|
Cash & Equivalents
|
13.58M | 37.86M | 116.38M | 113.18M | 137.59M | 160.35M | 181.19M | 566.33M | 343.61M | 639.85M | 267.16M | 269.98M | 222.19M | 242.81M |
|
Short-term Investments
|
| | | 28.48M | | | | | | | | | | |
|
Cash & Current Investments
|
13.58M | 37.86M | 116.38M | 141.66M | 137.59M | 160.35M | 181.19M | 566.33M | 343.61M | 639.85M | 267.16M | 269.98M | 222.19M | 242.81M |
|
Receivables - Net
|
| 2.69M | 3.04M | 7.65M | 19.16M | 30.24M | 46.69M | 94.38M | 129.99M | 176.03M | 232.84M | 311.32M | 364.44M | 386.25M |
|
Receivables - Other
|
| 0.44M | 0.99M | 1.84M | 4.03M | 4.99M | 15.42M | 14.14M | 17.60M | 32.48M | 47.68M | 78.25M | 96.37M | 100.58M |
|
Receivables
|
| 3.13M | 4.04M | 9.49M | 23.19M | 35.23M | 62.11M | 108.52M | 147.59M | 208.51M | 280.52M | 389.57M | 460.80M | 486.83M |
|
Inventory
|
| 0.83M | 2.11M | 1.71M | 2.32M | 0.06M | 0.20M | 0.20M | | | | | | |
|
Prepaid Assets
|
| 3.41M | 5.21M | 8.77M | 11.98M | 15.31M | 21.51M | 23.77M | 25.35M | 46.52M | 48.16M | 55.85M | 77.40M | 59.44M |
|
Current Assets
|
| 44.80M | 126.75M | 159.79M | 171.05M | 205.91M | 264.82M | 707.51M | 535.54M | 926.13M | 650.74M | 796.02M | 848.65M | 871.12M |
|
Property, Plant & Equipment (Net)
|
| 17.01M | 16.66M | 25.53M | 28.16M | 31.99M | 43.30M | 70.20M | 89.23M | 142.21M | 166.91M | 185.40M | 184.39M | 180.65M |
|
Long-Term Investments
|
| | | | | | | | 132.19M | 213.18M | 210.44M | 4.56M | | |
|
Goodwill
|
| | | | 9.39M | 9.39M | 9.39M | 31.24M | 55.28M | 57.31M | 55.49M | 54.34M | 67.37M | 82.99M |
|
Intangibles
|
| | | | 3.27M | 3.85M | 3.85M | 19.48M | 127.34M | 118.31M | 716.61M | 528.05M | 393.77M | 258.53M |
|
Goodwill & Intangibles
|
| | | | 12.66M | 13.24M | 13.24M | 50.72M | 182.62M | 175.63M | 772.10M | 582.39M | 461.14M | 341.51M |
|
Other Non-Current Assets
|
| 1.55M | 1.78M | 3.02M | 2.95M | 3.09M | 2.97M | 10.15M | 9.56M | 8.56M | 8.11M | 35.85M | 12.02M | 14.93M |
|
Non-Current Assets
|
| 18.56M | 18.44M | 28.55M | 43.77M | 46.72M | 95.00M | 186.81M | 915.21M | 1,258.47M | 1,928.30M | 1,277.65M | 1,096.26M | 908.75M |
|
Assets
|
| 63.35M | 145.19M | 188.34M | 214.81M | 252.63M | 359.81M | 894.33M | 1,450.75M | 2,184.60M | 2,579.04M | 2,073.66M | 1,944.91M | 1,779.87M |
|
Accounts Payables
|
| 4.55M | 4.41M | 4.18M | 5.20M | 7.81M | 7.32M | 10.14M | 34.61M | 54.04M | 70.02M | 62.72M | 53.30M | 21.87M |
|
Notes Payables
|
| | | | | | | | | 31.15M | | | 20.00M | |
|
Payables
|
| 4.55M | 4.41M | 4.18M | 5.20M | 7.81M | 7.32M | 10.14M | 34.61M | 85.19M | 70.02M | 62.72M | 73.30M | 21.87M |
|
Accumulated Expenses
|
| 21.49M | 20.56M | 29.24M | 34.70M | 48.32M | 54.98M | 100.69M | 138.73M | 210.65M | 279.80M | 380.11M | 325.63M | 283.80M |
|
Other Accumulated Expenses
|
| 1.69M | 0.76M | | 15.40M | 21.98M | 17.55M | 47.85M | | | | | | |
|
Short term Debt
|
| 7.64M | 9.87M | 16.76M | 3.75M | 14.53M | | | | | | | 20.00M | 181.25M |
|
Current Leases
|
| 0.31M | 0.35M | 0.51M | 0.27M | 0.18M | | | | | | | | |
|
Current Taxes
|
| 4.58M | 3.97M | 5.28M | 5.24M | 7.22M | 11.83M | 19.61M | | | | | | |
|
Current Deferred Revenue
|
| 11.29M | 16.55M | 25.59M | 36.66M | 45.16M | 62.92M | 88.53M | 107.37M | 142.22M | 176.45M | 209.72M | 233.62M | 261.88M |
|
Total Current Liabilities
|
| 45.28M | 51.74M | 76.28M | 80.57M | 116.00M | 125.22M | 199.36M | 280.71M | 438.07M | 526.27M | 652.56M | 632.55M | 748.80M |
|
Capital Leases
|
| 0.70M | 0.25M | 0.54M | 0.18M | | | | | | | | | |
|
Non-Current Debt
|
| 12.43M | 24.36M | 7.81M | 14.84M | 0.31M | | | | | | 1,638.41M | 1,525.48M | 1,347.88M |
|
Convertible Debt
|
| | | | | | | 366.55M | 386.89M | 1,375.32M | 1,398.49M | 1,638.41M | 387.10M | |
|
Preferred Stock Liabilities
|
| | | | | | | | | 3.79M | 199.45M | 199.45M | 199.45M | 199.45M |
|
Operating Leases
|
| | | | | | | 41.19M | 42.77M | 54.99M | 50.50M | 37.70M | 44.88M | 50.18M |
|
Other Non-Current Liabilities
|
| 1.00M | 1.34M | 3.25M | 5.42M | 6.28M | 6.25M | 10.81M | 8.93M | 20.24M | 84.05M | 45.85M | 61.83M | 4.93M |
|
Total Non-Current Liabilities
|
| 62.29M | 80.33M | 88.58M | 99.27M | 116.31M | 125.22M | 565.91M | 696.12M | 1,852.11M | 1,956.57M | 2,311.15M | 2,186.21M | 2,126.41M |
|
Total Liabilities
|
| 63.28M | 81.67M | 91.83M | 104.68M | 122.59M | 131.47M | 576.72M | 705.05M | 1,872.35M | 2,040.62M | 2,357.00M | 2,248.03M | 2,131.34M |
|
Total Debt
|
| 20.06M | 34.23M | 24.58M | 18.59M | 14.84M | | | | | | 1,638.41M | 1,545.48M | 1,529.13M |
|
Common Equity
|
1.45M | 0.07M | 63.52M | 96.50M | 110.13M | 130.04M | 228.35M | 317.61M | 745.70M | 308.46M | 338.97M | -482.79M | -502.57M | -550.92M |
|
Shareholder's Equity
|
1.45M | 0.07M | 63.52M | 96.50M | 110.13M | 130.04M | 228.35M | 317.61M | 745.70M | 308.46M | 338.97M | -482.79M | -502.57M | -550.92M |
|
Liabilities and Shareholders Equity
|
| 63.35M | 145.19M | 188.34M | 214.81M | 252.63M | 359.81M | 894.33M | 1,450.75M | 2,184.60M | 2,579.04M | 2,073.66M | 1,944.91M | 1,779.87M |
|
Retained Earnings
|
| -83.66M | -129.75M | -178.09M | -210.19M | -239.50M | -209.50M | -235.70M | -289.31M | -372.31M | -748.56M | -1533.90M | -1699.14M | -1757.42M |
|
Preferred Shares
|
| 74.02M | | | | | | | | | | | | |
|
Treasury Shares
|
0.06M | 0.10M | 0.07M | 1.74M | 2.29M | 3.55M | 4.28M | 3.56M | 3.25M | 2.73M | 2.85M | 5.10M | 10.05M | 8.31M |