|
Cash & Equivalents
|
151.69M | 141.84M | 129.81M | | 865.33M | 876.22M | 886.81M | 849.58M | 834.62M | 852.57M | 885.89M | 49.67M | 103.48M | 168.38M | 1,116.13M | 108.42M | 174.11M | 221.03M | 1,411.60M | 1,527.61M | 1,590.52M | 1,527.25M |
|
Short-term Investments
|
| | 10.00M | | 10.05M | | | | | | | | | | | | | | 50.00M | | | |
|
Cash & Current Investments
|
151.69M | 141.84M | 139.81M | | 875.38M | 876.22M | 886.81M | 849.58M | 834.62M | 852.57M | 885.89M | 49.67M | 103.48M | 168.38M | 1,116.13M | 108.42M | 174.11M | 221.03M | 1,461.61M | 1,527.61M | 1,590.52M | 1,527.25M |
|
Receivables - Net
|
| | 3.91M | | | | 8.51M | | | | 13.23M | | | | 17.91M | | 0.31M | | 25.80M | | 0.35M | |
|
Receivables - Other
|
| | | | | | 0.24M | | | | 3.87M | | | | 4.48M | | | | 4.86M | | | |
|
Receivables
|
| | 3.91M | | | | 8.75M | | | | 17.10M | | | | 22.39M | | 0.31M | | 30.67M | | 0.35M | |
|
Prepaid Assets
|
-2.12M | -2.91M | 3.90M | -1.63M | 6.90M | -11.03M | 18.17M | 4.70M | -8.00M | 5.64M | 24.73M | -0.16M | 5.99M | 10.32M | 39.10M | 2.11M | -15.20M | 23.05M | 44.84M | 50.42M | 87.24M | 89.14M |
|
Current Assets
|
| | 147.62M | | 886.64M | 898.58M | 913.49M | 875.15M | 868.44M | 889.54M | 923.85M | 983.37M | 1,031.91M | 1,095.98M | 1,173.14M | 1,291.85M | 1,366.03M | 1,455.35M | 1,532.25M | 1,665.19M | 1,774.05M | 1,860.83M |
|
Property, Plant & Equipment (Net)
|
| | 7.18M | | 13.90M | 18.49M | 19.60M | 22.58M | 26.69M | 31.64M | 34.42M | 36.77M | 36.48M | 36.46M | 37.42M | 37.50M | 39.33M | 41.24M | 41.58M | 43.23M | 47.23M | 49.15M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | -6.00M | | | |
|
Other Non-Current Assets
|
| | 2.62M | | 2.10M | 0.13M | 0.10M | 0.10M | 0.10M | 0.18M | 0.58M | 0.56M | 0.57M | 0.61M | 2.82M | 2.67M | 3.94M | 4.70M | 16.98M | 23.70M | 33.08M | 45.29M |
|
Non-Current Assets
|
| | 9.80M | | 16.00M | 18.62M | 19.70M | 84.83M | 91.25M | 120.53M | 115.20M | 114.19M | 108.93M | 104.42M | 102.51M | 98.91M | 104.17M | 129.76M | 153.26M | 181.08M | 189.92M | 197.71M |
|
Assets
|
| | 157.42M | | 902.65M | 917.20M | 933.19M | 959.97M | 959.69M | 1,010.08M | 1,039.04M | 1,097.57M | 1,140.84M | 1,200.41M | 1,275.66M | 1,390.76M | 1,470.20M | 1,585.11M | 1,685.51M | 1,846.27M | 1,963.97M | 2,058.55M |
|
Accounts Payables
|
2.29M | 11.18M | 25.73M | 3.97M | -4.97M | -5.09M | 23.61M | -6.18M | -12.62M | -16.75M | 7.33M | 3.82M | 3.60M | 8.75M | 24.84M | 12.04M | 21.67M | -12.05M | 35.61M | 31.86M | 6.22M | 9.71M |
|
Payables
|
2.29M | 11.18M | 25.73M | 3.97M | -4.97M | -5.09M | 23.61M | -6.18M | -12.62M | -16.75M | 7.33M | 3.82M | 3.60M | 8.75M | 24.84M | 12.04M | 21.67M | -12.05M | 35.61M | 31.86M | 6.22M | 9.71M |
|
Accumulated Expenses
|
3.57M | 8.58M | 22.97M | 4.86M | 5.96M | 18.55M | 70.14M | 5.34M | -3.50M | 7.93M | 73.71M | 4.10M | -0.15M | 7.51M | 106.69M | 6.35M | 2.71M | 22.71M | 171.04M | 203.94M | 198.43M | 54.32M |
|
Short term Debt
|
| | 21.02M | | 21.04M | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | 10.73M | 10.88M | 16.87M | 19.08M | 19.62M | 18.95M | 18.45M | 18.20M | 18.85M | 19.51M | 25.64M | 29.01M | 29.34M | 29.83M | 27.22M |
|
Current Taxes
|
| | | | | | | | | | | | | | 8.64M | | 10.12M | | 15.12M | | 16.16M | |
|
Current Deferred Revenue
|
10.56M | 18.29M | 70.72M | 16.98M | 31.20M | 46.45M | 134.44M | 26.49M | 43.44M | 54.95M | 198.10M | 30.97M | 49.12M | 60.94M | 266.28M | 35.70M | 50.25M | 63.07M | 339.95M | 44.10M | 402.79M | 65.82M |
|
Total Current Liabilities
|
| | 140.44M | | 182.81M | 204.00M | 228.19M | 244.53M | 267.92M | 289.04M | 298.22M | 344.88M | 366.14M | 388.68M | 416.01M | 493.18M | 520.09M | 546.07M | 575.62M | 649.17M | 672.91M | 697.10M |
|
Non-Current Deffered Revenue
|
| | | | | | 1.61M | | | | 2.44M | 2.44M | 3.05M | 3.85M | 3.19M | 2.70M | 2.65M | 2.49M | 2.64M | 2.66M | 2.30M | 2.18M |
|
Preferred Stock Liabilities
|
| | 233.50M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 233.50M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 51.10M | 47.70M | 67.15M | 58.64M | 55.06M | 50.40M | 45.45M | 42.95M | 39.03M | 37.34M | 65.44M | 106.04M | 93.20M | 96.38M | 92.05M |
|
Other Non-Current Liabilities
|
| | 1.04M | | 1.24M | 1.39M | 1.61M | 1.76M | 2.04M | 2.38M | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 140.44M | | 182.81M | 204.00M | 1.61M | 52.86M | 49.74M | 69.53M | 61.08M | 57.50M | 53.44M | 49.31M | 46.13M | 41.73M | 39.99M | 67.93M | 79.66M | 95.86M | 98.68M | 94.23M |
|
Total Liabilities
|
| | 141.48M | | 184.06M | 205.39M | 229.80M | 297.39M | 317.66M | 358.57M | 359.30M | 402.39M | 419.58M | 437.99M | 462.15M | 534.91M | 560.08M | 613.99M | 655.28M | 745.03M | 771.59M | 791.33M |
|
Total Debt
|
| | 21.02M | | 21.04M | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | -217.56M | | 718.59M | 711.82M | 703.39M | | | | 679.74M | | | | 813.51M | | | | 1,030.23M | | | |
|
Shareholder's Equity
|
| | -217.56M | | | | 703.39M | 959.97M | 959.69M | 1,010.08M | 679.74M | 1,097.57M | 1,140.84M | 1,200.41M | 813.51M | 1,390.76M | 1,470.20M | 1,585.11M | 1,030.23M | 1,846.27M | 1,963.97M | 2,058.55M |
|
Liabilities and Shareholders Equity
|
| | 157.42M | | 902.65M | 917.20M | 933.19M | 959.97M | 959.69M | 1,010.08M | 1,039.04M | 1,097.57M | 1,140.84M | 1,200.41M | 1,275.66M | 1,390.76M | 1,470.20M | 1,585.11M | 1,685.51M | 1,846.27M | 1,963.97M | 2,058.55M |
|
Retained Earnings
|
| | -316.37M | | -384.21M | -413.06M | -445.66M | -512.34M | -558.01M | -581.04M | -582.53M | -597.19M | -604.23M | -596.74M | -584.40M | -577.33M | -563.01M | -575.04M | -552.03M | -524.61M | -523.03M | -509.98M |