|
Cash & Equivalents
|
76.54M | 79.77M | 81.16M | | 496.81M | 490.53M | 267.76M | 199.12M | 181.90M | 140.80M | 118.81M | 101.55M | 83.90M | 107.37M | 148.29M | 138.97M | 118.05M | 133.47M | 181.09M | 443.35M |
|
Short-term Investments
|
| | | | | | 195.63M | 226.20M | 226.90M | 235.41M | 249.00M | 213.35M | 215.04M | 168.22M | 101.10M | 103.25M | 104.03M | 92.62M | 90.45M | 233.97M |
|
Cash & Current Investments
|
76.54M | 79.77M | 81.16M | | 496.81M | 490.53M | 463.39M | 425.32M | 408.80M | 376.21M | 367.81M | 314.89M | 298.94M | 275.58M | 249.39M | 242.22M | 222.07M | 226.09M | 271.54M | 677.32M |
|
Receivables - Net
|
47.11M | | | | 44.37M | 24.58M | 26.12M | 29.01M | 38.95M | 39.07M | 40.35M | 45.15M | 43.32M | 38.53M | 43.93M | 38.85M | 55.83M | 74.66M | 51.63M | 46.33M |
|
Receivables - Other
|
| | | | | | | | | | 2.00M | 2.00M | | | 2.00M | | | | | |
|
Receivables
|
47.11M | | | | 44.37M | 24.58M | 26.12M | 29.01M | 38.95M | 39.07M | 42.35M | 47.15M | 43.32M | 38.53M | 45.93M | 38.85M | 55.83M | 74.66M | 51.63M | 46.33M |
|
Prepaid Assets
|
7.13M | | | 0.48M | 16.39M | 18.19M | 20.30M | 26.35M | 27.42M | 19.27M | 19.73M | 19.62M | 19.56M | 23.04M | 24.63M | 13.99M | 17.72M | 17.45M | 25.98M | 29.58M |
|
Current Assets
|
125.43M | | | 0.55M | 551.52M | 527.26M | 504.11M | 480.64M | 475.65M | 434.52M | 427.86M | 387.54M | 370.15M | 345.96M | 326.75M | 301.59M | 302.23M | 324.81M | 355.46M | 754.14M |
|
Property, Plant & Equipment (Net)
|
159.85M | | | | 133.28M | 125.33M | 120.92M | 115.39M | 108.09M | 118.19M | 120.19M | 114.06M | 113.43M | 111.34M | 113.23M | 116.92M | 121.75M | 122.47M | 131.29M | 145.08M |
|
Long-Term Investments
|
| | | 345.10M | | | | | | | | | | | | | | | | |
|
Goodwill
|
88.39M | | | | 103.22M | 103.22M | 103.22M | 103.22M | 112.75M | 112.75M | 112.75M | 135.70M | 136.26M | 137.11M | 137.32M | 137.41M | 136.35M | 138.49M | 138.64M | 138.95M |
|
Intangibles
|
11.99M | | | | 14.20M | 13.60M | 13.08M | 12.42M | 14.83M | 14.00M | 14.87M | 27.43M | 32.45M | 31.40M | 30.41M | 29.23M | 63.94M | 27.76M | 26.62M | 65.30M |
|
Goodwill & Intangibles
|
100.39M | | | | 117.42M | 116.82M | 116.30M | 115.64M | 127.58M | 126.75M | 127.61M | 163.13M | 168.70M | 168.51M | 167.73M | 166.64M | 200.29M | 166.25M | 165.27M | 204.25M |
|
Other Non-Current Assets
|
5.40M | | | | 6.10M | 6.00M | 5.70M | 5.70M | 6.20M | 5.70M | 5.71M | 18.20M | 18.30M | 18.40M | 18.30M | 11.00M | 11.90M | 12.10M | 11.80M | 6.30M |
|
Non-Current Assets
|
273.88M | | | 345.10M | 269.92M | 268.73M | 263.79M | 266.58M | 277.07M | 288.93M | 292.56M | 325.99M | 331.85M | 328.65M | 331.61M | 329.17M | 331.57M | 333.58M | 340.96M | 351.92M |
|
Assets
|
399.31M | | | 345.65M | 821.44M | 795.99M | 767.89M | 747.23M | 752.72M | 723.46M | 720.42M | 713.52M | 702.00M | 674.60M | 658.35M | 630.76M | 633.80M | 658.39M | 696.42M | 1,106.06M |
|
Accounts Payables
|
1.45M | | | 0.12M | 2.85M | 3.17M | 2.19M | 2.56M | 6.90M | 14.66M | 3.83M | 4.59M | 2.60M | 3.13M | 2.39M | 3.57M | 2.60M | 4.10M | 11.05M | 3.45M |
|
Notes Payables
|
8.24M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
9.69M | | | 0.12M | 2.85M | 3.17M | 2.19M | 2.56M | 6.90M | 14.66M | 3.83M | 4.59M | 2.60M | 3.13M | 2.39M | 3.57M | 2.60M | 4.10M | 11.05M | 3.45M |
|
Accumulated Expenses
|
30.20M | | | 3.90M | 48.82M | 43.18M | 47.82M | 42.63M | 46.02M | 34.43M | 37.84M | 41.96M | 44.78M | 43.36M | 56.84M | 43.67M | 42.60M | 28.82M | 32.44M | 28.65M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | 11.91M | | | 12.74M |
|
Short term Debt
|
| | | 0.11M | | | | | | | | | | | | | 4.70M | | | 1.21M |
|
Current Leases
|
| | | | | 7.19M | 5.84M | 3.54M | 4.88M | 19.91M | 7.26M | 7.50M | 7.98M | 15.21M | 8.76M | 9.11M | 9.22M | 8.82M | 8.40M | 7.94M |
|
Current Taxes
|
| | | 0.15M | | | | | | | | | | | | | 2.79M | | | 3.18M |
|
Current Deferred Revenue
|
57.57M | | | | 64.23M | 60.70M | 52.10M | 47.70M | 51.90M | 47.10M | 74.80M | 75.00M | 72.33M | 76.90M | 76.50M | 77.70M | 82.28M | 108.34M | 148.01M | 145.86M |
|
Total Current Liabilities
|
108.81M | | | 4.29M | 132.04M | 129.45M | 122.28M | 109.87M | 122.26M | 111.68M | 116.26M | 131.14M | 136.65M | 126.38M | 139.68M | 129.08M | 142.08M | 154.55M | 203.49M | 188.59M |
|
Non-Current Debt
|
62.64M | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
92.97M | | | | | | | | | | | | | | | | | | | 446.20M |
|
Non-Current Deffered Revenue
|
15.12M | | | 12.07M | 3.58M | | | | 2.88M | 2.47M | 18.19M | 7.76M | 5.29M | 13.25M | 11.97M | 11.23M | 11.18M | 29.68M | 25.01M | 48.33M |
|
Preferred Stock Liabilities
|
| | | 345.00M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | 9.46M | 7.51M | 17.56M | 17.14M | 26.23M | 26.40M | 24.82M | 16.95M | 23.38M | 23.97M | 22.93M | 12.39M | 19.62M | 17.54M | 7.21M |
|
Other Non-Current Liabilities
|
11.36M | | | 34.47M | 23.22M | 19.95M | 17.84M | 17.86M | 16.67M | 10.72M | 9.50M | 7.09M | 9.14M | 5.84M | 5.75M | 2.87M | 18.08M | 7.69M | 13.37M | 56.82M |
|
Total Non-Current Liabilities
|
280.44M | | | 18.72M | 149.97M | 145.34M | 136.41M | 135.21M | 159.95M | 153.38M | 171.35M | 172.83M | 174.84M | 168.44M | 179.35M | 163.29M | 174.43M | 205.90M | 247.37M | 699.68M |
|
Total Liabilities
|
291.80M | | | 53.19M | 173.20M | 165.29M | 154.25M | 153.06M | 176.62M | 164.11M | 180.85M | 179.92M | 183.98M | 174.28M | 185.10M | 166.16M | 192.51M | 213.59M | 260.74M | 756.50M |
|
Total Debt
|
62.64M | | | 0.11M | | | | | | | | | | | | | 4.70M | | | 1.21M |
|
Common Equity
|
107.51M | | | -52.54M | 648.25M | 630.71M | 613.64M | 594.17M | 576.10M | 559.35M | 539.57M | 533.60M | 518.02M | 500.32M | 473.25M | 464.61M | 441.29M | 444.80M | 435.69M | 349.56M |
|
Shareholder's Equity
|
107.51M | | | -52.54M | 648.25M | 630.71M | 613.64M | 594.17M | 576.10M | 559.35M | 539.57M | 533.60M | 518.02M | 500.32M | 473.25M | 464.61M | 441.29M | 444.80M | 435.69M | 349.56M |
|
Liabilities and Shareholders Equity
|
399.31M | | | 345.65M | 821.44M | 795.99M | 767.89M | 747.23M | 752.72M | 723.46M | 720.42M | 713.52M | 702.00M | 674.60M | 658.35M | 630.76M | 633.80M | 658.39M | 696.42M | 1,106.06M |
|
Retained Earnings
|
-639.90M | | | -52.54M | -777.03M | -821.69M | -861.22M | -901.46M | -939.30M | -973.74M | -1011.72M | -1049.72M | -1079.81M | -1109.10M | -1147.77M | -1167.85M | -1203.00M | -1215.63M | -1238.22M | -1297.41M |
|
Preferred Shares
|
0.01M | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
1.66M | | | | 5.44M | 13.95M | 15.65M | 16.37M | 16.97M | 31.10M | 30.05M | 28.11M | 26.72M | 47.01M | 43.65M | 36.54M | 32.61M | 38.55M | 35.15M | 31.36M |