|
Cash & Equivalents
|
39.71M | 28.84M | 20.13M | 23.28M | 221.73M | 126.46M | 137.57M | 127.95M | 211.76M | 192.88M | 195.90M | 298.39M | 208.11M | 206.75M | 1,039.63M | 520.05M | 619.22M | 957.23M | 409.77M | 435.00M | 659.89M | 225.26M | 372.37M | 260.00M | 194.00M | 216.00M | 250.00M | 264.00M | 125.00M | 356.00M | 400.00M | 334.00M | 322.00M | 515.00M | 310.00M | 409.00M | 494.00M | 876.00M | 645.00M |
|
Short-term Investments
|
| | | 14.39M | 2.50M | 86.75M | 86.04M | 101.77M | 335.29M | 343.37M | 350.11M | 265.37M | 339.38M | 350.71M | 326.63M | 882.98M | 827.56M | 1,557.28M | 2,085.37M | 2,121.58M | 2,030.18M | 2,243.64M | 2,109.69M | 2,242.00M | 2,292.90M | 2,260.96M | 2,223.54M | 2,316.00M | 2,245.00M | 1,750.00M | 1,730.00M | 1,868.00M | 1,998.00M | 1,843.00M | 1,938.00M | 2,114.00M | 2,231.00M | 1,982.00M | 1,818.00M |
|
Cash & Current Investments
|
39.71M | 28.84M | 20.13M | 37.67M | 224.23M | 213.22M | 223.62M | 229.71M | 547.04M | 536.26M | 546.00M | 563.77M | 547.48M | 557.47M | 1,366.26M | 1,403.02M | 1,446.78M | 2,514.51M | 2,495.14M | 2,556.58M | 2,690.07M | 2,468.90M | 2,482.06M | 2,502.00M | 2,486.90M | 2,476.96M | 2,473.54M | 2,580.00M | 2,370.00M | 2,106.00M | 2,130.00M | 2,202.00M | 2,320.00M | 2,358.00M | 2,248.00M | 2,523.00M | 2,725.00M | 2,858.00M | 2,463.00M |
|
Receivables - Net
|
| | | 34.54M | 32.17M | 35.30M | 46.88M | 52.25M | 50.37M | 59.84M | 70.14M | 91.93M | 83.33M | 87.85M | 101.78M | 130.12M | 111.04M | 110.54M | 139.47M | 194.82M | 218.47M | 238.48M | 253.57M | 398.00M | 258.91M | 323.38M | 380.75M | 481.00M | 290.00M | 388.00M | 418.00M | 559.00M | 307.00M | 377.00M | 463.00M | 621.00M | 345.00M | 417.00M | 463.00M |
|
Receivables - Other
|
| | | | | | | 0.80M | 1.60M | 0.80M | 1.60M | 1.50M | 0.80M | 1.00M | 1.00M | 5.70M | | 7.60M | 10.90M | 10.50M | 9.50M | 8.40M | 7.70M | 6.00M | 7.40M | 7.30M | 8.90M | 10.00M | 15.00M | 15.00M | 17.00M | 20.00M | 23.00M | 23.00M | 22.00M | 24.00M | 27.00M | 24.00M | 22.00M |
|
Receivables
|
| | | 34.54M | 32.17M | 35.30M | 46.88M | 53.05M | 51.97M | 60.64M | 71.74M | 93.43M | 84.13M | 88.85M | 102.78M | 135.81M | 111.04M | 118.14M | 150.37M | 205.32M | 227.97M | 246.88M | 261.27M | 404.00M | 266.31M | 330.68M | 389.65M | 491.00M | 305.00M | 403.00M | 435.00M | 579.00M | 330.00M | 400.00M | 485.00M | 645.00M | 372.00M | 441.00M | 485.00M |
|
Prepaid Assets
|
| | | 7.03M | 10.27M | 12.88M | 10.04M | 17.78M | 20.20M | 17.43M | 20.28M | 28.24M | 20.54M | 24.64M | 29.02M | 32.95M | 40.91M | 44.07M | 82.02M | 81.61M | 55.78M | 115.25M | 56.78M | 66.00M | 75.48M | 64.49M | 68.57M | 76.00M | 88.00M | 91.00M | 75.00M | 106.00M | 173.00M | 181.00M | 165.00M | 132.00M | 150.00M | 141.00M | 120.00M |
|
Current Assets
|
| | | 92.80M | 279.80M | 274.69M | 294.67M | 317.50M | 636.16M | 633.38M | 658.11M | 708.12M | 676.93M | 697.02M | 1,526.60M | 1,599.72M | 1,633.52M | 2,706.93M | 2,757.54M | 2,878.57M | 3,012.14M | 2,877.16M | 2,852.87M | 3,041.00M | 2,898.64M | 2,945.50M | 3,006.94M | 3,229.00M | 2,843.00M | 2,686.00M | 2,727.00M | 2,980.00M | 2,917.00M | 3,038.00M | 3,003.00M | 3,416.00M | 3,365.00M | 3,566.00M | 3,201.00M |
|
Property, Plant & Equipment (Net)
|
| | | 11.03M | 13.18M | 13.30M | 13.12M | 12.54M | 19.18M | 40.67M | 44.25M | 52.92M | 52.19M | 51.86M | 51.73M | 53.53M | 61.91M | 63.41M | 62.41M | 62.78M | 62.52M | 61.86M | 60.75M | 65.00M | 66.42M | 66.96M | 60.88M | 59.00M | 54.00M | 49.00M | 50.00M | 48.00M | 47.00M | 47.00M | 46.00M | 43.00M | 41.00M | 39.00M | 40.00M |
|
Goodwill
|
| | | 2.63M | 6.30M | 6.30M | 6.30M | 6.28M | 6.30M | 18.10M | 18.10M | 18.10M | 48.00M | 48.00M | 48.00M | 48.02M | 48.02M | 48.02M | 48.02M | 48.02M | 48.02M | 5,338.12M | 5,401.34M | 5,401.00M | 5,401.34M | 5,400.30M | 5,400.30M | 5,400.00M | 5,406.00M | 5,406.00M | 5,406.00M | 5,406.00M | 5,448.00M | 5,448.00M | 5,448.00M | 5,448.00M | 5,448.00M | 5,448.00M | 5,487.00M |
|
Intangibles
|
| | | 9.15M | 9.84M | 11.05M | 11.46M | 11.76M | 11.86M | 16.01M | 14.99M | 13.90M | 28.02M | 34.71M | 33.83M | 32.53M | 31.03M | 30.03M | 28.95M | 27.01M | 24.19M | 337.79M | 336.35M | 317.00M | 298.82M | 281.47M | 261.82M | 241.00M | 227.00M | 211.00M | 197.00M | 182.00M | 184.00M | 168.00M | 151.00M | 138.00M | 120.00M | 104.00M | 106.00M |
|
Goodwill & Intangibles
|
| | | 11.79M | 16.14M | 17.35M | 17.75M | 18.04M | 18.16M | 34.11M | 33.09M | 32.00M | 76.02M | 82.71M | 81.83M | 80.55M | 79.06M | 78.05M | 76.98M | 75.03M | 72.21M | 5,675.90M | 5,737.70M | 5,718.00M | 5,700.17M | 5,681.77M | 5,662.12M | 5,641.00M | 5,633.00M | 5,617.00M | 5,603.00M | 5,588.00M | 5,632.00M | 5,616.00M | 5,599.00M | 5,586.00M | 5,568.00M | 5,552.00M | 5,593.00M |
|
Other Non-Current Assets
|
| | | 4.98M | 1.67M | 1.66M | 2.46M | 40.76M | 41.08M | 43.29M | 47.76M | 54.81M | 56.82M | 59.56M | 65.47M | 77.87M | 79.27M | 86.56M | 94.31M | 108.56M | 110.10M | 129.67M | 145.66M | 191.00M | 188.49M | 191.31M | 195.15M | 210.00M | 208.00M | 218.00M | 220.00M | 242.00M | 232.00M | 230.00M | 230.00M | 267.00M | 265.00M | 268.00M | 280.00M |
|
Non-Current Assets
|
| | | 37.84M | 40.43M | 41.54M | 42.48M | 81.77M | 90.74M | 130.54M | 138.59M | 276.20M | 321.61M | 329.79M | 344.18M | 355.67M | 403.48M | 408.08M | 412.74M | 420.23M | 418.31M | 6,054.94M | 6,144.10M | 6,165.00M | 6,147.04M | 6,128.51M | 6,086.80M | 6,078.00M | 6,057.00M | 6,027.00M | 6,013.00M | 6,009.00M | 6,038.00M | 6,029.00M | 6,007.00M | 6,021.00M | 6,000.00M | 5,984.00M | 6,028.00M |
|
Assets
|
| | | 130.63M | 320.23M | 316.23M | 337.16M | 399.26M | 726.90M | 763.92M | 796.71M | 984.31M | 998.54M | 1,026.81M | 1,870.78M | 1,955.39M | 2,037.01M | 3,115.01M | 3,170.28M | 3,298.80M | 3,430.45M | 8,932.09M | 8,996.97M | 9,206.00M | 9,045.68M | 9,074.01M | 9,093.74M | 9,307.00M | 8,900.00M | 8,713.00M | 8,740.00M | 8,989.00M | 8,955.00M | 9,067.00M | 9,010.00M | 9,437.00M | 9,365.00M | 9,550.00M | 9,229.00M |
|
Accounts Payables
|
| | | 9.39M | 15.91M | 9.85M | 12.88M | 9.57M | 11.83M | 12.58M | 12.09M | 2.43M | 4.35M | 3.49M | 4.92M | 3.84M | 8.02M | 4.73M | 5.11M | 8.56M | 9.54M | 9.41M | 11.55M | 20.00M | 33.75M | 43.71M | 49.12M | 12.00M | 10.00M | 13.00M | 11.00M | 12.00M | 12.00M | 11.00M | 12.00M | 13.00M | 12.00M | 12.00M | 13.00M |
|
Payables
|
| | | 9.39M | 15.91M | 9.85M | 12.88M | 9.57M | 11.83M | 12.58M | 12.09M | 2.43M | 4.35M | 3.49M | 4.92M | 3.84M | 8.02M | 4.73M | 5.11M | 8.56M | 9.54M | 9.41M | 11.55M | 20.00M | 33.75M | 43.71M | 49.12M | 12.00M | 10.00M | 13.00M | 11.00M | 12.00M | 12.00M | 11.00M | 12.00M | 13.00M | 12.00M | 12.00M | 13.00M |
|
Accumulated Expenses
|
| | | 8.73M | 6.61M | 11.33M | 14.67M | 12.37M | 12.65M | 12.80M | 20.25M | 19.77M | 21.46M | 21.87M | 34.21M | 40.30M | 31.45M | 39.23M | 61.60M | 71.91M | 48.24M | 85.13M | 109.23M | 144.00M | 83.21M | 87.09M | 110.40M | 99.00M | 88.00M | 123.00M | 168.00M | 167.00M | 117.00M | 113.00M | 147.00M | 207.00M | 117.00M | 136.00M | 173.00M |
|
Other Accumulated Expenses
|
| | | 8.36M | 4.82M | 4.40M | 4.96M | 6.19M | 4.90M | 6.33M | 6.30M | 33.65M | 32.41M | 31.84M | 33.29M | 36.89M | 36.60M | 54.80M | 47.33M | 53.73M | 108.73M | 80.46M | 91.52M | 90.00M | 110.93M | 106.48M | 100.09M | 112.00M | 91.00M | 95.00M | 108.00M | 115.00M | 166.00M | 142.00M | 151.00M | 103.00M | 96.00M | 90.00M | 91.00M |
|
Short term Debt
|
| | | | | | | | | | | 271.63M | 275.65M | 279.74M | 99.23M | 100.70M | 102.20M | 43.58M | 35.13M | 908.68M | 20.78M | 15.72M | 15.96M | 16.00M | 5.20M | 5.21M | 5.22M | | | | | | | | 509.00M | 509.00M | 509.00M | 859.00M | 350.00M |
|
Current Deferred Revenue
|
| | | 108.01M | 115.72M | 127.22M | 138.46M | 159.82M | 173.55M | 186.43M | 206.15M | 245.62M | 268.03M | 283.72M | 306.74M | 365.24M | 392.12M | 391.25M | 424.76M | 502.74M | 613.17M | 721.81M | 759.91M | 973.00M | 952.19M | 994.10M | 1,044.62M | 1,242.00M | 1,173.00M | 1,225.00M | 1,256.00M | 1,488.00M | 1,391.00M | 1,394.00M | 1,415.00M | 1,691.00M | 1,562.00M | 1,550.00M | 1,557.00M |
|
Total Current Liabilities
|
| | | 134.50M | 143.06M | 152.80M | 170.96M | 187.94M | 202.93M | 218.14M | 244.79M | 573.10M | 601.91M | 620.67M | 478.39M | 546.96M | 570.39M | 533.58M | 573.94M | 1,545.61M | 800.46M | 912.53M | 988.17M | 1,243.00M | 1,185.28M | 1,236.59M | 1,309.45M | 1,465.00M | 1,362.00M | 1,456.00M | 1,543.00M | 1,782.00M | 1,686.00M | 1,660.00M | 2,234.00M | 2,523.00M | 2,296.00M | 2,647.00M | 2,184.00M |
|
Convertible Debt
|
| | | | | | | | 259.92M | 263.76M | 267.67M | | | | 828.24M | 837.00M | 845.86M | 1,689.44M | 1,709.78M | 857.39M | 1,751.33M | 1,772.51M | 1,793.97M | 1,816.00M | 2,188.68M | 2,190.11M | 2,191.55M | 2,193.00M | 1,831.00M | 1,451.00M | 1,302.00M | 1,154.00M | 1,155.00M | 1,113.00M | 349.00M | 349.00M | 349.00M | | |
|
Non-Current Deffered Revenue
|
| | | 5.71M | 4.93M | 4.11M | 3.19M | 4.96M | 4.35M | 5.47M | 4.98M | 8.77M | 7.67M | 7.47M | 7.01M | 6.21M | 6.07M | 5.57M | 7.35M | 10.86M | 11.74M | 15.49M | 17.96M | 23.00M | 19.07M | 17.19M | 17.83M | 18.00M | 14.00M | 17.00M | 18.00M | 23.00M | 19.00M | 21.00M | 25.00M | 27.00M | 20.00M | 24.00M | 29.00M |
|
Preferred Stock Liabilities
|
| | | 227.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 147.05M | 146.04M | 159.29M | 168.72M | 154.51M | 213.02M | 208.69M | 207.88M | 179.52M | 197.81M | 197.98M | 207.34M | 171.00M | 192.56M | 192.18M | 183.44M | 142.00M | 134.00M | 122.00M | 119.00M | 112.00M | 108.00M | 107.00M | 102.00M | 94.00M | 89.00M | 81.00M | 73.00M |
|
Other Non-Current Liabilities
|
| | | 6.08M | 6.32M | 6.45M | 6.55M | 7.02M | 10.10M | 31.40M | 34.78M | 3.02M | 3.47M | 4.24M | 4.78M | 5.36M | 6.70M | 12.02M | 12.71M | 11.38M | 10.67M | 18.23M | 33.12M | 31.00M | 16.09M | 18.53M | 18.39M | 23.00M | 25.00M | 27.00M | 28.00M | 30.00M | 34.00M | 33.00M | 35.00M | 39.00M | 44.00M | 44.00M | 50.00M |
|
Total Non-Current Liabilities
|
| | | 140.22M | 147.99M | 156.91M | 174.15M | 192.91M | 467.19M | 487.37M | 517.43M | 728.92M | 755.63M | 771.84M | 1,467.60M | 1,544.69M | 1,617.21M | 2,417.80M | 2,476.93M | 2,593.38M | 2,737.00M | 2,871.68M | 2,979.30M | 3,253.00M | 3,556.89M | 3,602.46M | 3,667.73M | 3,818.00M | 3,341.00M | 3,046.00M | 2,982.00M | 3,071.00M | 2,968.00M | 2,901.00M | 2,710.00M | 2,993.00M | 2,754.00M | 2,752.00M | 2,286.00M |
|
Total Liabilities
|
| | | 146.30M | 154.31M | 163.36M | 180.70M | 199.92M | 477.29M | 518.77M | 552.21M | 731.94M | 759.10M | 776.09M | 1,472.38M | 1,550.05M | 1,623.91M | 2,429.82M | 2,489.63M | 2,604.75M | 2,747.67M | 2,889.91M | 3,012.42M | 3,284.00M | 3,572.99M | 3,620.99M | 3,686.12M | 3,841.00M | 3,366.00M | 3,073.00M | 3,010.00M | 3,101.00M | 3,002.00M | 2,934.00M | 2,745.00M | 3,032.00M | 2,798.00M | 2,796.00M | 2,336.00M |
|
Total Debt
|
| | | | | | | | | | | 271.63M | 275.65M | 279.74M | 99.23M | 100.70M | 102.20M | 43.58M | 35.13M | 908.68M | 20.78M | 15.72M | 15.96M | 16.00M | 5.20M | 5.21M | 5.22M | | | | | | | | 509.00M | 509.00M | 509.00M | 859.00M | 350.00M |
|
Common Equity
|
| | | -212.36M | 165.92M | 152.87M | 156.46M | 199.34M | 249.62M | 245.15M | 244.50M | 252.38M | 239.44M | 250.72M | 398.39M | 405.34M | 413.10M | 685.20M | 680.65M | 693.00M | 682.78M | 6,042.19M | 5,984.56M | 5,922.00M | 5,473.00M | 5,453.00M | 5,408.00M | 5,466.00M | 5,534.00M | 5,640.00M | 5,730.00M | 5,888.00M | 5,953.00M | 6,133.00M | 6,265.00M | 6,405.00M | 6,567.00M | 6,754.00M | 6,893.00M |
|
Shareholder's Equity
|
| | | -212.36M | 165.92M | 152.87M | 156.46M | 199.34M | 249.62M | 245.15M | 244.50M | 252.38M | 239.44M | 250.72M | 398.39M | 405.34M | 413.10M | 685.20M | 680.65M | 693.00M | 682.78M | 6,042.19M | 5,984.56M | 5,922.00M | 5,473.00M | 5,453.00M | 5,408.00M | 5,466.00M | 5,534.00M | 5,640.00M | 5,730.00M | 5,888.00M | 5,953.00M | 6,133.00M | 6,265.00M | 6,405.00M | 6,567.00M | 6,754.00M | 6,893.00M |
|
Liabilities and Shareholders Equity
|
| | | 130.63M | 320.23M | 316.23M | 337.16M | 399.26M | 726.90M | 763.92M | 796.71M | 984.31M | 998.54M | 1,026.81M | 1,870.78M | 1,955.39M | 2,037.01M | 3,115.01M | 3,170.28M | 3,298.80M | 3,430.45M | 8,932.09M | 8,996.97M | 9,206.00M | 9,045.68M | 9,074.01M | 9,093.74M | 9,307.00M | 8,900.00M | 8,713.00M | 8,740.00M | 8,989.00M | 8,955.00M | 9,067.00M | 9,010.00M | 9,437.00M | 9,365.00M | 9,550.00M | 9,229.00M |
|
Retained Earnings
|
| | | -287.91M | -317.01M | -344.01M | -377.79M | -366.71M | -392.68M | -431.88M | -461.40M | -492.21M | -544.18M | -587.16M | -650.65M | -701.12M | -758.79M | -818.89M | -891.65M | -967.46M | -1076.69M | -1353.37M | -1574.68M | -1816.00M | -1902.72M | -2113.20M | -2322.09M | -2475.00M | -2594.00M | -2705.00M | -2786.00M | -2830.00M | -2870.00M | -2841.00M | -2825.00M | -2802.00M | -2740.00M | -2673.00M | -2630.00M |
|
Treasury Shares
|
| | | 0.03M | | | 2.51M | 2.86M | 3.43M | 4.89M | 4.94M | 4.84M | 4.85M | 5.40M | 5.10M | 4.89M | 4.89M | 5.26M | 4.83M | 4.45M | 5.11M | 5.30M | 5.22M | 6.23M | 8.40M | 8.71M | 9.18M | 9.38M | | | | 9.08M | | | | 7.80M | | | |