|
Cash & Equivalents
|
9.03M | 7.59M | 78.85M | 81.26M | 86.50M | 103.47M | 137.19M | 132.48M | 250.85M | 202.29M | 139.76M | 288.77M | 401.81M | 398.07M |
|
Short-term Investments
|
| | | | | | 0.73M | 29.31M | 34.56M | 4.46M | | | | |
|
Cash & Current Investments
|
9.03M | 7.59M | 78.85M | 81.26M | 86.50M | 103.47M | 137.93M | 161.79M | 285.41M | 206.74M | 139.76M | 288.77M | 401.81M | 398.07M |
|
Receivables - Net
|
| 0.74M | 0.76M | 1.11M | 1.68M | 2.04M | 3.45M | 4.36M | 4.92M | 6.27M | 16.59M | 26.70M | 35.37M | 41.64M |
|
Receivables - Other
|
| | | | | | | | | | 1.50M | 4.35M | 7.07M | 8.70M |
|
Receivables
|
| 0.74M | 0.76M | 1.11M | 1.68M | 2.04M | 3.45M | 4.36M | 4.92M | 6.27M | 18.10M | 31.05M | 42.44M | 50.34M |
|
Current Deferred Tax Assets
|
| 0.60M | 0.71M | 0.78M | | | | | | | | | | |
|
Prepaid Assets
|
| 1.88M | 2.69M | 4.42M | 7.41M | 14.88M | 11.25M | 13.89M | 13.19M | 15.97M | 28.90M | 35.06M | 39.77M | 50.94M |
|
Current Assets
|
| 366.72M | 500.26M | 678.78M | 1,335.21M | 1,062.85M | 1,378.24M | 1,596.19M | 1,663.15M | 2,032.88M | 4,231.68M | 3,048.44M | 3,524.49M | 3,311.97M |
|
Property, Plant & Equipment (Net)
|
| 8.59M | 13.12M | 16.06M | 26.79M | 40.76M | 62.03M | 70.06M | 66.74M | 59.84M | 62.84M | 64.07M | 60.64M | 54.21M |
|
Goodwill
|
| | 3.04M | 6.00M | 6.00M | 6.00M | 9.59M | 9.59M | 21.66M | 33.65M | 101.95M | 102.05M | 108.94M | 343.10M |
|
Intangibles
|
| 2.61M | 6.40M | 12.94M | 12.94M | 17.39M | 21.09M | 27.49M | 36.50M | 45.02M | 61.98M | 86.13M | 116.41M | 132.32M |
|
Goodwill & Intangibles
|
| 2.61M | 9.44M | 18.94M | 18.94M | 23.40M | 30.68M | 37.08M | 58.16M | 78.67M | 163.93M | 188.18M | 225.35M | 475.42M |
|
Long-Term Deferred Tax
|
| | | | | | 22.14M | 6.47M | 4.96M | 11.60M | 19.06M | 15.85M | 17.82M | 17.75M |
|
Other Non-Current Assets
|
| | 0.31M | 0.40M | 0.84M | 1.53M | 1.50M | 81.42M | 125.71M | 170.66M | 229.07M | 294.22M | 348.00M | 393.67M |
|
Non-Current Assets
|
| 11.20M | 27.89M | 41.77M | 55.48M | 74.59M | 129.36M | 207.75M | 322.49M | 382.00M | 577.33M | 647.24M | 720.97M | 1,077.46M |
|
Assets
|
| 377.92M | 528.15M | 720.55M | 1,390.69M | 1,137.44M | 1,507.60M | 1,803.94M | 1,985.65M | 2,414.89M | 4,809.01M | 3,695.68M | 4,245.46M | 4,389.43M |
|
Accounts Payables
|
| 0.88M | 2.13M | 1.33M | 1.62M | 2.05M | 2.99M | 3.95M | 1.75M | 4.23M | 8.37M | 6.15M | 8.64M | 17.35M |
|
Payables
|
| 0.88M | 2.13M | 1.33M | 1.62M | 2.05M | 2.99M | 3.95M | 1.75M | 4.23M | 8.37M | 6.15M | 8.64M | 17.35M |
|
Accumulated Expenses
|
| 6.79M | 10.74M | 16.43M | 24.98M | 30.30M | 42.24M | 57.62M | 79.88M | 103.11M | 124.38M | 143.29M | 158.31M | 193.08M |
|
Other Accumulated Expenses
|
| 0.76M | 1.39M | 1.43M | 3.32M | 5.17M | 8.24M | 11.48M | 9.74M | 12.15M | | | | |
|
Short term Debt
|
| 0.62M | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | 1.48M | 8.08M | 7.55M | | | | |
|
Current Taxes
|
| 0.21M | 0.01M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.23M | 0.58M | 0.73M | 0.50M | | 0.65M | 5.57M | 8.78M | 9.44M | | | | |
|
Total Current Liabilities
|
| 364.41M | 433.13M | 609.49M | 1,266.22M | 974.81M | 1,270.85M | 1,456.05M | 1,408.94M | 1,867.02M | 4,120.53M | 2,774.80M | 3,117.36M | 2,905.27M |
|
Non-Current Debt
|
| 0.94M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 2.32M | 3.17M | 2.61M | 4.65M | 14.62M | 22.81M | 31.26M | | | | | | |
|
Preferred Stock Liabilities
|
27.23M | 27.23M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.27M | 0.71M | 0.87M | 0.25M | 0.40M | | 6.94M | 8.75M | 89.50M | 113.42M | 121.63M | 138.36M | 32.56M |
|
Operating Leases
|
| | | | | | | | 73.30M | 67.20M | 69.12M | 62.47M | 46.81M | 46.77M |
|
Other Non-Current Liabilities
|
| | 2.98M | 0.51M | | | 1.12M | 1.72M | 1.75M | 1.96M | 3.68M | 3.73M | 6.40M | 8.58M |
|
Total Non-Current Liabilities
|
| | 434.03M | 612.46M | | | 1,293.66M | 1,494.25M | 1,590.99M | 1,936.00M | 4,191.87M | 2,849.09M | 3,206.00M | 3,147.10M |
|
Total Liabilities
|
| 367.94M | 437.02M | 612.97M | 1,271.12M | 989.83M | 1,294.78M | 1,495.98M | 1,592.74M | 1,937.95M | 4,195.55M | 2,852.82M | 3,212.40M | 3,155.68M |
|
Total Debt
|
| 1.56M | | | | | | | | | | | | |
|
Common Equity
|
-27.65M | -26.59M | 91.13M | 107.58M | 119.57M | 147.61M | 212.82M | 307.96M | 392.91M | 476.93M | 613.46M | 842.86M | 1,033.06M | 1,233.75M |
|
Shareholder's Equity
|
-27.65M | -26.59M | 91.13M | 107.58M | 119.57M | 147.61M | 212.82M | 307.96M | 392.91M | 476.93M | 613.46M | 842.86M | 1,033.06M | 1,233.75M |
|
Liabilities and Shareholders Equity
|
| 377.92M | 528.15M | 720.55M | 1,390.69M | 1,137.44M | 1,507.60M | 1,803.94M | 1,985.65M | 2,414.89M | 4,809.01M | 3,695.68M | 4,245.46M | 4,389.43M |
|
Retained Earnings
|
| -27.06M | -34.17M | -48.14M | -51.99M | -45.28M | -6.68M | 99.82M | 164.27M | 235.09M | 325.87M | 466.69M | 673.46M | 900.58M |
|
Treasury Shares
|
| | 0.10M | 0.39M | 1.00M | 1.46M | 1.88M | 1.81M | 1.63M | 1.39M | 1.33M | 1.24M | 1.29M | 1.36M |