|
Cash & Equivalents
|
43.86M | 69.31M | 44.19M | 40.77M | 242.75M | 61.90M | 111.62M | 122.77M | 139.49M | 147.83M | 158.06M | 186.68M | 151.31M | 706.19M | 700.64M | 469.49M | 414.76M | 429.70M | 407.06M | 1,161.00M | 748.14M | 473.90M | 456.27M | 651.42M | 999.67M | 455.83M | 721.79M | 607.17M | 477.68M | 802.96M | 815.70M | 1,290.90M | 673.05M | 490.13M | 657.81M | 647.14M | 834.09M |
|
Short-term Investments
|
| 47.20M | | | 45.81M | 217.07M | 159.37M | 399.91M | 382.68M | 318.14M | 318.35M | 249.37M | 274.56M | 280.33M | 276.37M | 505.40M | 551.54M | 528.04M | 527.99M | 653.83M | 1,054.75M | 1,352.02M | 1,372.42M | 1,144.19M | 787.86M | 1,380.80M | 1,181.64M | 1,293.93M | 1,447.04M | 1,212.45M | 1,258.29M | 973.93M | 1,629.04M | 1,846.44M | 1,796.13M | 1,698.25M | 1,471.67M |
|
Cash & Current Investments
|
43.86M | 116.50M | 44.19M | 40.77M | 288.56M | 278.97M | 270.99M | 522.68M | 522.17M | 465.97M | 476.41M | 436.05M | 425.87M | 986.52M | 977.02M | 974.90M | 966.30M | 957.74M | 935.04M | 1,814.83M | 1,802.89M | 1,825.92M | 1,828.69M | 1,795.61M | 1,787.53M | 1,836.63M | 1,903.43M | 1,901.10M | 1,924.71M | 2,015.41M | 2,074.00M | 2,264.83M | 2,302.09M | 2,336.58M | 2,453.94M | 2,345.39M | 2,305.76M |
|
Receivables - Net
|
| 31.34M | | | 35.23M | 50.63M | 32.48M | 38.34M | 37.50M | 72.81M | 61.60M | 66.78M | 67.51M | 85.55M | 80.76M | 87.19M | 91.78M | 135.18M | 100.65M | 120.15M | 182.70M | 195.38M | 164.88M | 213.27M | 231.26M | 285.19M | 211.57M | 272.39M | 271.68M | 325.61M | 266.02M | 311.17M | 334.63M | 393.10M | 313.21M | 349.66M | 416.49M |
|
Receivables - Other
|
| 3.60M | | | | 3.80M | | | | 8.00M | 7.90M | 10.10M | 9.00M | 6.70M | 5.90M | 7.60M | 7.00M | 5.70M | 4.60M | 6.60M | 6.90M | 6.10M | 6.40M | 7.50M | 8.90M | 9.70M | 8.80M | 12.70M | 21.70M | 22.70M | 18.90M | 17.70M | 13.70M | 22.50M | 30.60M | 20.60M | 17.30M |
|
Receivables
|
| 34.94M | | | 35.23M | 54.43M | 32.48M | 38.34M | 37.50M | 80.81M | 69.50M | 76.88M | 76.51M | 92.25M | 86.66M | 94.79M | 98.78M | 140.88M | 105.25M | 126.75M | 189.60M | 201.48M | 171.28M | 220.77M | 240.16M | 294.89M | 220.38M | 285.09M | 293.38M | 348.31M | 284.93M | 328.87M | 348.33M | 415.60M | 343.81M | 370.26M | 433.79M |
|
Current Deferred Tax Assets
|
| 7.48M | | | 9.85M | 11.80M | 13.15M | 14.86M | 19.14M | 15.88M | 16.93M | 18.09M | 19.72M | 24.22M | 25.74M | 27.45M | 30.09M | 36.62M | 39.59M | 43.36M | 49.54M | 63.52M | 66.75M | 72.07M | 77.45M | 83.55M | 82.87M | 84.14M | 87.22M | 92.51M | 93.39M | 97.64M | 103.72M | 112.63M | 116.29M | 119.60M | 122.88M |
|
Prepaid Assets
|
| 3.13M | | | 5.22M | 5.88M | 9.10M | 7.83M | 8.65M | 11.58M | 12.25M | 12.44M | 12.53M | 16.91M | 16.89M | 15.28M | 15.61M | 12.35M | 20.74M | 17.78M | 19.45M | 32.57M | 35.97M | 27.57M | 26.02M | 31.21M | 34.42M | 37.33M | 36.98M | 50.11M | 218.91M | 48.40M | 53.83M | 81.21M | 89.09M | 89.90M | 87.18M |
|
Current Assets
|
| 158.45M | | | 338.86M | 347.28M | 325.72M | 583.71M | 587.46M | 566.24M | 567.19M | 533.37M | 525.62M | 1,113.20M | 1,100.41M | 1,104.82M | 1,103.79M | 1,141.89M | 1,096.02M | 1,996.11M | 2,054.57M | 2,117.40M | 2,096.31M | 2,108.51M | 2,122.26M | 2,236.58M | 2,232.29M | 2,294.96M | 2,320.59M | 2,483.64M | 2,652.32M | 2,722.05M | 2,794.26M | 2,923.52M | 2,972.53M | 2,904.54M | 2,932.31M |
|
Property, Plant & Equipment (Net)
|
| 4.88M | | | 4.43M | 59.56M | 63.34M | 70.37M | 73.19M | 55.70M | 60.31M | 59.63M | 59.42M | 58.32M | 57.91M | 62.15M | 63.59M | 62.36M | 60.91M | 60.83M | 61.80M | 62.62M | 62.76M | 61.60M | 59.49M | 57.84M | 55.21M | 53.87M | 54.89M | 53.04M | 50.21M | 48.39M | 47.34M | 46.38M | 43.72M | 41.79M | 40.70M |
|
Goodwill
|
| 1.70M | | | 1.70M | 1.70M | 1.70M | 1.70M | 1.70M | 41.88M | 41.88M | 55.48M | 55.48M | 55.83M | 55.83M | 55.83M | 55.83M | 55.83M | 1.90M | 57.77M | 57.77M | 57.77M | 57.77M | 57.78M | 57.78M | 57.78M | 57.78M | 57.78M | 69.68M | 69.68M | 69.68M | 69.68M | 69.68M | 69.68M | 189.64M | 189.64M | 189.64M |
|
Intangibles
|
| 2.51M | | | 1.85M | 1.63M | 1.41M | 1.19M | 0.96M | 15.89M | 14.22M | 40.10M | 36.98M | 34.78M | 32.65M | 30.52M | 28.40M | 26.27M | 27.49M | 25.20M | 22.90M | 20.61M | 18.31M | 16.02M | 13.72M | 11.43M | 9.13M | 6.84M | 7.13M | 3.96M | 1.30M | 1.13M | 0.96M | 24.60M | 45.92M | 42.11M | 38.31M |
|
Goodwill & Intangibles
|
| 4.21M | | | 3.55M | 3.33M | 3.11M | 2.88M | 2.67M | 57.77M | 56.10M | 95.59M | 92.47M | 90.61M | 88.48M | 86.36M | 84.23M | 82.11M | 29.39M | 82.97M | 80.68M | 78.38M | 76.09M | 73.80M | 71.50M | 69.21M | 66.91M | 64.62M | 76.81M | 73.64M | 70.98M | 70.81M | 70.64M | 94.28M | 235.56M | 231.75M | 227.95M |
|
Long-Term Deferred Tax
|
| 0.11M | | | 0.10M | 0.33M | 0.32M | 0.30M | 0.70M | 1.19M | 1.75M | 1.90M | 2.21M | 0.61M | 0.68M | 0.74M | 0.73M | 1.00M | 1.01M | 1.76M | 2.17M | 1.94M | 1.96M | 2.16M | 1.66M | 2.56M | 3.04M | 3.56M | 3.84M | 4.12M | 4.52M | 4.76M | 5.58M | 20.81M | 22.41M | 23.54M | 23.01M |
|
Other Non-Current Assets
|
| 6.78M | | | 7.06M | 22.35M | 7.74M | 6.67M | 6.65M | 34.61M | 36.51M | 39.41M | 43.12M | 54.68M | 56.40M | 60.61M | 66.62M | 85.56M | 89.41M | 96.49M | 110.11M | 147.49M | 152.17M | 159.10M | 168.80M | 181.50M | 182.99M | 189.01M | 198.71M | 217.85M | 221.58M | 248.34M | 271.10M | 310.70M | 316.50M | 308.87M | 311.76M |
|
Non-Current Assets
|
| 15.98M | | | 15.14M | 85.56M | 74.51M | 80.22M | 83.21M | 167.24M | 167.05M | 208.22M | 209.36M | 215.37M | 236.44M | 250.34M | 252.07M | 265.61M | 281.61M | 285.30M | 297.04M | 332.19M | 338.23M | 343.08M | 344.93M | 352.31M | 348.23M | 353.27M | 373.42M | 386.01M | 382.10M | 409.18M | 430.52M | 506.77M | 651.89M | 637.52M | 634.34M |
|
Assets
|
| 174.43M | | | 354.00M | 432.84M | 400.23M | 663.93M | 670.67M | 733.48M | 734.24M | 741.60M | 734.99M | 1,328.57M | 1,336.84M | 1,355.16M | 1,355.86M | 1,407.49M | 1,377.63M | 2,281.41M | 2,351.61M | 2,449.59M | 2,434.54M | 2,451.60M | 2,467.19M | 2,588.89M | 2,580.53M | 2,648.23M | 2,694.02M | 2,869.64M | 3,034.43M | 3,131.23M | 3,224.78M | 3,430.29M | 3,624.42M | 3,542.06M | 3,566.65M |
|
Accounts Payables
|
| 2.84M | | | 3.15M | 2.26M | 1.43M | 2.26M | 1.94M | 2.15M | 2.08M | 2.66M | 2.12M | 2.85M | 3.18M | 3.63M | 3.64M | 4.14M | 4.36M | 4.56M | 5.24M | 5.23M | 6.20M | 7.30M | 7.73M | 8.29M | 7.99M | 8.16M | 9.34M | 9.90M | 9.35M | 10.13M | 11.44M | 10.47M | 8.56M | 9.87M | 14.81M |
|
Payables
|
| 2.84M | | | 3.15M | 2.26M | 1.43M | 2.26M | 1.94M | 2.15M | 2.08M | 2.66M | 2.12M | 2.85M | 3.18M | 3.63M | 3.64M | 4.14M | 4.36M | 4.56M | 5.24M | 5.23M | 6.20M | 7.30M | 7.73M | 8.29M | 7.99M | 8.16M | 9.34M | 9.90M | 9.35M | 10.13M | 11.44M | 10.47M | 8.56M | 9.87M | 14.81M |
|
Accumulated Expenses
|
| 11.40M | | | 10.87M | 17.43M | 14.77M | 14.98M | 21.61M | 25.98M | 24.12M | 25.92M | 31.34M | 41.43M | 33.65M | 43.38M | 56.80M | 70.21M | 59.48M | 71.06M | 93.95M | 112.57M | 87.72M | 83.81M | 84.44M | 90.11M | 78.30M | 91.32M | 100.59M | 112.58M | 110.23M | 112.06M | 120.60M | 120.35M | 102.72M | 110.92M | 131.76M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,124.72M | | | | |
|
Current Leases
|
| | | | | | | | | | 3.58M | 3.73M | 4.18M | 3.75M | 4.00M | 4.86M | 4.31M | 2.34M | 6.43M | 6.99M | 7.30M | 8.08M | 8.67M | 9.16M | 8.64M | 8.69M | 8.61M | 9.44M | 9.59M | 9.80M | 9.88M | 11.05M | 10.79M | 9.13M | 8.91M | 9.51M | 9.14M |
|
Current Deferred Revenue
|
| 68.50M | | | 92.45M | 100.90M | 137.70M | 125.53M | 136.61M | 137.70M | 143.70M | 150.20M | 152.40M | 190.80M | 193.00M | 195.00M | 195.80M | 238.00M | 248.30M | 249.30M | 297.90M | 375.20M | 375.50M | 375.20M | 398.20M | 460.30M | 412.80M | 368.60M | 320.80M | 377.40M | 340.10M | 322.70M | 304.90M | 359.80M | 320.10M | 309.20M | 367.00M |
|
Total Current Liabilities
|
| 97.79M | | | 117.25M | 112.53M | 144.66M | 156.24M | 172.34M | 164.64M | 178.17M | 189.00M | 204.52M | 242.38M | 241.02M | 252.66M | 271.54M | 354.54M | 328.68M | 347.90M | 432.20M | 526.74M | 503.72M | 524.90M | 517.81M | 588.51M | 532.57M | 512.30M | 489.56M | 564.22M | 537.49M | 541.15M | 1,640.78M | 561.99M | 505.00M | 509.83M | 558.03M |
|
Convertible Debt
|
| | | | | | | 210.55M | 213.69M | 216.86M | 220.08M | 223.36M | 226.69M | 911.08M | 923.10M | 935.29M | 947.65M | 937.73M | 1,192.49M | 1,136.70M | 1,135.68M | 1,136.52M | 1,137.36M | 1,138.20M | 1,139.04M | 1,139.88M | 1,140.73M | 1,141.57M | 1,142.42M | 1,143.27M | 1,144.12M | 1,144.98M | | | | | |
|
Non-Current Deffered Revenue
|
| 15.46M | | | 22.33M | 16.50M | 21.91M | 20.23M | 17.23M | 15.34M | 15.44M | 19.18M | 14.60M | 23.28M | 19.95M | 18.85M | 16.50M | 16.55M | 17.26M | 19.06M | 18.70M | 23.18M | 23.55M | 24.46M | 34.01M | 31.52M | 25.55M | 20.29M | 17.44M | 20.30M | 16.21M | 15.61M | 18.48M | 25.40M | 24.33M | 33.27M | 66.17M |
|
Preferred Stock Liabilities
|
| 345.26M | | | | | | | | | | | | | | | | 4.71M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.11M | | | 0.26M | 0.02M | 0.02M | 0.04M | 0.04M | 21.38M | 0.11M | 0.11M | 0.11M | 121.08M | 0.82M | 0.83M | 0.83M | 119.54M | 0.07M | 0.08M | 0.13M | 68.59M | 0.09M | 0.10M | 0.41M | 75.21M | 0.60M | 0.91M | 1.13M | 78.01M | 0.77M | 1.06M | 1.03M | 0.26M | 0.58M | 0.71M | 0.56M |
|
Operating Leases
|
| | | | | | | | | 70.20M | 13.40M | 12.73M | 13.22M | 8.11M | 33.63M | 43.74M | 40.81M | 39.09M | 52.27M | 50.30M | 48.37M | 38.71M | 48.95M | 49.60M | 45.91M | 36.26M | 44.22M | 46.40M | 42.72M | 30.92M | 38.30M | 39.92M | 38.43M | 27.37M | 37.00M | 35.74M | 34.62M |
|
Other Non-Current Liabilities
|
| 1.27M | | | | 55.21M | 59.74M | 66.40M | 67.94M | 69.40M | 62.75M | 61.60M | 61.18M | 60.03M | 59.29M | 60.51M | 61.04M | 59.13M | 61.65M | 60.64M | 60.92M | 57.66M | 56.65M | 55.34M | 54.37M | 52.98M | 53.05M | 51.13M | 42.79M | 41.66M | 38.16M | 36.50M | 34.88M | 33.04M | 33.48M | 29.04M | 27.96M |
|
Total Non-Current Liabilities
|
| 114.42M | | | | 129.97M | 167.98M | 388.90M | 405.48M | 399.51M | 423.62M | 440.65M | 454.97M | 1,185.67M | 1,214.52M | 1,246.50M | 1,273.02M | 1,348.68M | 1,584.34M | 1,547.05M | 1,627.79M | 1,725.22M | 1,705.01M | 1,728.09M | 1,728.53M | 1,796.40M | 1,735.05M | 1,712.02M | 1,683.69M | 1,758.99M | 1,727.02M | 1,731.68M | 1,687.92M | 615.03M | 557.99M | 570.05M | 650.25M |
|
Total Liabilities
|
| 115.69M | | | 140.81M | 185.19M | 227.72M | 455.31M | 473.43M | 468.91M | 486.37M | 502.25M | 516.15M | 1,245.71M | 1,273.80M | 1,307.01M | 1,334.06M | 1,407.81M | 1,645.99M | 1,607.69M | 1,688.71M | 1,782.89M | 1,761.66M | 1,783.43M | 1,782.90M | 1,849.38M | 1,788.10M | 1,763.15M | 1,726.48M | 1,800.65M | 1,765.17M | 1,768.18M | 1,722.81M | 648.07M | 591.47M | 599.09M | 678.21M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,124.72M | | | | |
|
Common Equity
|
| -244.74M | | | 213.19M | 247.66M | 229.28M | 268.86M | 266.31M | 264.57M | 247.87M | 239.34M | 218.84M | 82.86M | 63.04M | 48.15M | 21.80M | -5.03M | -268.36M | 673.72M | 662.90M | 666.70M | 672.88M | 668.17M | 684.28M | 739.51M | 792.43M | 885.09M | 967.54M | 1,068.99M | 1,269.26M | 1,363.05M | 1,501.98M | 2,782.22M | 3,032.95M | 2,942.97M | 2,888.44M |
|
Shareholder's Equity
|
| -244.74M | | | 213.19M | 247.66M | 229.28M | 268.86M | 266.31M | 264.57M | 247.87M | 239.34M | 218.84M | 82.86M | 63.04M | 48.15M | 21.80M | -5.03M | -268.36M | 673.72M | 662.90M | 666.70M | 672.88M | 668.17M | 684.28M | 739.51M | 792.43M | 885.09M | 967.54M | 1,068.99M | 1,269.26M | 1,363.05M | 1,501.98M | 2,782.22M | 3,032.95M | 2,942.97M | 2,888.44M |
|
Liabilities and Shareholders Equity
|
| 174.43M | | | 354.00M | 432.84M | 400.23M | 663.93M | 670.67M | 733.48M | 734.24M | 741.60M | 734.99M | 1,328.57M | 1,336.84M | 1,355.16M | 1,355.86M | 1,407.49M | 1,377.63M | 2,281.41M | 2,351.61M | 2,449.59M | 2,434.54M | 2,451.60M | 2,467.19M | 2,588.89M | 2,580.53M | 2,648.23M | 2,694.02M | 2,869.64M | 3,034.43M | 3,131.23M | 3,224.78M | 3,430.29M | 3,624.42M | 3,542.06M | 3,566.65M |
|
Treasury Shares
|
0.00M | 0.01M | | | 0.10M | 0.25M | 0.02M | 0.01M | 0.00M | 1.99M | 0.00M | 209.00 | 542.00 | 3.28M | 79.00 | 881.00 | 0.10M | 3.47M | 0.01M | 0.10M | 0.10M | 3.23M | 0.10M | 0.10M | 0.10M | 3.48M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.93M | 1.56M |
|
Retained Earnings
|
| -347.40M | | | -417.39M | -389.60M | -472.92M | -504.17M | -535.49M | -488.61M | -525.95M | -563.29M | -605.67M | -668.23M | -722.43M | -786.95M | -859.60M | -935.40M | -946.76M | -1023.89M | -1105.19M | -1189.63M | -1266.93M | -1385.79M | -1470.63M | -1535.03M | -1589.28M | -1626.88M | -1656.17M | -1711.63M | -1792.22M | -1846.75M | -1856.53M | -1840.70M | -1878.33M | -1925.38M | -1927.38M |