|
Cash & Equivalents
|
215.33M | 214.96M | 220.43M | 247.63M | 1,579.29M | 1,260.22M | 1,247.58M | 1,197.26M | 1,220.27M | 1,204.86M | 1,183.85M | 1,050.41M | 950.16M | 947.75M | 980.97M | 970.36M | 924.73M | 886.42M | 923.02M | 830.90M | 732.72M | 747.25M |
|
Short-term Investments
|
| | 149.90M | | 105.05M | 408.95M | 452.88M | 447.05M | 444.87M | 441.13M | 440.86M | 408.68M | 432.35M | 349.39M | 268.72M | 228.32M | 228.83M | 217.57M | 179.41M | 157.54M | 88.86M | 83.21M |
|
Cash & Current Investments
|
215.33M | 214.96M | 370.34M | 247.63M | 1,684.34M | 1,669.17M | 1,700.46M | 1,644.30M | 1,665.15M | 1,645.99M | 1,624.70M | 1,459.09M | 1,382.51M | 1,297.14M | 1,249.70M | 1,198.68M | 1,153.56M | 1,103.99M | 1,102.42M | 988.44M | 821.59M | 830.46M |
|
Receivables - Net
|
| | 12.87M | | 9.60M | 15.45M | 13.19M | 9.09M | 10.43M | 12.80M | 18.03M | 13.94M | 15.25M | 19.50M | 29.92M | 36.51M | 27.77M | 26.37M | 29.99M | 28.43M | 37.18M | 36.12M |
|
Receivables - Other
|
| | 20.02M | | 37.44M | 40.02M | 30.40M | 45.72M | 13.27M | 27.06M | 42.66M | 59.36M | 67.06M | 34.58M | 53.81M | 54.22M | | | 66.78M | 64.94M | 85.08M | 48.77M |
|
Receivables
|
| | 32.89M | | 47.03M | 55.48M | 43.59M | 54.81M | 23.70M | 39.86M | 60.69M | 73.30M | 82.32M | 54.08M | 83.73M | 90.73M | 27.77M | 26.37M | 96.76M | 93.37M | 122.27M | 84.89M |
|
Prepaid Assets
|
| | 11.46M | | 11.18M | 19.86M | 35.62M | 43.79M | 38.64M | 38.93M | 38.01M | 33.56M | 29.10M | 32.53M | 27.23M | 26.83M | 22.95M | 23.82M | 25.41M | 29.94M | 23.80M | 34.52M |
|
Current Assets
|
| | 430.91M | | 1,756.29M | 1,759.65M | 1,798.72M | 1,759.72M | 1,743.40M | 1,742.93M | 1,746.77M | 1,585.01M | 1,513.82M | 1,407.21M | 1,388.70M | 1,348.17M | 1,272.90M | 1,221.16M | 1,249.30M | 1,134.66M | 990.23M | 1,200.01M |
|
Property, Plant & Equipment (Net)
|
| | 9.48M | | 10.10M | 10.19M | 9.69M | 9.12M | 8.64M | 8.03M | 7.44M | 10.66M | 14.33M | 17.02M | 18.76M | 28.14M | 33.01M | 35.79M | 37.52M | 42.58M | 50.24M | 56.53M |
|
Long-Term Investments
|
| | | | | | 8.38M | 8.04M | 7.88M | 7.84M | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | 123.45M | 123.45M | 123.00M | 123.52M | 123.52M | 123.52M | 123.52M | 123.52M | 123.52M | 123.52M | 154.48M |
|
Intangibles
|
| | | | | | | | | | | | | | 35.63M | 34.17M | 32.70M | 31.24M | 29.77M | 28.31M | 26.84M | 53.64M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 123.45M | 123.45M | 123.00M | 159.15M | 157.69M | 156.22M | 154.76M | 153.30M | 151.83M | 150.37M | 208.12M |
|
Other Non-Current Assets
|
| | 3.89M | | 1.58M | 1.47M | 2.29M | 5.86M | 6.83M | 6.04M | 7.12M | 46.66M | 44.77M | 48.87M | 16.59M | 18.55M | 20.49M | 19.23M | 20.38M | 18.38M | 18.60M | 16.84M |
|
Non-Current Assets
|
| | 26.77M | | 24.04M | 23.50M | 31.65M | 33.76M | 33.53M | 31.52M | 23.58M | 189.17M | 190.33M | 196.03M | 200.99M | 210.19M | 215.38M | 214.67M | 213.91M | 214.97M | 224.36M | 288.42M |
|
Assets
|
| | 457.68M | | 1,780.32M | 1,783.14M | 1,830.38M | 1,793.48M | 1,776.93M | 1,774.45M | 1,770.35M | 1,774.18M | 1,704.14M | 1,603.25M | 1,589.69M | 1,558.36M | 1,488.28M | 1,435.84M | 1,463.20M | 1,349.63M | 1,214.59M | 1,488.43M |
|
Accounts Payables
|
| | 2.36M | | 2.30M | 2.72M | 2.69M | 1.70M | 0.90M | 2.74M | 3.80M | 2.98M | 2.82M | 1.71M | 1.42M | 0.92M | 3.69M | 1.03M | 0.53M | 1.55M | 3.44M | 1.52M |
|
Payables
|
| | 2.36M | | 2.30M | 2.72M | 2.69M | 1.70M | 0.90M | 2.74M | 3.80M | 2.98M | 2.82M | 1.71M | 1.42M | 0.92M | 3.69M | 1.03M | 0.53M | 1.55M | 3.44M | 1.52M |
|
Accumulated Expenses
|
| | 78.19M | | 87.32M | 97.61M | 121.18M | 130.04M | 117.09M | 131.40M | 142.19M | 176.46M | 189.67M | 148.68M | 173.65M | 189.86M | 176.43M | 167.08M | 193.40M | 209.41M | 199.64M | 204.97M |
|
Total Current Liabilities
|
| | 141.10M | | 171.64M | 188.51M | 237.97M | 233.89M | 228.50M | 250.23M | 282.88M | 326.31M | 318.34M | 296.87M | 336.58M | 338.58M | 337.85M | 333.57M | 370.99M | 356.97M | 361.30M | 636.77M |
|
Preferred Stock Liabilities
|
478.86M | 501.88M | 501.88M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | 15.45M | | 16.84M | 16.15M | 12.43M | 14.73M | 13.98M | 13.22M | 9.03M | 11.62M | 10.79M | 9.93M | 5.13M | 4.08M | 3.25M | 2.08M | 0.87M | 0.03M | 6.74M | 7.91M |
|
Other Non-Current Liabilities
|
| | 10.45M | | 8.71M | 8.08M | 6.56M | 4.34M | 3.08M | 1.96M | 5.48M | 6.13M | 6.06M | 5.15M | 4.59M | 5.03M | 4.81M | 4.52M | 6.33M | 5.37M | 6.88M | 7.59M |
|
Total Non-Current Liabilities
|
| | 159.06M | | 185.62M | 201.72M | 250.40M | 245.51M | 239.29M | 260.16M | 291.91M | 334.40M | 325.47M | 303.01M | 341.70M | 342.66M | 341.10M | 335.65M | 371.86M | 357.00M | 364.27M | 641.61M |
|
Total Liabilities
|
| | 169.52M | | 194.34M | 209.80M | 256.95M | 249.85M | 242.37M | 262.12M | 297.39M | 340.53M | 331.53M | 308.17M | 346.30M | 347.70M | 345.91M | 340.18M | 378.19M | 362.37M | 371.16M | 649.20M |
|
Common Equity
|
-212.50M | -211.14M | -213.72M | -213.57M | 1,585.99M | 1,573.34M | 1,573.43M | 1,543.63M | 1,534.56M | 1,512.34M | 1,472.96M | 1,433.65M | 1,372.62M | 1,295.08M | 1,243.39M | 1,210.66M | 1,142.38M | 1,095.66M | 1,085.02M | 987.26M | 843.43M | 839.23M |
|
Shareholder's Equity
|
-212.50M | -211.14M | -213.72M | -213.57M | 1,585.99M | 1,573.34M | 1,573.43M | 1,543.63M | 1,534.56M | 1,512.34M | 1,472.96M | 1,433.65M | 1,372.62M | 1,295.08M | 1,243.39M | 1,210.66M | 1,142.38M | 1,095.66M | 1,085.02M | 987.26M | 843.43M | 839.23M |
|
Liabilities and Shareholders Equity
|
| | 457.68M | | 1,780.32M | 1,783.14M | 1,830.38M | 1,793.48M | 1,776.93M | 1,774.45M | 1,770.35M | 1,774.18M | 1,704.14M | 1,603.25M | 1,589.69M | 1,558.36M | 1,488.28M | 1,435.84M | 1,463.20M | 1,349.63M | 1,214.59M | 1,488.43M |
|
Retained Earnings
|
| | -253.52M | | -334.92M | -380.65M | -417.45M | -478.10M | -522.74M | -575.91M | -602.23M | -671.03M | -729.83M | -784.82M | -825.20M | -861.30M | -742.15M | -770.80M | -797.91M | -806.20M | -806.82M | -810.44M |
|
Treasury Shares
|
0.03M | 0.01M | 4.43M | 0.02M | 0.01M | 0.04M | 9.00M | 0.02M | 0.03M | | 34.15M | 54.90M | 45.14M | 0.00M | 38.18M | | 11.00M | 20.40M | 33.81M | 42.25M | 42.30M | 45.50M |