|
Cash & Equivalents
|
| 25.05M | | | 501.71M | 138.98M | 109.06M | 313.98M | 111.96M | 108.89M | 187.48M | 247.55M | 618.23M | 313.78M | 151.98M | 142.68M | 137.84M | 204.18M | 256.36M | 159.32M | 94.14M | 86.86M | 254.40M | 156.97M | 182.88M | 147.69M | 204.46M | 1,518.61M | 1,052.64M |
|
Short-term Investments
|
| 135.60M | | | 143.40M | 497.97M | 478.79M | 755.11M | 939.34M | 923.20M | 847.75M | 785.99M | 1,195.65M | 1,508.07M | 1,573.26M | 1,499.17M | 1,498.42M | 1,445.76M | 1,459.23M | 1,425.30M | 1,480.16M | 1,586.88M | 1,461.80M | 1,600.43M | 1,640.96M | 1,708.23M | 1,710.41M | 2,441.11M | 2,990.86M |
|
Cash & Current Investments
|
| 160.66M | | | 645.11M | 636.95M | 587.85M | 1,069.09M | 1,051.30M | 1,032.10M | 1,035.22M | 1,033.54M | 1,813.88M | 1,821.84M | 1,725.24M | 1,641.85M | 1,636.26M | 1,649.94M | 1,715.59M | 1,584.62M | 1,574.31M | 1,673.74M | 1,716.20M | 1,757.40M | 1,823.85M | 1,855.92M | 1,914.87M | 3,959.72M | 4,043.51M |
|
Receivables - Net
|
| 25.16M | | | 32.20M | 33.87M | 39.78M | 43.65M | 48.78M | 63.50M | 71.24M | 75.85M | 84.70M | 95.54M | 125.35M | 122.11M | 126.87M | 148.54M | 179.75M | 177.92M | 199.47M | 248.27M | 213.18M | 250.21M | 252.93M | 316.75M | 286.32M | 307.51M | 351.89M |
|
Receivables - Other
|
| 1.55M | | | 1.47M | 2.06M | 1.78M | 2.22M | 2.09M | 3.54M | 3.66M | 5.25M | 5.05M | 6.08M | 6.33M | 7.20M | 7.21M | 8.29M | 8.02M | 8.67M | 11.69M | 11.04M | 11.59M | 12.92M | 13.46M | 16.57M | 15.99M | 21.27M | 22.64M |
|
Receivables
|
| 26.71M | | | 33.67M | 35.93M | 41.56M | 45.87M | 50.87M | 67.04M | 74.90M | 81.10M | 89.75M | 101.62M | 131.68M | 129.31M | 134.08M | 156.84M | 187.77M | 186.59M | 211.16M | 259.31M | 224.77M | 263.13M | 266.38M | 333.32M | 302.31M | 328.78M | 374.54M |
|
Prepaid Assets
|
| 9.37M | | | 16.90M | 16.99M | 18.19M | 17.16M | 23.03M | 28.23M | 27.09M | 28.65M | 26.48M | 29.43M | 35.40M | 33.50M | 34.74M | 70.56M | 40.53M | 44.05M | 70.93M | 47.50M | 69.66M | 71.49M | 72.65M | 75.48M | 402.74M | 112.96M | 114.35M |
|
Current Assets
|
| 196.74M | | | 695.68M | 689.87M | 647.60M | 1,132.12M | 1,127.38M | 1,129.95M | 1,139.87M | 1,145.95M | 1,930.58M | 1,955.86M | 1,894.81M | 1,814.01M | 1,815.79M | 1,887.88M | 1,954.40M | 1,818.06M | 1,858.00M | 1,983.08M | 2,016.17M | 2,093.02M | 2,163.88M | 2,269.00M | 2,624.29M | 4,405.83M | 4,536.77M |
|
Property, Plant & Equipment (Net)
|
| 73.21M | | | 92.48M | 101.47M | 100.17M | 114.55M | 122.42M | 123.69M | 135.79M | 156.72M | 176.56M | 183.74M | 202.43M | 244.56M | 264.13M | 286.60M | 298.19M | 293.26M | 309.81M | 322.81M | 329.42M | 339.12M | 396.55M | 467.42M | 513.87M | 547.35M | 588.36M |
|
Long-Term Investments
|
| | | | 16.17M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 4.08M | | | 4.08M | 4.10M | 16.40M | 17.20M | 17.20M | 17.20M | 17.20M | 17.20M | 17.20M | 23.53M | 28.50M | 149.12M | 149.12M | 148.05M | 148.05M | 148.05M | 148.05M | 148.05M | 148.05M | 156.20M | 157.20M | 181.09M | 181.10M | 181.10M | 181.10M |
|
Intangibles
|
| 0.16M | | | 0.06M | 0.03M | 4.90M | 4.20M | 3.50M | 2.80M | 2.10M | 1.40M | 0.70M | 1.25M | 3.85M | 42.26M | 37.37M | 32.48M | 27.60M | 22.71M | 17.82M | 19.56M | 14.30M | 21.66M | 19.25M | 21.86M | 23.90M | 22.11M | 18.41M |
|
Goodwill & Intangibles
|
| 4.24M | | | 4.14M | 4.13M | 21.30M | 21.40M | 20.70M | 20.00M | 19.30M | 18.60M | 17.90M | 24.78M | 32.35M | 191.38M | 186.49M | 180.53M | 175.64M | 170.75M | 165.87M | 167.61M | 162.34M | 177.86M | 176.45M | 202.95M | 205.00M | 203.21M | 199.51M |
|
Other Non-Current Assets
|
| 15.94M | | | 21.14M | 25.18M | 28.17M | 33.88M | 37.71M | 44.18M | 48.98M | 56.59M | 61.61M | 70.32M | 76.27M | 80.71M | 87.28M | 93.14M | 98.43M | 107.48M | 115.15M | 133.24M | 137.53M | 144.33M | 152.38M | 172.22M | 174.54M | 183.92M | 194.03M |
|
Non-Current Assets
|
| 101.64M | | | 144.17M | 140.95M | 210.93M | 231.93M | 243.85M | 250.70M | 265.66M | 299.98M | 384.94M | 416.21M | 459.14M | 654.45M | 674.83M | 700.02M | 713.16M | 715.15M | 731.91M | 776.69M | 785.46M | 823.65M | 898.87M | 1,032.16M | 1,096.97M | 1,156.53M | 1,249.63M |
|
Assets
|
| 298.38M | | | 839.85M | 830.82M | 858.53M | 1,364.06M | 1,371.22M | 1,380.65M | 1,405.53M | 1,445.93M | 2,315.51M | 2,372.07M | 2,353.95M | 2,468.46M | 2,490.62M | 2,587.91M | 2,667.56M | 2,533.21M | 2,589.91M | 2,759.77M | 2,801.63M | 2,916.67M | 3,062.75M | 3,301.16M | 3,721.26M | 5,562.36M | 5,786.40M |
|
Accounts Payables
|
| 14.29M | | | 9.52M | 11.46M | 14.30M | 17.28M | 17.00M | 14.48M | 20.48M | 29.56M | 34.56M | 26.09M | 32.92M | 55.73M | 39.23M | 35.61M | 54.56M | 32.38M | 40.59M | 53.73M | 47.83M | 59.53M | 74.11M | 105.81M | 93.78M | 95.68M | 85.88M |
|
Payables
|
| 14.29M | | | 9.52M | 11.46M | 14.30M | 17.28M | 17.00M | 14.48M | 20.48M | 29.56M | 34.56M | 26.09M | 32.92M | 55.73M | 39.23M | 35.61M | 54.56M | 32.38M | 40.59M | 53.73M | 47.83M | 59.53M | 74.11M | 105.81M | 93.78M | 95.68M | 85.88M |
|
Accumulated Expenses
|
| 15.70M | | | 23.12M | 28.31M | 27.87M | 32.08M | 38.63M | 25.41M | 31.72M | 33.48M | 37.19M | 65.91M | 40.89M | 53.18M | 55.07M | 68.33M | 69.37M | 54.60M | 55.69M | 63.80M | 68.41M | 66.92M | 68.89M | 81.60M | 89.61M | 80.46M | 92.51M |
|
Short term Debt
|
| 0.26M | | | 0.04M | | | | | | | | | 12.12M | | | | | | 35.33M | | | | | | | | | 1,290.29M |
|
Current Leases
|
| | | | | | 17.01M | 17.24M | 17.27M | 17.72M | 17.99M | 20.03M | 23.45M | 25.18M | 27.30M | 28.30M | 28.53M | 33.27M | 34.80M | 35.37M | 35.08M | 38.35M | 39.27M | 40.74M | 43.03M | 47.63M | 53.06M | 56.81M | 65.32M |
|
Current Deferred Revenue
|
| 16.82M | | | 29.84M | 30.84M | 37.10M | 43.42M | 48.44M | 54.95M | 66.42M | 79.83M | 92.42M | 116.55M | 131.65M | 155.81M | 171.40M | 218.65M | 238.79M | 267.98M | 294.10M | 347.61M | 356.24M | 370.97M | 389.80M | 477.76M | 508.09M | 546.70M | 598.98M |
|
Total Current Liabilities
|
| 61.38M | | | 77.14M | 83.88M | 108.28M | 120.75M | 131.00M | 141.38M | 168.15M | 200.48M | 226.96M | 288.56M | 276.62M | 332.81M | 339.29M | 397.87M | 444.50M | 473.12M | 477.77M | 567.08M | 574.06M | 595.97M | 641.62M | 793.65M | 821.01M | 857.59M | 2,223.18M |
|
Capital Leases
|
| 10.44M | | | | 10.51M | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | 365.95M | 374.51M | 383.27M | 392.25M | 401.43M | 1,143.31M | 1,146.88M | 1,432.70M | 1,433.87M | 1,435.03M | 1,436.19M | 1,437.36M | 1,281.38M | 1,282.37M | 1,283.36M | 1,284.35M | 1,285.34M | 1,286.33M | 1,287.32M | 1,288.31M | 3,260.51M | 1,972.71M |
|
Non-Current Deffered Revenue
|
| 0.22M | | | 0.82M | 0.80M | 1.00M | 1.60M | 1.64M | 1.89M | 5.06M | 4.73M | 4.56M | 4.68M | 5.58M | 6.84M | 8.69M | 11.73M | 13.46M | 18.86M | 17.35M | 17.24M | 17.64M | 23.58M | 21.99M | 22.09M | 27.55M | 35.80M | 45.90M |
|
Preferred Stock Liabilities
|
| 331.52M | | | | | | | | | | | | 4.44M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 50.80M | 48.11M | 46.94M | 45.03M | 43.62M | 46.97M | 104.56M | 134.21M | 141.92M | 133.65M | 132.54M | 140.90M | 143.60M | 142.36M | 136.75M | 113.49M | 152.29M | 153.25M | 164.40M | 128.27M | 187.58M | 201.61M | 238.75M |
|
Other Non-Current Liabilities
|
| 6.70M | | | 10.99M | 9.80M | 9.10M | 9.27M | 7.95M | 9.86M | 10.40M | 11.27M | 6.42M | 7.11M | 8.96M | 9.10M | 9.61M | 10.53M | 10.85M | 11.02M | 11.48M | 15.54M | 15.33M | 17.73M | 18.34M | 23.62M | 23.98M | 23.93M | 24.16M |
|
Total Non-Current Liabilities
|
| 73.66M | | | 88.46M | 95.19M | 143.07M | 519.16M | 536.83M | 553.85M | 591.08M | 633.57M | 1,455.94M | 1,549.16M | 1,829.52M | 1,878.87M | 1,887.02M | 1,953.42M | 2,004.13M | 1,880.35M | 1,879.17M | 1,981.18M | 1,989.07M | 2,017.39M | 2,071.31M | 2,231.34M | 2,271.40M | 4,298.70M | 4,415.22M |
|
Total Liabilities
|
| 80.36M | | | 99.45M | 105.00M | 152.18M | 528.44M | 544.78M | 563.71M | 601.49M | 644.84M | 1,462.36M | 1,556.27M | 1,838.47M | 1,887.97M | 1,896.63M | 1,963.94M | 2,014.98M | 1,891.37M | 1,890.65M | 1,996.72M | 2,004.41M | 2,035.13M | 2,089.66M | 2,254.96M | 2,295.38M | 4,322.63M | 4,439.38M |
|
Total Debt
|
| 0.26M | | | 0.04M | | | | | | | | | 12.12M | | | | | | 35.33M | | | | | | | | | 1,290.29M |
|
Common Equity
|
| -113.50M | | | 740.40M | 725.83M | 706.35M | 835.62M | 826.45M | 816.94M | 804.04M | 801.10M | 853.15M | 811.36M | 515.48M | 580.49M | 593.99M | 623.96M | 652.59M | 641.83M | 699.26M | 763.05M | 797.22M | 881.54M | 973.09M | 1,046.20M | 1,425.88M | 1,239.73M | 1,347.02M |
|
Shareholder's Equity
|
| -113.50M | | | 740.40M | 725.83M | 706.35M | 835.62M | 826.45M | 816.94M | 804.04M | 801.10M | 853.15M | 811.36M | 515.48M | 580.49M | 593.99M | 623.96M | 652.59M | 641.83M | 699.26M | 763.05M | 797.22M | 881.54M | 973.09M | 1,046.20M | 1,425.88M | 1,239.73M | 1,347.02M |
|
Liabilities and Shareholders Equity
|
| 298.38M | | | 839.85M | 830.82M | 858.53M | 1,364.06M | 1,371.22M | 1,380.65M | 1,405.53M | 1,445.93M | 2,315.51M | 2,372.07M | 2,353.95M | 2,468.46M | 2,490.62M | 2,587.91M | 2,667.56M | 2,533.21M | 2,589.91M | 2,759.77M | 2,801.63M | 2,916.67M | 3,062.75M | 3,301.16M | 3,721.26M | 5,562.36M | 5,786.40M |
|
Retained Earnings
|
| -195.88M | | | -273.55M | -301.71M | -333.90M | -360.03M | -386.50M | -420.52M | -460.48M | -495.99M | -603.33M | -680.83M | -687.89M | -751.43M | -793.97M | -839.89M | -877.97M | -972.44M | -995.98M | -1023.84M | -1059.38M | -1074.46M | -1089.79M | -1102.64M | -1141.09M | -1191.54M | -1192.83M |
|
Treasury Shares
|
0.03M | 0.04M | 0.01M | 0.04M | 0.07M | 6.51M | 0.03M | 0.04M | 0.04M | 8.65M | 0.06M | 0.07M | 0.07M | 7.46M | 0.00M | 0.00M | 0.00M | 9.58M | 9.61M | 0.02M | 0.02M | 10.89M | | | | 11.86M | | | |