|
Cash & Equivalents
|
54.86M | 55.61M | 90.71M | 99.21M | 225.46M | 226.01M | 200.77M | 138.36M | 132.46M | 610.45M | 376.79M | 307.10M | 399.79M | 466.01M | 445.12M | 399.52M | 233.82M | 211.69M | 262.33M | 321.99M | 504.48M | 298.70M | 274.68M | 288.87M | 350.99M | 400.75M | 386.72M | 405.86M | 480.62M | 406.60M | 439.92M | 512.93M | 612.46M | 600.16M | 598.03M | 655.66M | 716.60M | 872.63M | 872.60M | 769.50M | 780.42M |
|
Short-term Investments
|
| | | 85.99M | 121.65M | 129.15M | 149.57M | 210.69M | 233.49M | 307.81M | 546.67M | 628.33M | 565.19M | 499.92M | 495.63M | 512.16M | 655.58M | 607.31M | 469.81M | 401.04M | 813.60M | 990.14M | 980.14M | 928.01M | 925.12M | 891.03M | 913.90M | 921.43M | 907.44M | 904.76M | 918.57M | 924.47M | 958.65M | 964.71M | 1,053.35M | 339.07M | 358.85M | 670.69M | 1,009.87M | 1,223.23M | 1,281.78M |
|
Cash & Current Investments
|
54.86M | 55.61M | 90.71M | 185.20M | 347.11M | 355.15M | 350.35M | 349.05M | 365.94M | 918.25M | 923.46M | 935.43M | 964.98M | 965.92M | 940.75M | 911.68M | 889.40M | 819.00M | 732.14M | 723.03M | 1,318.09M | 1,288.84M | 1,254.82M | 1,216.88M | 1,276.10M | 1,291.78M | 1,300.62M | 1,327.29M | 1,388.06M | 1,311.36M | 1,358.49M | 1,437.39M | 1,571.12M | 1,564.87M | 1,651.38M | 994.73M | 1,075.45M | 1,543.31M | 1,882.47M | 1,992.74M | 2,062.20M |
|
Receivables - Net
|
| | | 110.66M | 147.71M | 151.22M | 170.34M | 178.88M | 171.55M | 179.24M | 194.32M | 258.29M | 237.68M | 247.60M | 244.44M | 245.47M | 214.88M | 247.32M | 236.69M | 242.52M | 183.27M | 164.87M | 143.12M | 180.78M | 116.94M | 159.94M | 180.39M | 124.56M | 83.64M | 155.26M | 135.07M | 157.25M | 133.72M | 189.05M | 225.30M | 229.80M | 198.58M | 327.29M | 270.23M | 337.97M | 335.94M |
|
Receivables - Other
|
| | | | | | | | | | | 114.38M | 122.11M | 130.03M | 139.20M | 910.04M | 172.03M | 189.13M | 200.78M | 215.53M | 243.76M | 283.20M | 309.56M | 343.42M | 349.64M | 356.75M | 353.80M | 367.59M | 352.38M | 348.48M | 350.67M | 357.99M | 352.89M | 353.16M | 352.79M | 358.81M | 339.34M | 338.23M | 327.47M | 342.29M | 326.90M |
|
Receivables
|
| | | 110.66M | 147.71M | 151.22M | 170.34M | 178.88M | 171.55M | 179.24M | 194.32M | 372.67M | 359.79M | 377.63M | 383.64M | 1,155.52M | 386.91M | 436.46M | 437.46M | 458.04M | 427.03M | 448.07M | 452.68M | 524.20M | 466.59M | 516.69M | 534.18M | 492.15M | 436.01M | 503.74M | 485.74M | 515.24M | 486.61M | 542.21M | 578.09M | 588.61M | 537.92M | 665.53M | 597.70M | 680.26M | 662.84M |
|
Current Deferred Tax Assets
|
| | | 17.86M | 19.40M | 19.23M | 22.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 16.14M | 16.30M | 18.19M | 44.31M | 28.36M | 28.94M | 31.55M | 36.62M | 36.82M | 39.62M | 49.46M | 73.74M | 74.67M | 61.65M | 65.71M | 63.19M | 63.03M | 56.72M | 69.99M | 65.92M | 56.82M | 48.88M | 60.40M | 86.33M | 93.79M | 90.53M | 115.76M | 121.61M | 147.09M | 86.92M | 108.83M | 114.12M | 97.31M | 98.45M | 111.92M | 110.98M | 105.39M | 98.51M |
|
Current Assets
|
| | | 329.86M | 530.52M | 543.80M | 587.25M | 580.13M | 592.90M | 1,162.55M | 1,184.68M | 1,263.10M | 1,277.02M | 1,299.91M | 1,299.25M | 1,275.21M | 1,217.91M | 1,191.63M | 1,095.19M | 1,094.02M | 1,634.12M | 1,615.73M | 1,566.58M | 1,562.26M | 1,552.39M | 1,621.72M | 1,676.38M | 1,657.98M | 1,672.10M | 1,691.75M | 1,728.91M | 1,861.73M | 1,917.95M | 2,080.44M | 2,139.24M | 1,481.29M | 1,523.46M | 2,335.39M | 2,411.04M | 2,589.17M | 2,638.96M |
|
Property, Plant & Equipment (Net)
|
| | | 42.22M | 46.33M | 51.94M | 53.55M | 58.07M | 67.58M | 69.07M | 76.32M | 85.11M | 104.75M | 125.92M | 134.56M | 136.96M | 140.47M | 143.43M | 149.69M | 143.17M | 133.16M | 131.97M | 133.39M | 131.62M | 120.60M | 117.61M | 117.49M | 113.44M | 111.36M | 112.58M | 115.47M | 111.86M | 110.20M | 115.22M | 114.78M | 136.18M | 132.46M | 138.75M | 143.71M | 142.81M | 138.31M |
|
Goodwill
|
| | | | 16.78M | 16.78M | 16.64M | 16.67M | 16.67M | 16.67M | 88.32M | 87.76M | 184.99M | 184.82M | 185.18M | 185.18M | 185.26M | 185.26M | 185.26M | 185.26M | 185.26M | 185.26M | 185.26M | 185.26M | 185.26M | 185.26M | 185.26M | 185.26M | 185.26M | 185.26M | 185.26M | 184.94M | 184.94M | 185.24M | 185.24M | 185.24M | 185.24M | 185.24M | 185.24M | 185.24M | 185.24M |
|
Intangibles
|
| | | | 27.82M | 27.22M | 26.61M | 26.00M | 24.89M | 23.54M | 47.79M | 45.37M | 79.83M | 75.47M | 71.12M | 66.77M | 62.43M | 58.08M | 53.74M | 49.39M | 45.05M | 92.33M | 92.33M | 32.01M | 92.33M | 92.33M | 92.33M | 15.83M | 92.33M | 92.33M | 92.33M | 4.89M | 91.30M | 95.27M | 95.27M | 95.27M | 95.27M | 95.27M | 95.27M | 95.27M | 95.27M |
|
Goodwill & Intangibles
|
| | | | 44.61M | 44.00M | 43.24M | 42.67M | 41.57M | 40.21M | 136.11M | 133.12M | 264.82M | 260.29M | 256.30M | 251.95M | 247.69M | 243.34M | 239.00M | 234.65M | 230.31M | 277.59M | 277.59M | 217.27M | 277.59M | 277.59M | 277.59M | 201.09M | 277.59M | 277.59M | 277.59M | 189.83M | 276.24M | 280.50M | 280.50M | 280.50M | 280.50M | 280.50M | 280.50M | 280.50M | 280.50M |
|
Other Non-Current Assets
|
| | | 7.98M | 4.68M | 5.26M | 6.22M | 7.65M | 7.35M | 7.24M | 5.83M | 37.85M | 39.13M | 41.91M | 12.82M | 14.44M | 17.26M | 19.70M | 19.34M | 22.54M | 24.04M | 25.55M | 24.92M | 27.95M | 28.59M | 28.47M | 28.73M | 22.27M | 22.01M | 26.13M | 24.29M | 31.94M | 30.81M | 29.89M | 28.39M | 27.96M | 28.95M | 29.21M | 31.52M | 39.62M | 43.32M |
|
Non-Current Assets
|
| | | 69.22M | 117.74M | 126.92M | 131.05M | 158.08M | 172.01M | 182.65M | 290.72M | 336.78M | 496.07M | 521.22M | 502.57M | 510.83M | 648.48M | 671.68M | 678.15M | 192.53M | 681.75M | 118.80M | 120.80M | 131.62M | 120.60M | 117.61M | 117.49M | 113.44M | 111.36M | 112.58M | 115.47M | 111.86M | 110.20M | 115.22M | 114.78M | 136.18M | 132.46M | 138.75M | 143.71M | 142.81M | 138.31M |
|
Assets
|
| | | 399.09M | 648.26M | 670.72M | 718.31M | 738.21M | 764.91M | 1,345.20M | 1,475.40M | 1,599.88M | 1,773.09M | 1,821.14M | 1,801.82M | 1,786.04M | 1,866.39M | 1,863.32M | 1,773.34M | 1,768.55M | 2,315.87M | 2,311.45M | 2,265.55M | 2,277.50M | 2,254.57M | 2,315.59M | 2,355.89M | 2,365.75M | 2,357.42M | 2,371.49M | 2,396.00M | 2,526.91M | 2,570.64M | 2,729.53M | 2,774.92M | 2,143.92M | 2,181.35M | 2,988.99M | 3,096.63M | 3,283.19M | 3,323.99M |
|
Accounts Payables
|
| | | 52.11M | 57.31M | 65.23M | 83.87M | 73.72M | 68.63M | 56.27M | 71.41M | 65.50M | 69.47M | 69.05M | 82.60M | 74.05M | 83.38M | 76.54M | 68.23M | 54.03M | 48.27M | 52.46M | 56.64M | 47.06M | 43.18M | 46.90M | 53.44M | 44.93M | 30.84M | 44.07M | 34.23M | 29.93M | 35.80M | 39.54M | 40.29M | 45.07M | 44.70M | 45.90M | 49.60M | 81.60M | 87.99M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | 145.16M | 145.31M | 145.46M | 145.60M | | | | | | | | | | | | |
|
Payables
|
| | | 52.11M | 57.31M | 65.23M | 83.87M | 73.72M | 68.63M | 56.27M | 71.41M | 65.50M | 69.47M | 69.05M | 82.60M | 74.05M | 83.38M | 76.54M | 68.23M | 54.03M | 48.27M | 52.46M | 56.64M | 47.06M | 43.18M | 192.06M | 198.75M | 190.39M | 176.44M | 44.07M | 34.23M | 29.93M | 35.80M | 39.54M | 40.29M | 45.07M | 44.70M | 45.90M | 49.60M | 81.60M | 87.99M |
|
Accumulated Expenses
|
| | | 24.55M | 28.35M | 36.65M | 56.83M | 57.52M | 50.30M | 75.31M | 61.22M | 85.40M | 65.71M | 86.46M | 75.03M | 99.80M | 95.02M | 119.89M | 85.64M | 109.11M | 115.72M | 151.01M | 128.94M | 162.34M | 122.37M | 149.99M | 123.11M | 149.81M | 119.99M | 138.34M | 152.17M | 143.68M | 136.26M | 177.84M | 173.34M | 195.60M | 164.67M | 203.04M | 175.81M | 230.50M | 181.83M |
|
Other Accumulated Expenses
|
| | | | | | | 14.37M | 6.01M | 18.04M | | | | | | | | | | 13.21M | | 13.05M | 14.33M | 22.55M | 16.33M | 24.90M | 32.14M | 20.78M | 30.63M | 71.00M | 71.00M | 71.00M | 17.80M | 19.36M | 18.95M | 20.95M | 16.75M | 13.27M | 14.69M | 16.23M | 21.36M |
|
Current Leases
|
| | | | | | | | | | | | | | | | 29.97M | 31.67M | 34.37M | 36.57M | 41.08M | 41.31M | 42.41M | 42.67M | 43.22M | 43.59M | 44.17M | 39.80M | 36.30M | 34.10M | 31.48M | 29.57M | 28.92M | 29.15M | 23.88M | 24.16M | 23.62M | 21.82M | 24.95M | 23.23M | 24.09M |
|
Current Taxes
|
| | | | | | | 3.87M | 3.93M | 4.16M | | | | | | | | | | 9.70M | | 9.00M | 8.83M | 13.31M | 10.41M | 9.34M | 9.69M | 13.21M | 10.06M | 5.61M | 5.37M | 2.19M | | | | 1.93M | 0.00M | | | | |
|
Current Deferred Revenue
|
| | | 130.57M | 165.83M | 186.25M | 207.02M | 170.12M | 190.59M | 231.73M | 539.89M | 631.21M | 701.80M | 779.86M | 838.26M | 153.71M | 975.27M | 1,056.58M | 1,122.06M | 1,183.44M | 1,206.48M | 1,246.29M | 1,274.04M | 1,312.92M | 1,333.33M | 1,386.87M | 1,431.98M | 1,445.54M | 1,481.58M | 1,526.31M | 1,543.34M | 1,595.03M | 1,645.23M | 1,708.49M | 1,747.45M | 1,872.71M | 1,894.38M | 2,019.54M | 2,029.20M | 2,112.75M | 2,170.99M |
|
Total Current Liabilities
|
| | | 212.76M | 258.08M | 294.54M | 356.74M | 311.08M | 318.95M | 374.55M | 388.04M | 458.23M | 470.93M | 509.35M | 539.08M | 599.32M | 655.23M | 724.65M | 713.38M | 760.20M | 779.58M | 849.58M | 861.09M | 927.89M | 904.79M | 1,127.03M | 1,135.91M | 1,160.56M | 1,147.80M | 1,112.27M | 1,132.85M | 1,136.11M | 1,099.57M | 1,162.82M | 1,183.55M | 1,244.34M | 1,220.60M | 1,317.55M | 1,281.56M | 1,413.54M | 1,399.83M |
|
Non-Current Debt
|
| | | 73.26M | | | | | | | | 429.60M | 436.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | 415.65M | 422.57M | 429.60M | | 444.01M | 451.40M | 458.91M | 466.55M | 474.31M | 482.20M | 490.22M | 994.64M | 1,011.73M | 1,038.01M | 1,055.69M | 1,261.66M | 1,126.46M | 1,146.05M | 1,156.20M | 1,176.26M | 1,186.76M | 1,207.30M | 1,218.16M | 1,239.19M | 1,250.43M | 1,271.97M | 570.07M | 570.46M | 1,341.39M | 1,342.60M | 1,343.82M | 1,345.04M |
|
Non-Current Deffered Revenue
|
| | | 165.90M | 209.60M | 234.36M | 255.98M | 198.93M | 218.25M | 246.27M | 296.12M | 355.56M | 394.61M | 442.44M | 476.83M | 513.38M | 545.85M | 583.90M | 618.75M | 648.87M | 656.54M | 667.63M | 669.00M | 676.50M | 670.83M | 683.07M | 710.13M | 724.54M | 712.66M | 738.82M | 737.34M | 771.37M | 767.68M | 814.61M | 823.89M | 918.16M | 925.74M | 995.17M | 1,020.47M | 1,058.73M | 1,090.14M |
|
Preferred Stock Liabilities
|
| | | 310.38M | 1.87M | 1.51M | 1.19M | 0.85M | 0.57M | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 148.38M | 161.09M | 157.84M | 116.79M | 154.57M | 107.78M | 96.34M | 86.60M | 77.67M | 66.02M | 54.37M | 89.78M | 81.82M | 80.58M | 73.04M | 68.94M | 72.42M | 73.72M | 79.03M | 90.36M | 100.41M | 93.83M | 120.35M | 115.75M | 111.42M |
|
Other Non-Current Liabilities
|
| | | 9.68M | 7.04M | 8.43M | 9.16M | 11.14M | 10.55M | 7.82M | 14.09M | 29.71M | 39.49M | 39.81M | 29.06M | 27.55M | 16.83M | 17.13M | 19.58M | 230.91M | 295.65M | 397.29M | 312.26M | 500.18M | 38.35M | 38.64M | 31.29M | 35.16M | 29.93M | 35.74M | 34.54M | 39.75M | 33.99M | 39.63M | 35.95M | 49.13M | 49.44M | 48.72M | 43.09M | 45.87M | 46.19M |
|
Total Non-Current Liabilities
|
| | | 455.34M | 469.56M | 530.40M | 613.91M | 510.01M | 537.78M | 1,036.90M | 1,106.73M | 1,243.39M | 1,302.28M | 1,395.80M | 1,467.31M | 1,571.60M | 1,786.03M | 1,912.29M | 1,937.80M | 1,812.61M | 2,577.58M | 2,672.55M | 2,700.06M | 2,789.36M | 2,914.95M | 3,002.57M | 3,046.47M | 3,131.09M | 3,118.54M | 3,118.43M | 3,150.52M | 3,194.58M | 3,178.86M | 3,301.58M | 3,358.44M | 2,822.94M | 2,817.21M | 3,747.94M | 3,764.97M | 3,931.84M | 3,946.43M |
|
Total Liabilities
|
| | | 465.02M | 476.60M | 538.83M | 623.07M | 521.15M | 548.33M | 1,044.72M | 1,120.82M | 1,273.10M | 1,341.77M | 1,435.61M | 1,496.37M | 1,599.15M | 1,802.86M | 1,929.42M | 1,957.38M | 2,043.52M | 2,873.23M | 3,069.84M | 3,012.32M | 3,289.54M | 2,953.30M | 3,041.21M | 3,077.76M | 3,166.25M | 3,148.47M | 3,154.18M | 3,185.06M | 3,234.33M | 3,212.85M | 3,341.22M | 3,394.38M | 2,872.07M | 2,866.65M | 3,796.66M | 3,808.06M | 3,977.71M | 3,992.62M |
|
Total Debt
|
| | | 73.26M | | | | | | | | 429.60M | 436.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | -285.83M | 171.66M | 131.88M | 95.24M | 217.06M | 216.58M | 300.48M | 354.58M | 326.78M | 431.32M | 385.53M | 305.45M | 186.89M | 63.53M | -66.10M | -184.04M | -274.98M | -557.36M | -758.39M | -746.77M | -1020.97M | -698.74M | -735.25M | -731.86M | -800.50M | -801.78M | -782.68M | -789.07M | -707.42M | -642.21M | -611.68M | -619.46M | -728.15M | -685.30M | -807.67M | -711.43M | -694.52M | -668.63M |
|
Shareholder's Equity
|
| | | -285.83M | 171.66M | 131.88M | 95.24M | 217.06M | 216.58M | 300.48M | 354.58M | 326.78M | 431.32M | 385.53M | 305.45M | 186.89M | 63.53M | -66.10M | -184.04M | -274.98M | -557.36M | -758.39M | -746.77M | -1020.97M | -698.74M | -735.25M | -731.86M | -800.50M | -801.78M | -782.68M | -789.07M | -707.42M | -642.21M | -611.68M | -619.46M | -728.15M | -685.30M | -807.67M | -711.43M | -694.52M | -668.63M |
|
Liabilities and Shareholders Equity
|
| | | 399.09M | 648.26M | 670.72M | 718.31M | 738.21M | 764.91M | 1,345.20M | 1,475.40M | 1,599.88M | 1,773.09M | 1,821.14M | 1,801.82M | 1,786.04M | 1,866.39M | 1,863.32M | 1,773.34M | 1,768.55M | 2,315.87M | 2,311.45M | 2,265.55M | 2,277.50M | 2,254.57M | 2,315.59M | 2,355.89M | 2,365.75M | 2,357.42M | 2,371.49M | 2,396.00M | 2,526.91M | 2,570.64M | 2,729.53M | 2,774.92M | 2,143.92M | 2,181.35M | 2,988.99M | 3,096.63M | 3,283.19M | 3,323.99M |
|
Retained Earnings
|
| | | -441.93M | -603.99M | -697.20M | -809.18M | -730.97M | -792.46M | -855.09M | -940.76M | -1028.13M | -1122.39M | -1245.16M | -1454.97M | -1649.31M | -1878.61M | -2096.17M | -2336.84M | -2522.19M | -2858.14M | -3145.53M | -3269.17M | -3636.28M | -3990.34M | -4115.04M | -4227.02M | -4378.36M | -4477.88M | -4548.67M | -4619.64M | -4632.92M | -4658.51M | -4652.35M | -4702.43M | -4847.20M | -4831.80M | -4928.61M | -4894.40M | -4895.69M | -4873.14M |
|
Treasury Shares
|
| | | 12.27M | 15.48M | 19.87M | 18.94M | 17.38M | 16.74M | 22.61M | 22.71M | 23.60M | 23.34M | 22.18M | 23.23M | 22.14M | 21.28M | 25.62M | 24.82M | 22.63M | 22.46M | 27.28M | 24.45M | 20.42M | 26.54M | 24.81M | 22.77M | 20.88M | 32.94M | 29.52M | 26.93M | 22.81M | 30.24M | 28.02M | 25.53M | 19.86M | 21.69M | 18.95M | 16.67M | 14.43M | 12.27M |