|
Assets
|
| 174.43M | 432.84M | 733.48M | 1,328.57M | 1,407.49M | 2,449.59M | 2,588.89M | 2,869.64M | 3,430.29M |
|
Cash & Equivalents
|
33.20M | 69.31M | 61.90M | 147.83M | 706.19M | 429.70M | 473.90M | 455.83M | 802.96M | 490.13M |
|
Short-term Investments
|
| 47.20M | 217.07M | 318.14M | 280.33M | 528.04M | 1,352.02M | 1,380.80M | 1,212.45M | 1,846.44M |
|
Cash & Current Investments
|
33.20M | 116.50M | 278.97M | 465.97M | 986.52M | 957.74M | 1,825.92M | 1,836.63M | 2,015.41M | 2,336.58M |
|
Receivables - Net
|
| 31.34M | 50.63M | 72.81M | 85.55M | 135.18M | 195.38M | 285.19M | 325.61M | 393.10M |
|
Receivables - Other
|
| 3.60M | 3.80M | 8.00M | 6.70M | 5.70M | 6.10M | 9.70M | 22.70M | 22.50M |
|
Receivables
|
| 34.94M | 54.43M | 80.81M | 92.25M | 140.88M | 201.48M | 294.89M | 348.31M | 415.60M |
|
Current Deferred Tax Assets
|
| 7.48M | 11.80M | 15.88M | 24.22M | 36.62M | 63.52M | 83.55M | 92.51M | 112.63M |
|
Prepaid Assets
|
| 3.13M | 5.88M | 11.58M | 16.91M | 12.35M | 32.57M | 31.21M | 50.11M | 81.21M |
|
Current Assets
|
| 158.45M | 347.28M | 566.24M | 1,113.20M | 1,141.89M | 2,117.40M | 2,236.58M | 2,483.64M | 2,923.52M |
|
Property, Plant & Equipment (Net)
|
| 4.88M | 59.56M | 55.70M | 58.32M | 62.36M | 62.62M | 57.84M | 53.04M | 46.38M |
|
Goodwill
|
| 1.70M | 1.70M | 41.88M | 55.83M | 55.83M | 57.77M | 57.78M | 69.68M | 69.68M |
|
Intangibles
|
| 2.51M | 1.63M | 15.89M | 34.78M | 26.27M | 20.61M | 11.43M | 3.96M | 24.60M |
|
Goodwill & Intangibles
|
| 4.21M | 3.33M | 57.77M | 90.61M | 82.11M | 78.38M | 69.21M | 73.64M | 94.28M |
|
Long-Term Deferred Tax
|
| 0.11M | 0.33M | 1.19M | 0.61M | 1.00M | 1.94M | 2.56M | 4.12M | 20.81M |
|
Other Non-Current Assets
|
| 6.78M | 22.35M | 34.61M | 54.68M | 85.56M | 147.49M | 181.50M | 217.85M | 310.70M |
|
Non-Current Assets
|
| 15.98M | 85.56M | 167.24M | 215.37M | 265.61M | 332.19M | 352.31M | 386.01M | 506.77M |
|
Accounts Payables
|
| 2.84M | 2.26M | 2.15M | 2.85M | 4.14M | 5.23M | 8.29M | 9.90M | 10.47M |
|
Payables
|
| 2.84M | 2.26M | 2.15M | 2.85M | 4.14M | 5.23M | 8.29M | 9.90M | 10.47M |
|
Accumulated Expenses
|
| 11.40M | 17.43M | 25.98M | 41.43M | 70.21M | 112.57M | 90.11M | 112.58M | 120.35M |
|
Current Leases
|
| | | | 3.75M | 2.34M | 8.08M | 8.69M | 9.80M | 9.13M |
|
Current Deferred Revenue
|
| 68.50M | 100.90M | 137.70M | 190.80M | 238.00M | 375.20M | 460.30M | 377.40M | 359.80M |
|
Total Current Liabilities
|
| 97.79M | 112.53M | 164.64M | 242.38M | 354.54M | 526.74M | 588.51M | 564.22M | 561.99M |
|
Convertible Debt
|
| | | 216.86M | 911.08M | 937.73M | 1,136.52M | 1,139.88M | 1,143.27M | |
|
Non-Current Deffered Revenue
|
| 15.46M | 16.50M | 15.34M | 23.28M | 16.55M | 23.18M | 31.52M | 20.30M | 25.40M |
|
Preferred Stock Liabilities
|
310.31M | 345.26M | | | | 4.71M | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.11M | 0.02M | 21.38M | 121.08M | 119.54M | 68.59M | 75.21M | 78.01M | 0.26M |
|
Operating Leases
|
| | | 70.20M | 8.11M | 39.09M | 38.71M | 36.26M | 30.92M | 27.37M |
|
Other Non-Current Liabilities
|
| 1.27M | 55.21M | 69.40M | 60.03M | 59.13M | 57.66M | 52.98M | 41.66M | 33.04M |
|
Total Non-Current Liabilities
|
| 114.42M | 129.97M | 399.51M | 1,185.67M | 1,348.68M | 1,725.22M | 1,796.40M | 1,758.99M | 615.03M |
|
Total Liabilities
|
228.50M | 115.69M | 185.19M | 468.91M | 1,245.71M | 1,407.81M | 1,782.89M | 1,849.38M | 1,800.65M | 648.07M |
|
Common Equity
|
-228.50M | -244.74M | 247.66M | 264.57M | 82.86M | -5.03M | 666.70M | 739.51M | 1,068.99M | 2,782.22M |
|
Shareholder's Equity
|
-228.50M | -244.74M | 247.66M | 264.57M | 82.86M | -5.03M | 666.70M | 739.51M | 1,068.99M | 2,782.22M |
|
Liabilities and Shareholders Equity
|
| 174.43M | 432.84M | 733.48M | 1,328.57M | 1,407.49M | 2,449.59M | 2,588.89M | 2,869.64M | 3,430.29M |
|
Treasury Shares
|
0.02M | 0.01M | 0.25M | 1.99M | 3.28M | 3.47M | 3.23M | 3.48M | 0.10M | 0.10M |
|
Retained Earnings
|
| -347.40M | -389.60M | -488.61M | -668.23M | -935.40M | -1189.63M | -1535.03M | -1711.63M | -1840.70M |