|
Assets
|
| 298.38M | 830.82M | 1,380.65M | 2,372.07M | 2,587.91M | 2,759.77M | 3,301.16M |
|
Cash & Equivalents
|
| 25.05M | 138.98M | 108.89M | 313.78M | 204.18M | 86.86M | 147.69M |
|
Short-term Investments
|
| 135.60M | 497.97M | 923.20M | 1,508.07M | 1,445.76M | 1,586.88M | 1,708.23M |
|
Cash & Current Investments
|
| 160.66M | 636.95M | 1,032.10M | 1,821.84M | 1,649.94M | 1,673.74M | 1,855.92M |
|
Receivables - Net
|
| 25.16M | 33.87M | 63.50M | 95.54M | 148.54M | 248.27M | 316.75M |
|
Receivables - Other
|
| 1.55M | 2.06M | 3.54M | 6.08M | 8.29M | 11.04M | 16.57M |
|
Receivables
|
| 26.71M | 35.93M | 67.04M | 101.62M | 156.84M | 259.31M | 333.32M |
|
Prepaid Assets
|
| 9.37M | 16.99M | 28.23M | 29.43M | 70.56M | 47.50M | 75.48M |
|
Current Assets
|
| 196.74M | 689.87M | 1,129.95M | 1,955.86M | 1,887.88M | 1,983.08M | 2,269.00M |
|
Property, Plant & Equipment (Net)
|
| 73.21M | 101.47M | 123.69M | 183.74M | 286.60M | 322.81M | 467.42M |
|
Goodwill
|
| 4.08M | 4.10M | 17.20M | 23.53M | 148.05M | 148.05M | 181.09M |
|
Intangibles
|
| 0.16M | 0.03M | 2.80M | 1.25M | 32.48M | 19.56M | 21.86M |
|
Goodwill & Intangibles
|
| 4.24M | 4.13M | 20.00M | 24.78M | 180.53M | 167.61M | 202.95M |
|
Other Non-Current Assets
|
| 15.94M | 25.18M | 44.18M | 70.32M | 93.14M | 133.24M | 172.22M |
|
Non-Current Assets
|
| 101.64M | 140.95M | 250.70M | 416.21M | 700.02M | 776.69M | 1,032.16M |
|
Accounts Payables
|
| 14.29M | 11.46M | 14.48M | 26.09M | 35.61M | 53.73M | 105.81M |
|
Payables
|
| 14.29M | 11.46M | 14.48M | 26.09M | 35.61M | 53.73M | 105.81M |
|
Accumulated Expenses
|
| 15.70M | 28.31M | 25.41M | 65.91M | 68.33M | 63.80M | 81.60M |
|
Short term Debt
|
| 0.26M | | | 12.12M | | | |
|
Current Leases
|
| | | 17.72M | 25.18M | 33.27M | 38.35M | 47.63M |
|
Current Deferred Revenue
|
| 16.82M | 30.84M | 54.95M | 116.55M | 218.65M | 347.61M | 477.76M |
|
Total Current Liabilities
|
| 61.38M | 83.88M | 141.38M | 288.56M | 397.87M | 567.08M | 793.65M |
|
Capital Leases
|
| 10.44M | 10.51M | | | | | |
|
Convertible Debt
|
| | | 383.27M | 1,146.88M | 1,436.19M | 1,283.36M | 1,287.32M |
|
Non-Current Deffered Revenue
|
| 0.22M | 0.80M | 1.89M | 4.68M | 11.73M | 17.24M | 22.09M |
|
Preferred Stock Liabilities
|
| 331.52M | | | 4.44M | | | |
|
Operating Leases
|
| | | 45.03M | 134.21M | 140.90M | 113.49M | 128.27M |
|
Other Non-Current Liabilities
|
| 6.70M | 9.80M | 9.86M | 7.11M | 10.53M | 15.54M | 23.62M |
|
Total Non-Current Liabilities
|
| 73.66M | 95.19M | 553.85M | 1,549.16M | 1,953.42M | 1,981.18M | 2,231.34M |
|
Total Liabilities
|
| 80.36M | 105.00M | 563.71M | 1,556.27M | 1,963.94M | 1,996.72M | 2,254.96M |
|
Total Debt
|
| 0.26M | | | 12.12M | | | |
|
Common Equity
|
| -113.50M | 725.83M | 816.94M | 811.36M | 623.96M | 763.05M | 1,046.20M |
|
Shareholder's Equity
|
| -113.50M | 725.83M | 816.94M | 811.36M | 623.96M | 763.05M | 1,046.20M |
|
Liabilities and Shareholders Equity
|
| 298.38M | 830.82M | 1,380.65M | 2,372.07M | 2,587.91M | 2,759.77M | 3,301.16M |
|
Retained Earnings
|
| -195.88M | -301.71M | -420.52M | -680.83M | -839.89M | -1023.84M | -1102.64M |
|
Treasury Shares
|
0.01M | 0.04M | 6.51M | 8.65M | 7.46M | 9.58M | 10.89M | 11.86M |