|
Cash & Equivalents
|
279.23M | 301.59M | 379.91M | 413.76M | 1,060.51M | 1,072.10M | 586.11M | 586.91M | 563.22M | 264.62M | 296.71M | 328.96M | 312.52M | 318.32M | 357.79M | 427.66M | 356.24M | 439.30M | 437.72M | 313.73M | 324.26M | 350.50M |
|
Short-term Investments
|
| | | | | | | | | 293.43M | 285.49M | 273.85M | 290.44M | 308.16M | 320.16M | 316.96M | 379.12M | 317.65M | 337.67M | 252.96M | 296.62M | 333.48M |
|
Cash & Current Investments
|
279.23M | 301.59M | 379.91M | 413.76M | 1,060.51M | 1,072.10M | 586.11M | 586.91M | 563.22M | 558.05M | 582.21M | 602.81M | 602.96M | 626.48M | 677.95M | 744.62M | 735.36M | 756.95M | 775.39M | 566.69M | 620.88M | 683.98M |
|
Receivables - Net
|
| | 77.69M | | 66.78M | 74.47M | 113.98M | 79.78M | 89.27M | 106.75M | 148.68M | 106.19M | 125.58M | 145.71M | 206.64M | 139.00M | 158.70M | 173.39M | 246.47M | 161.58M | 194.10M | 205.81M |
|
Receivables
|
| | 77.69M | | 66.78M | 74.47M | 113.98M | 79.78M | 89.27M | 106.75M | 148.68M | 106.19M | 125.58M | 145.71M | 206.64M | 139.00M | 158.70M | 173.39M | 246.47M | 161.58M | 194.10M | 205.81M |
|
Prepaid Assets
|
| | 16.77M | | 23.24M | 23.88M | 35.17M | 40.73M | 44.08M | 49.91M | 44.73M | 41.78M | 43.71M | 43.10M | 42.42M | 41.71M | 41.47M | 54.25M | 44.09M | 51.30M | 54.10M | 67.63M |
|
Current Assets
|
| | 487.97M | | 1,165.86M | 1,186.44M | 752.29M | 725.78M | 715.83M | 735.37M | 799.22M | 774.99M | 797.91M | 841.95M | 955.73M | 954.94M | 966.48M | 1,016.73M | 1,099.88M | 816.49M | 912.52M | 1,005.22M |
|
Property, Plant & Equipment (Net)
|
| | 30.25M | | 31.47M | 32.99M | 36.84M | 40.05M | 41.03M | 40.67M | 39.19M | 38.28M | 37.12M | 37.38M | 36.26M | 35.42M | 34.90M | 35.95M | 43.59M | 43.72M | 44.02M | 45.72M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | 45.43M | 52.28M | 46.04M | 132.13M | 85.87M | 43.97M |
|
Goodwill
|
| | 125.97M | | 137.34M | 137.38M | 540.92M | 540.02M | 539.60M | 539.02M | 539.13M | 539.13M | 539.40M | 539.11M | 539.35M | 539.13M | 550.36M | 550.22M | 549.65M | 573.38M | 574.11M | 573.93M |
|
Intangibles
|
| | 41.59M | | 56.26M | 55.89M | 224.12M | 224.31M | 223.96M | 223.38M | 162.95M | 153.62M | 144.52M | 144.23M | 137.55M | 127.75M | 142.29M | 131.75M | 120.95M | 137.87M | 127.75M | 135.65M |
|
Goodwill & Intangibles
|
| | 167.56M | | 193.59M | 193.26M | 765.04M | 764.33M | 763.56M | 762.39M | 702.08M | 692.75M | 683.92M | 683.34M | 676.90M | 666.88M | 692.66M | 681.98M | 670.60M | 711.25M | 701.86M | 709.58M |
|
Other Non-Current Assets
|
| | 19.45M | | 22.75M | 23.79M | 25.89M | 28.73M | 30.40M | 33.53M | 40.48M | 40.30M | 42.11M | 42.23M | 44.56M | 43.76M | 44.19M | 44.59M | 47.51M | 51.22M | 59.03M | 66.21M |
|
Non-Current Assets
|
| | 332.80M | | 352.29M | 354.62M | 938.37M | 946.49M | 946.12M | 941.93M | 941.19M | 936.18M | 928.05M | 941.05M | 937.83M | 923.77M | 1,000.56M | 1,002.00M | 1,001.49M | 1,132.23M | 1,091.58M | 1,053.27M |
|
Assets
|
| | 820.77M | | 1,518.15M | 1,541.06M | 1,690.66M | 1,672.26M | 1,661.95M | 1,677.30M | 1,740.41M | 1,711.18M | 1,725.95M | 1,783.00M | 1,893.57M | 1,878.71M | 1,967.04M | 2,018.74M | 2,101.37M | 1,948.71M | 2,004.10M | 2,058.48M |
|
Accounts Payables
|
| | 9.01M | | 6.51M | 8.91M | 15.49M | 14.41M | 21.25M | 16.28M | 14.28M | 19.45M | 15.54M | 16.91M | 13.18M | 16.45M | 26.95M | 25.01M | 33.15M | 22.23M | 20.16M | 28.89M |
|
Payables
|
| | 9.01M | | 6.51M | 8.91M | 15.49M | 14.41M | 21.25M | 16.28M | 14.28M | 19.45M | 15.54M | 16.91M | 13.18M | 16.45M | 26.95M | 25.01M | 33.15M | 22.23M | 20.16M | 28.89M |
|
Accumulated Expenses
|
| | 28.49M | | 42.96M | 56.06M | 65.91M | 58.89M | 52.09M | 83.08M | 99.18M | 69.62M | 60.09M | 95.13M | 100.08M | 67.01M | 71.25M | 91.23M | 88.74M | 76.74M | 97.56M | 110.43M |
|
Other Accumulated Expenses
|
| | 10.77M | | 14.11M | 21.97M | 20.75M | 25.32M | 29.46M | 30.48M | 21.64M | 22.60M | 27.47M | 23.92M | 27.27M | 23.59M | 31.89M | 31.19M | 21.43M | 26.48M | 27.57M | 42.61M |
|
Current Deferred Revenue
|
| | 213.44M | | 226.15M | 240.09M | 301.56M | 310.00M | 316.56M | 329.07M | 396.54M | 403.01M | 416.79M | 425.59M | 501.90M | 487.94M | 494.68M | 501.60M | 584.72M | 560.14M | 560.60M | 572.05M |
|
Total Current Liabilities
|
| | 261.71M | | 287.58M | 317.50M | 403.70M | 408.62M | 419.36M | 458.90M | 531.64M | 514.69M | 519.88M | 561.55M | 642.43M | 594.98M | 624.78M | 649.02M | 728.03M | 685.60M | 705.88M | 753.98M |
|
Capital Leases
|
| | 48.84M | | 48.00M | 47.70M | 47.34M | 46.95M | 46.45M | 45.79M | 45.58M | 45.13M | 44.57M | 44.01M | 43.58M | 43.08M | 42.47M | 41.85M | 41.35M | 27.90M | 27.45M | 27.00M |
|
Non-Current Deffered Revenue
|
| | 6.37M | | 4.61M | 4.42M | 4.02M | 4.17M | 3.94M | 5.02M | 5.28M | 5.54M | 5.14M | 5.84M | 7.69M | 7.40M | 6.13M | 4.82M | 5.82M | 5.31M | 4.47M | 5.50M |
|
Preferred Stock Liabilities
|
602.20M | 612.88M | 727.47M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | 46.56M | | 43.60M | 41.90M | 41.57M | 43.82M | 42.76M | 39.94M | 46.89M | 37.23M | 35.63M | 41.27M | 48.32M | 33.69M | 32.58M | 32.07M | 36.44M | 42.08M | 43.20M | 43.77M |
|
Other Non-Current Liabilities
|
| | 1.92M | | 7.69M | 7.96M | 4.72M | 4.33M | 3.44M | 3.35M | 3.05M | 4.25M | 4.28M | 6.57M | 6.33M | 5.88M | 5.28M | 5.32M | 5.12M | 11.66M | 11.02M | 11.94M |
|
Total Non-Current Liabilities
|
| | 363.48M | | 383.80M | 411.52M | 496.64M | 503.55M | 512.51M | 549.65M | 620.58M | 602.58M | 605.23M | 652.68M | 731.63M | 679.15M | 705.96M | 727.76M | 807.90M | 755.41M | 775.48M | 822.52M |
|
Total Liabilities
|
| | 365.39M | | 391.49M | 419.48M | 501.37M | 507.88M | 515.96M | 553.00M | 623.63M | 606.83M | 609.52M | 659.25M | 737.96M | 685.03M | 711.24M | 733.09M | 813.02M | 767.07M | 786.50M | 834.46M |
|
Common Equity
|
-264.98M | -265.20M | -272.10M | -265.11M | 1,126.66M | 1,121.59M | 1,189.29M | 1,164.38M | 1,145.99M | 1,124.30M | 1,116.78M | 1,104.35M | 1,116.43M | 1,123.75M | 1,155.61M | 1,193.68M | 1,255.80M | 1,285.65M | 1,288.35M | 1,181.65M | 1,217.60M | 1,224.02M |
|
Shareholder's Equity
|
-264.98M | -265.20M | -272.10M | -265.11M | 1,126.66M | 1,121.59M | 1,189.29M | 1,164.38M | 1,145.99M | 1,124.30M | 1,116.78M | 1,104.35M | 1,116.43M | 1,123.75M | 1,155.61M | 1,193.68M | 1,255.80M | 1,285.65M | 1,288.35M | 1,181.65M | 1,217.60M | 1,224.02M |
|
Liabilities and Shareholders Equity
|
| | 820.77M | | 1,518.15M | 1,541.06M | 1,690.66M | 1,672.26M | 1,661.95M | 1,677.30M | 1,740.41M | 1,711.18M | 1,725.95M | 1,783.00M | 1,893.57M | 1,878.71M | 1,967.04M | 2,018.74M | 2,101.37M | 1,948.71M | 2,004.10M | 2,058.48M |
|
Retained Earnings
|
| | -397.05M | | -560.50M | -611.24M | -662.21M | -733.63M | -806.75M | -877.96M | -949.14M | -1012.59M | -1065.47M | -1109.32M | -1138.84M | -1149.80M | -1156.11M | -1182.50M | -1244.79M | -1277.78M | -1298.87M | -1307.97M |
|
Treasury Shares
|
| | 5.36M | | 5.88M | 5.69M | 6.62M | 8.62M | 8.41M | 8.76M | 8.44M | 9.65M | 8.89M | 8.11M | 7.38M | 8.39M | 7.77M | 7.38M | 7.07M | 8.42M | 7.71M | 7.31M |