5.10M |
|
Payables
|
| | 0.70M | | 0.60M | 1.00M | 1.40M | 1.00M | 1.30M | 3.00M | 1.00M | 2.60M | 1.30M | 1.50M | 1.10M | 1.90M | 0.70M | 2.70M | 0.60M | 0.60M | 0.60M | 1.00M | 4.50M | 3.40M | 2.30M | 5.10M |
|
Accumulated Expenses
|
| | 19.70M | | 18.50M | 54.10M | 18.70M | 19.80M | 28.00M | 35.50M | 57.40M | 68.30M | 63.70M | 90.30M | 84.50M | 85.00M | 79.80M | 93.10M | 99.50M | 100.50M | 121.20M | 123.50M | 105.70M | 110.00M | 124.20M | 107.00M |
|
Other Accumulated Expenses
|
20.70M | 24.60M | 28.20M | 31.80M | 35.30M | 39.70M | 46.30M | 62.20M | 64.70M | 74.00M | 97.90M | 107.60M | 122.90M | 220.60M | 256.20M | 245.20M | 255.60M | 255.10M | 262.30M | 264.00M | 282.20M | 294.20M | 298.10M | 307.30M | 309.80M | 312.10M |
|
Current Deferred Revenue
|
| | 68.00M | | 86.90M | 115.30M | 123.80M | 143.50M | 166.00M | 203.20M | 207.70M | 222.40M | 241.60M | 294.10M | 288.00M | 297.80M | 315.90M | 355.60M | 353.70M | 371.30M | 397.60M | 453.80M | 455.00M | 476.20M | 509.50M | 567.90M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 7.70M | 14.90M | 28.30M | 43.90M | 67.40M | 83.40M | 101.90M | 123.50M | 139.00M |
|
Preferred Stock Liabilities
|
355.20M | 480.20M | 480.20M | | 480.20M | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
122.70M | 152.20M | 116.60M | 204.60M | 141.30M | 262.50M | 287.70M | 333.80M | 385.70M | 473.70M | 522.30M | 582.70M | 611.80M | 806.10M | 823.90M | 819.40M | 842.10M | 920.70M | 924.40M | 970.00M | 1,078.70M | 1,230.00M | 1,255.70M | 1,311.10M | 1,407.50M | 1,402.60M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | 7.70M | 14.90M | 28.30M | 43.90M | 67.40M | 83.40M | 101.90M | 123.50M | 139.00M |
|
Common Equity
|
-122.70M | -152.20M | -182.50M | -204.60M | -221.60M | 569.00M | 541.00M | 1,143.70M | 1,101.60M | 1,048.00M | 988.20M | 912.70M | 849.10M | 906.80M | 866.80M | 821.80M | 771.00M | 726.90M | 708.90M | 676.40M | 635.20M | 593.00M | 593.40M | 545.50M | 527.10M | 516.20M |
|
Shareholder's Equity
|
-122.70M | -152.20M | -182.50M | -204.60M | -221.60M | 569.00M | 541.00M | 1,143.70M | 1,101.60M | 1,048.00M | 988.20M | 912.70M | 849.10M | 906.80M | 866.80M | 821.80M | 771.00M | 726.90M | 708.90M | 676.40M | 635.20M | 593.00M | 593.40M | 545.50M | 527.10M | 516.20M |
|
Liabilities and Shareholders Equity
|
| | 414.30M | | 399.90M | 831.50M | 828.70M | 1,477.50M | 1,487.30M | 1,521.70M | 1,510.50M | 1,495.40M | 1,460.90M | 1,712.90M | 1,690.70M | 1,641.20M | 1,613.10M | 1,647.60M | 1,633.30M | 1,646.40M | 1,713.90M | 1,823.00M | 1,849.10M | 1,856.60M | 1,934.60M | 1,918.80M |
|
Retained Earnings
|
| | -198.30M | | -255.80M | -286.70M | -320.60M | -369.60M | -425.20M | -491.60M | -561.90M | -636.70M | -704.60M | -796.00M | -859.70M | -925.50M | -992.70M | -1054.20M | -1096.60M | -1143.90M | -1201.10M | -1268.80M | -1298.80M | -1361.20M | -1405.10M | -1442.60M |
|
Treasury Shares
|
| | | | | | | 0.05M | 0.06M | 0.13M | 0.34M | 0.48M | 0.84M | 1.74M | 1.65M | 2.00M | 3.29M | 3.34M | 3.57M | 3.94M | 4.33M | 4.32M | 4.28M | 4.02M | 3.83M | 3.54M |