|
Assets
|
| 130.63M | 399.26M | 984.31M | 1955.39M | 3298.80M | 9206.00M | 9307.00M | 8989.00M | 9437.00M |
|
Cash & Equivalents
|
54.41M | 23.28M | 127.95M | 298.39M | 520.05M | 435.00M | 260.00M | 264.00M | 334.00M | 409.00M |
|
Short-term Investments
|
| 14.39M | 101.77M | 265.37M | 882.98M | 2121.58M | 2242.00M | 2316.00M | 1868.00M | 2114.00M |
|
Cash & Current Investments
|
54.41M | 37.67M | 229.71M | 563.77M | 1403.02M | 2556.58M | 2502.00M | 2580.00M | 2202.00M | 2523.00M |
|
Receivables - Net
|
| 34.54M | 52.25M | 91.93M | 130.12M | 194.82M | 398.00M | 481.00M | 559.00M | 621.00M |
|
Receivables - Other
|
| | 0.80M | 1.50M | 5.70M | 10.50M | 6.00M | 10.00M | 20.00M | 24.00M |
|
Receivables
|
| 34.54M | 53.05M | 93.43M | 135.81M | 205.32M | 404.00M | 491.00M | 579.00M | 645.00M |
|
Prepaid Assets
|
| 7.03M | 17.78M | 28.24M | 32.95M | 81.61M | 66.00M | 76.00M | 106.00M | 132.00M |
|
Current Assets
|
| 92.80M | 317.50M | 708.12M | 1599.72M | 2878.57M | 3041.00M | 3229.00M | 2980.00M | 3416.00M |
|
Property, Plant & Equipment (Net)
|
| 11.03M | 12.54M | 52.92M | 53.53M | 62.78M | 65.00M | 59.00M | 48.00M | 43.00M |
|
Goodwill
|
| 2.63M | 6.28M | 18.10M | 48.02M | 48.02M | 5401.00M | 5400.00M | 5406.00M | 5448.00M |
|
Intangibles
|
| 9.15M | 11.76M | 13.90M | 32.53M | 27.01M | 317.00M | 241.00M | 182.00M | 138.00M |
|
Goodwill & Intangibles
|
| 11.79M | 18.04M | 32.00M | 80.55M | 75.03M | 5718.00M | 5641.00M | 5588.00M | 5586.00M |
|
Other Non-Current Assets
|
| 4.98M | 40.76M | 54.81M | 77.87M | 108.56M | 191.00M | 210.00M | 242.00M | 267.00M |
|
Non-Current Assets
|
| 37.84M | 81.77M | 276.20M | 355.67M | 420.23M | 6165.00M | 6078.00M | 6009.00M | 6021.00M |
|
Accounts Payables
|
| 9.39M | 9.57M | 2.43M | 3.84M | 8.56M | 20.00M | 12.00M | 12.00M | 13.00M |
|
Payables
|
| 9.39M | 9.57M | 2.43M | 3.84M | 8.56M | 20.00M | 12.00M | 12.00M | 13.00M |
|
Accumulated Expenses
|
| 8.73M | 12.37M | 19.77M | 40.30M | 71.91M | 144.00M | 99.00M | 167.00M | 207.00M |
|
Other Accumulated Expenses
|
| 8.36M | 6.19M | 33.65M | 36.89M | 53.73M | 90.00M | 112.00M | 115.00M | 103.00M |
|
Short term Debt
|
| | | 271.63M | 100.70M | 908.68M | 16.00M | | | 509.00M |
|
Current Deferred Revenue
|
| 108.01M | 159.82M | 245.62M | 365.24M | 502.74M | 973.00M | 1242.00M | 1488.00M | 1691.00M |
|
Total Current Liabilities
|
| 134.50M | 187.94M | 573.10M | 546.96M | 1545.61M | 1243.00M | 1465.00M | 1782.00M | 2523.00M |
|
Convertible Debt
|
| | | | 837.00M | 857.39M | 1816.00M | 2193.00M | 1154.00M | 349.00M |
|
Non-Current Deffered Revenue
|
| 5.71M | 4.96M | 8.77M | 6.21M | 10.86M | 23.00M | 18.00M | 23.00M | 27.00M |
|
Preferred Stock Liabilities
|
227.95M | 227.95M | | | | | | | | |
|
Operating Leases
|
| | | 147.05M | 154.51M | 179.52M | 171.00M | 142.00M | 112.00M | 94.00M |
|
Other Non-Current Liabilities
|
| 6.08M | 7.02M | 3.02M | 5.36M | 11.38M | 31.00M | 23.00M | 30.00M | 39.00M |
|
Total Non-Current Liabilities
|
| 140.22M | 192.91M | 728.92M | 1544.69M | 2593.38M | 3253.00M | 3818.00M | 3071.00M | 2993.00M |
|
Total Liabilities
|
181.06M | 146.30M | 199.92M | 731.94M | 1550.05M | 2604.75M | 3284.00M | 3841.00M | 3101.00M | 3032.00M |
|
Total Debt
|
| | | 271.63M | 100.70M | 908.68M | 16.00M | | | 509.00M |
|
Common Equity
|
-181.06M | -212.36M | 199.34M | 252.38M | 405.34M | 693.00M | 5922.00M | 5466.00M | 5888.00M | 6405.00M |
|
Shareholder's Equity
|
-181.06M | -212.36M | 199.34M | 252.38M | 405.34M | 693.00M | 5922.00M | 5466.00M | 5888.00M | 6405.00M |
|
Liabilities and Shareholders Equity
|
| 130.63M | 399.26M | 984.31M | 1955.39M | 3298.80M | 9206.00M | 9307.00M | 8989.00M | 9437.00M |
|
Retained Earnings
|
| -287.91M | -366.71M | -492.21M | -701.12M | -967.46M | -1816.00M | -2475.00M | -2830.00M | -2802.00M |
|
Treasury Shares
|
0.03M | 0.03M | 2.86M | 4.84M | 4.89M | 4.45M | 6.23M | 9.38M | 9.08M | 7.80M |