|
Cash & Equivalents
|
39.10M | 29.62M | 18.31M | 98.43M | 198.12M | 170.00M | 74.89M | 71.06M | 68.50M | 76.07M | 78.99M | 57.94M | 67.33M | 285.19M | 221.85M | 173.41M | 390.26M | 320.48M | 179.43M | 148.00M | 549.00M | 273.00M | 218.00M | 206.00M | 238.00M | 230.00M | 184.00M | 127.00M | 185.00M | 156.00M | 201.00M | 150.00M | 192.00M | 248.00M | 238.00M |
|
Short-term Investments
|
| | | 77.28M | 82.06M | 95.70M | 182.95M | 185.48M | 173.44M | 148.33M | 112.00M | 130.33M | 90.54M | 177.29M | 560.58M | 555.23M | 436.67M | 400.53M | 345.21M | 351.00M | 664.75M | 900.15M | 831.13M | 803.00M | 716.00M | 700.00M | 615.00M | 632.00M | 810.00M | 813.00M | 888.00M | 828.00M | 805.00M | 663.00M | 593.00M |
|
Cash & Current Investments
|
39.10M | 29.62M | 18.31M | 175.70M | 280.18M | 265.70M | 257.84M | 256.54M | 241.94M | 224.40M | 190.99M | 188.27M | 157.87M | 462.47M | 782.43M | 728.65M | 826.93M | 721.01M | 524.64M | 499.00M | 1,213.75M | 1,173.15M | 1,049.13M | 1,009.00M | 954.00M | 930.00M | 799.00M | 759.00M | 995.00M | 969.00M | 1,089.00M | 978.00M | 997.00M | 911.00M | 831.00M |
|
Receivables - Net
|
| | | 0.03M | 0.05M | 0.20M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | 0.03M | 0.05M | 0.19M | 5.00M | 0.08M | | 0.06M | 5.28M | 0.25M | | | 2.50M | -1.50M | 3.98M | -3.60M | -0.71M | 17.33M | -715.00M | 6.00M | -9.01M | 14.01M | 33.00M | 34.00M | 52.00M | 38.00M | 35.00M | 28.00M | 16.00M | 20.00M | 15.00M | 15.00M | 11.00M |
|
Receivables
|
| | | 0.05M | 0.11M | 0.39M | 5.10M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 1.14M | 1.83M | 1.55M | 2.33M | 2.32M | 3.08M | 3.27M | 4.22M | 4.05M | 8.01M | 8.66M | 11.82M | 5.47M | 8.68M | 21.97M | 17.57M | 18.00M | 18.53M | 15.67M | 21.62M | 19.00M | 28.00M | 22.00M | 31.00M | 34.00M | 34.00M | 25.00M | 22.00M | 18.00M | 19.00M | 20.00M | 15.00M |
|
Current Assets
|
| | | 176.87M | 282.07M | 267.44M | 265.28M | 258.95M | 245.01M | 227.73M | 200.49M | 192.71M | 166.22M | 471.60M | 797.20M | 735.82M | 841.87M | 745.95M | 545.29M | 1,262.00M | 1,264.23M | 1,227.47M | 1,101.12M | 1,067.00M | 1,015.00M | 986.00M | 882.00M | 831.00M | 1,064.00M | 1,022.00M | 1,127.00M | 1,016.00M | 1,031.00M | 946.00M | 857.00M |
|
Property, Plant & Equipment (Net)
|
| | | 11.23M | 11.81M | 12.51M | 11.76M | 11.11M | 11.03M | 10.36M | 10.01M | 9.33M | 8.76M | 8.26M | 8.73M | 10.81M | 14.85M | 23.81M | 28.82M | 32.00M | 33.48M | 33.42M | 33.89M | 35.00M | 37.00M | 45.00M | 50.00M | 51.00M | 51.00M | 49.00M | 48.00M | 47.00M | 46.00M | 44.00M | 42.00M |
|
Long-Term Investments
|
| | | 0.68M | 10.60M | 11.79M | 7.75M | 3.18M | 1.20M | 0.36M | 5.99M | | | | 2.70M | 6.44M | 57.99M | 84.10M | 218.73M | 182.00M | 128.84M | 98.33M | 143.14M | 129.00M | 90.00M | 80.00M | 151.00M | 107.00M | 100.00M | 40.00M | 2.00M | 14.00M | 8.00M | 16.00M | 10.00M |
|
Other Non-Current Assets
|
| | | 0.20M | 0.20M | 0.20M | 0.20M | 0.28M | 0.32M | 0.32M | 0.26M | 0.87M | 0.20M | 0.20M | 0.20M | 6.25M | 1.99M | 3.00M | 3.00M | 116.00M | 10.89M | 10.52M | 10.60M | 114.00M | 112.00M | 109.00M | 108.00M | 106.00M | 78.00M | 75.00M | 75.00M | 73.00M | 71.00M | 69.00M | 65.00M |
|
Non-Current Assets
|
| | | 13.62M | 23.33M | 26.42M | 21.44M | 15.98M | 13.52M | 11.24M | 16.47M | 10.40M | 9.93M | 9.79M | 13.88M | 36.48M | 93.25M | 152.82M | 294.00M | 330.00M | 279.20M | 249.30M | 292.71M | 233.00M | 239.00M | 234.00M | 309.00M | 264.00M | 236.00M | 178.00M | 173.00M | 134.00M | 125.00M | 129.00M | 117.00M |
|
Assets
|
| | | 190.49M | 305.40M | 293.87M | 286.72M | 274.93M | 258.53M | 238.97M | 216.96M | 203.11M | 176.14M | 481.39M | 811.08M | 772.29M | 935.12M | 898.77M | 839.29M | 1,592.00M | 1,543.43M | 1,476.77M | 1,393.82M | 1,300.00M | 1,254.00M | 1,220.00M | 1,191.00M | 1,095.00M | 1,300.00M | 1,200.00M | 1,300.00M | 1,150.00M | 1,156.00M | 1,075.00M | 974.00M |
|
Accounts Payables
|
| | | 3.82M | 3.92M | 5.39M | 2.11M | 3.10M | 2.83M | 2.45M | 2.90M | 4.70M | 2.43M | 12.05M | 8.10M | 15.68M | 24.54M | 16.96M | 13.22M | 10.00M | 18.09M | 21.98M | 10.55M | 20.00M | 28.00M | 12.00M | 17.00M | 17.00M | 16.00M | 15.00M | 13.00M | 18.00M | 22.00M | 29.00M | 42.00M |
|
Payables
|
| | | 3.82M | 3.92M | 5.39M | 2.11M | 3.10M | 2.83M | 2.45M | 2.90M | 4.70M | 2.43M | 12.05M | 8.10M | 15.68M | 24.54M | 16.96M | 13.22M | 10.00M | 18.09M | 21.98M | 10.55M | 20.00M | 28.00M | 12.00M | 17.00M | 17.00M | 16.00M | 15.00M | 13.00M | 18.00M | 22.00M | 29.00M | 42.00M |
|
Accumulated Expenses
|
| | | 3.14M | 3.61M | 4.34M | 6.67M | 6.02M | 7.63M | 15.55M | 9.66M | 4.95M | 10.17M | 5.61M | 7.50M | 9.54M | 7.54M | 9.71M | 14.62M | 17.00M | 16.20M | 14.44M | 20.53M | 25.00M | 12.00M | 15.00M | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 1.19M | 2.05M | 2.08M | 3.60M | 2.82M | 4.95M | 12.91M | 5.80M | 4.57M | 6.80M | 13.90M | 28.24M | 18.31M | 23.02M | 28.76M | 40.47M | 54.00M | 37.65M | 35.02M | 39.83M | 76.00M | 54.00M | 65.00M | 80.00M | 76.00M | 64.00M | 71.00M | 97.00M | 123.00M | 98.00M | 110.00M | 141.00M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | 2.00M | 2.82M | 0.02M | 0.02M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 5.00M | 5.00M | 5.00M | 6.25M | 6.25M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 115.61M | 74.57M | 74.57M | 74.57M | 74.34M | 102.00M | 89.31M | 90.12M | 103.29M | 97.00M | 97.00M | 35.00M | 429.00M | 398.00M | 366.00M | 327.00M | 394.00M | 319.00M | 291.00M | 131.00M | 105.00M |
|
Total Current Liabilities
|
| | | 12.73M | 14.26M | 16.38M | 16.61M | 16.93M | 19.00M | 26.51M | 21.06M | 22.71M | 21.00M | 40.02M | 162.87M | 121.67M | 132.06M | 130.37M | 142.87M | 166.00M | 161.25M | 164.02M | 177.18M | 193.00M | 179.00M | 180.00M | 200.00M | 184.00M | 204.00M | 199.00M | 215.00M | 226.00M | 192.00M | 210.00M | 235.00M |
|
Non-Current Deffered Revenue
|
| | | 18.59M | 17.34M | 16.09M | 18.55M | 16.98M | 12.27M | 10.52M | 13.77M | 12.02M | 10.27M | 8.52M | 91.30M | 132.53M | 113.37M | 103.91M | 94.67M | 462.00M | 456.90M | 429.34M | 382.58M | 355.00M | 330.00M | 330.00M | 326.00M | 307.00M | 242.00M | 214.00M | 289.00M | 234.00M | 219.00M | 60.00M | 53.00M |
|
Preferred Stock Liabilities
|
| | | 226.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 15.24M | 14.71M | 52.20M | 51.70M | 116.89M | 114.81M | 121.34M | 119.19M | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 0.56M | 2.55M | 2.31M | 2.05M | 1.79M | 1.54M | 1.28M | 1.03M | 0.81M | 0.64M | 0.69M | 8.18M | 0.54M | 10.20M | 10.20M | 10.20M | 122.00M | 13.87M | 14.68M | 16.17M | 140.00M | 145.00M | 144.00M | 145.00M | 142.00M | 140.00M | 138.00M | 136.00M | 157.00M | 166.00M | 159.00M | 152.00M |
|
Total Non-Current Liabilities
|
| | | 36.05M | 36.25M | 36.98M | 39.55M | 38.19M | 35.42M | 41.05M | 38.70M | 38.46M | 34.87M | 51.99M | 258.48M | 269.44M | 260.13M | 284.02M | 286.48M | 628.45M | 732.97M | 714.71M | 678.96M | -140.00M | -145.00M | -144.00M | -145.00M | -142.00M | -140.00M | -138.00M | -136.00M | -157.00M | -166.00M | -159.00M | -152.00M |
|
Total Liabilities
|
| | | 36.62M | 38.81M | 39.29M | 41.60M | 39.98M | 36.96M | 42.33M | 39.73M | 39.27M | 35.51M | 52.68M | 266.66M | 269.99M | 270.33M | 294.22M | 296.68M | 750.45M | 746.85M | 729.39M | 695.12M | | | | | | | | | | | | |
|
Common Equity
|
| | | -72.33M | 266.59M | 254.57M | 245.12M | 234.94M | 221.57M | 196.65M | 177.23M | 163.84M | 140.64M | 428.71M | 544.42M | 502.30M | 664.79M | 604.55M | 542.61M | 842.00M | 797.00M | 747.00M | 699.00M | 657.00M | 600.00M | 566.00M | 520.00M | 462.00M | 707.00M | 635.00M | 565.00M | 485.00M | 531.00M | 549.00M | 436.00M |
|
Shareholder's Equity
|
| | | -72.33M | 266.59M | 254.57M | 245.12M | 234.94M | 221.57M | 196.65M | 177.23M | 163.84M | 140.64M | 428.71M | 544.42M | 502.30M | 664.79M | 604.55M | 542.61M | 842.00M | 797.00M | 747.00M | 699.00M | 657.00M | 600.00M | 566.00M | 520.00M | 462.00M | 707.00M | 635.00M | 565.00M | 485.00M | 531.00M | 549.00M | 436.00M |
|
Liabilities and Shareholders Equity
|
| | | 190.49M | 305.40M | 293.87M | 286.72M | 274.93M | 258.53M | 238.97M | 216.96M | 203.11M | 176.14M | 481.39M | 811.08M | 772.29M | 935.12M | 898.77M | 839.29M | 1,592.00M | 1,543.43M | 1,476.77M | 1,393.82M | 1,300.00M | 1,254.00M | 1,220.00M | 1,191.00M | 1,095.00M | 1,300.00M | 1,200.00M | 1,300.00M | 1,150.00M | 1,156.00M | 1,075.00M | 974.00M |
|
Retained Earnings
|
| | | -73.23M | -86.19M | -99.72M | -110.53M | -122.83M | -138.29M | -166.38M | -188.73M | -205.33M | -233.08M | -278.15M | -276.33M | -328.18M | -400.78M | -476.75M | -554.72M | -275.00M | -343.35M | -409.98M | -474.90M | -542.00M | -622.00M | -697.00M | -768.00M | -849.00M | -853.00M | -946.00M | -1038.00M | -1132.00M | -1244.00M | -1244.00M | -1379.00M |
|
Treasury Shares
|
| | | 0.81M | 1.33M | 1.18M | 1.05M | 0.93M | 0.81M | 0.67M | 0.55M | 0.46M | | | 0.65M | 0.74M | | | | 1.10M | | | | 1.30M | | | | 1.50M | | | | 2.20M | | | |