|
Assets
|
| 399.09M | 738.21M | 1599.88M | 1786.04M | 1768.55M | 2277.50M | 2365.75M | 2526.91M | 2143.92M | 3283.19M |
|
Cash & Equivalents
|
67.88M | 99.21M | 138.36M | 307.10M | 399.52M | 321.99M | 288.87M | 405.86M | 512.93M | 655.66M | 769.50M |
|
Short-term Investments
|
| 85.99M | 210.69M | 628.33M | 512.16M | 401.04M | 928.01M | 921.43M | 924.47M | 339.07M | 1223.23M |
|
Cash & Current Investments
|
67.88M | 185.20M | 349.05M | 935.43M | 911.68M | 723.03M | 1216.88M | 1327.29M | 1437.39M | 994.73M | 1992.74M |
|
Receivables - Net
|
| 110.66M | 178.88M | 258.29M | 245.47M | 242.52M | 180.78M | 124.56M | 157.25M | 229.80M | 337.97M |
|
Receivables - Other
|
| | | 114.38M | 910.04M | 215.53M | 343.42M | 367.59M | 357.99M | 358.81M | 342.29M |
|
Receivables
|
| 110.66M | 178.88M | 372.67M | 1155.52M | 458.04M | 524.20M | 492.15M | 515.24M | 588.61M | 680.26M |
|
Current Deferred Tax Assets
|
| 17.86M | | | | | | | | | |
|
Prepaid Assets
|
| 16.14M | 28.36M | 36.82M | 74.67M | 63.03M | 56.82M | 93.79M | 147.09M | 97.31M | 105.39M |
|
Current Assets
|
| 329.86M | 580.13M | 1263.10M | 1275.21M | 1094.02M | 1562.26M | 1657.98M | 1861.73M | 1481.29M | 2589.17M |
|
Property, Plant & Equipment (Net)
|
| 42.22M | 58.07M | 85.11M | 136.96M | 143.17M | 131.62M | 113.44M | 111.86M | 136.18M | 142.81M |
|
Goodwill
|
| | 16.67M | 87.76M | 185.18M | 185.26M | 185.26M | 185.26M | 184.94M | 185.24M | 185.24M |
|
Intangibles
|
| | 26.00M | 45.37M | 66.77M | 49.39M | 32.01M | 15.83M | 4.89M | 95.27M | 95.27M |
|
Goodwill & Intangibles
|
| | 42.67M | 133.12M | 251.95M | 234.65M | 217.27M | 201.09M | 189.83M | 280.50M | 280.50M |
|
Other Non-Current Assets
|
| 7.98M | 7.65M | 37.85M | 14.44M | 22.54M | 27.95M | 22.27M | 31.94M | 27.96M | 39.62M |
|
Non-Current Assets
|
| 69.22M | 158.08M | 336.78M | 510.83M | 192.53M | 131.62M | 113.44M | 111.86M | 136.18M | 142.81M |
|
Accounts Payables
|
| 52.11M | 73.72M | 65.50M | 74.05M | 54.03M | 47.06M | 44.93M | 29.93M | 45.07M | 81.60M |
|
Notes Payables
|
| | | | | | | 145.46M | | | |
|
Payables
|
| 52.11M | 73.72M | 65.50M | 74.05M | 54.03M | 47.06M | 190.39M | 29.93M | 45.07M | 81.60M |
|
Accumulated Expenses
|
| 24.55M | 57.52M | 85.40M | 99.80M | 109.11M | 162.34M | 149.81M | 143.68M | 195.60M | 230.50M |
|
Other Accumulated Expenses
|
| | 14.37M | | | 13.21M | 22.55M | 20.78M | 71.00M | 20.95M | 16.23M |
|
Current Leases
|
| | | | | 36.57M | 42.67M | 39.80M | 29.57M | 24.16M | 23.23M |
|
Current Taxes
|
| | 3.87M | | | 9.70M | 13.31M | 13.21M | 2.19M | 1.93M | |
|
Current Deferred Revenue
|
| 130.57M | 170.12M | 631.21M | 153.71M | 1183.44M | 1312.92M | 1445.54M | 1595.03M | 1872.71M | 2112.75M |
|
Total Current Liabilities
|
| 212.76M | 311.08M | 458.23M | 599.32M | 760.20M | 927.89M | 1160.56M | 1136.11M | 1244.34M | 1413.54M |
|
Non-Current Debt
|
| 73.26M | | 429.60M | | | | | | | |
|
Convertible Debt
|
| | | 429.60M | 458.91M | 490.22M | 1055.69M | 1156.20M | 1218.16M | 570.07M | 1343.82M |
|
Non-Current Deffered Revenue
|
| 165.90M | 198.93M | 355.56M | 513.38M | 648.87M | 676.50M | 724.54M | 771.37M | 918.16M | 1058.73M |
|
Preferred Stock Liabilities
|
310.38M | 310.38M | 0.85M | | | | | | | | |
|
Operating Leases
|
| | | | | 116.79M | 86.60M | 89.78M | 68.94M | 90.36M | 115.75M |
|
Other Non-Current Liabilities
|
| 9.68M | 11.14M | 29.71M | 27.55M | 230.91M | 500.18M | 35.16M | 39.75M | 49.13M | 45.87M |
|
Total Non-Current Liabilities
|
| 455.34M | 510.01M | 1243.39M | 1571.60M | 1812.61M | 2789.36M | 3131.09M | 3194.58M | 2822.94M | 3931.84M |
|
Total Liabilities
|
234.73M | 465.02M | 521.15M | 1273.10M | 1599.15M | 2043.52M | 3289.54M | 3166.25M | 3234.33M | 2872.07M | 3977.71M |
|
Total Debt
|
| 73.26M | | 429.60M | | | | | | | |
|
Common Equity
|
-234.73M | -285.83M | 217.06M | 326.78M | 186.89M | -274.98M | -1020.97M | -800.50M | -707.42M | -728.15M | -694.52M |
|
Shareholder's Equity
|
-234.73M | -285.83M | 217.06M | 326.78M | 186.89M | -274.98M | -1020.97M | -800.50M | -707.42M | -728.15M | -694.52M |
|
Liabilities and Shareholders Equity
|
| 399.09M | 738.21M | 1599.88M | 1786.04M | 1768.55M | 2277.50M | 2365.75M | 2526.91M | 2143.92M | 3283.19M |
|
Retained Earnings
|
| -441.93M | -730.97M | -1028.13M | -1649.31M | -2522.19M | -3636.28M | -4378.36M | -4632.92M | -4847.20M | -4895.69M |
|
Treasury Shares
|
0.14M | 12.27M | 17.38M | 23.60M | 22.14M | 22.63M | 20.42M | 20.88M | 22.81M | 19.86M | 14.43M |