|
Cash & Equivalents
|
69.59M | 62.76M | 85.47M | 21.82M | 16.66M | 182.67M | 23.98M | 64.87M | 104.27M | 351.60M | 195.60M | 129.15M | 108.50M | 97.67M | 105.78M | 178.94M | 161.41M | 427.22M | 380.33M | 358.40M | 696.15M | 288.43M | 275.71M | 201.26M | 543.06M | 333.55M | 402.44M | 217.44M |
|
Short-term Investments
|
| | | | 106.10M | 165.28M | 301.47M | 401.27M | 336.47M | 330.00M | 450.72M | 479.50M | 468.56M | 421.09M | 355.65M | 476.07M | 483.53M | 482.58M | 529.16M | 454.80M | 1,156.81M | 1,415.11M | 1,315.00M | 1,348.22M | 1,746.23M | 1,769.12M | 1,734.73M | 1,714.07M |
|
Cash & Current Investments
|
69.59M | 62.76M | 85.47M | 21.82M | 122.76M | 347.95M | 325.44M | 466.14M | 440.74M | 681.59M | 646.32M | 608.65M | 577.05M | 518.75M | 461.43M | 655.01M | 644.94M | 909.80M | 909.49M | 813.20M | 1,852.95M | 1,703.54M | 1,590.71M | 1,549.48M | 2,289.30M | 2,102.68M | 2,137.17M | 1,931.51M |
|
Receivables - Net
|
| | | | | | | | 6.39M | 7.56M | 6.53M | 7.41M | 5.93M | 5.38M | 5.62M | 4.94M | 4.67M | 4.00M | 2.51M | 0.31M | 1.25M | | | | | | | |
|
Receivables - Other
|
7.30M | | | | 8.74M | 8.45M | 7.33M | 9.30M | 6.39M | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | 12.79M | 7.56M | 6.53M | 7.41M | 5.93M | 5.38M | 5.62M | 4.94M | 4.67M | 4.00M | 2.51M | 0.31M | 1.25M | | | | | | | |
|
Prepaid Assets
|
1.95M | | | | 2.49M | 5.69M | 7.61M | 7.46M | 6.99M | 8.25M | 8.16M | 7.47M | 6.79M | 10.21M | 15.99M | 15.15M | 10.57M | 8.96M | 10.09M | 10.96M | 25.07M | 25.66M | 34.02M | 29.66M | 38.33M | 31.91M | 39.27M | 45.98M |
|
Current Assets
|
85.43M | | | | 133.98M | 362.09M | 340.38M | 482.90M | 454.12M | 697.40M | 661.01M | 623.54M | 589.77M | 534.34M | 483.05M | 675.11M | 660.18M | 922.75M | 922.09M | 824.47M | 1,879.28M | 1,729.20M | 1,624.73M | 1,579.14M | 2,327.63M | 2,134.58M | 2,176.44M | 1,977.49M |
|
Buildings
|
3.30M | | | | 3.34M | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
6.87M | | | | 7.15M | 6.78M | 7.10M | 7.04M | 8.90M | 10.88M | 10.74M | 10.11M | 11.54M | 13.06M | 15.91M | 18.27M | 18.66M | 18.54M | 19.72M | 20.29M | 22.86M | 23.70M | 25.28M | 24.81M | 24.29M | 27.15M | 33.05M | 32.93M |
|
Goodwill
|
14.61M | | | | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M | 14.61M |
|
Intangibles
|
| | | | 63.28M | 63.28M | 63.28M | 63.28M | 63.28M | 63.28M | 63.28M | 63.28M | 63.28M | 63.28M | 63.28M | 63.28M | 63.28M | 58.54M | 63.28M | 63.28M | 63.28M | 63.28M | 63.28M | 63.28M | 63.28M | 63.28M | 63.28M | 63.28M |
|
Goodwill & Intangibles
|
63.08M | | | | 62.01M | 77.89M | 77.89M | 77.89M | 77.89M | 77.89M | 77.89M | 77.89M | 77.89M | 77.89M | 77.89M | 77.89M | 77.89M | 73.15M | 77.89M | 77.89M | 77.89M | 77.89M | 77.89M | 77.89M | 77.89M | 77.89M | 77.89M | 77.89M |
|
Other Non-Current Assets
|
0.21M | 0.21M | 0.21M | 0.21M | 2.57M | 0.21M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.74M | 1.74M | 1.74M | 1.74M | 2.86M | 2.77M | 2.69M | 11.35M | 7.03M | 4.16M | 8.27M | 10.28M | 12.13M | 13.13M | 31.42M | 16.85M |
|
Non-Current Assets
|
-85.43M | | | | 86.55M | 92.25M | 113.58M | 112.17M | 113.28M | 114.25M | 113.03M | 111.44M | 148.22M | 148.43M | 149.76M | 150.80M | 151.75M | 150.50M | 151.62M | 159.76M | 182.42M | 179.16M | 183.71M | 183.86M | 230.67M | 230.77M | 253.13M | 274.43M |
|
Assets
|
| | | | 220.53M | 454.34M | 453.96M | 595.07M | 567.40M | 811.65M | 774.05M | 734.98M | 737.99M | 682.77M | 632.80M | 825.91M | 811.93M | 1,073.25M | 1,073.71M | 984.23M | 2,061.70M | 1,908.36M | 1,808.44M | 1,763.00M | 2,558.30M | 2,365.35M | 2,429.57M | 2,251.92M |
|
Accounts Payables
|
5.24M | | | | 11.40M | 7.88M | 10.17M | 6.66M | 12.61M | 9.65M | 10.44M | 10.49M | 14.06M | 14.17M | 14.07M | 24.38M | 21.31M | 19.91M | 29.78M | 29.63M | 61.79M | 32.38M | 29.32M | 24.46M | 54.43M | 47.51M | 56.76M | 74.85M |
|
Payables
|
5.24M | | | | 11.40M | 7.88M | 10.17M | 6.66M | 12.61M | 9.65M | 10.44M | 10.49M | 14.06M | 14.17M | 14.07M | 24.38M | 21.31M | 19.91M | 29.78M | 29.63M | 61.79M | 32.38M | 29.32M | 24.46M | 54.43M | 47.51M | 56.76M | 74.85M |
|
Accumulated Expenses
|
| | | | 14.53M | 13.95M | 15.36M | 18.97M | 18.78M | 20.45M | 22.10M | 23.78M | 27.72M | 25.52M | 33.76M | 32.19M | 29.45M | 27.37M | 42.56M | 50.16M | 74.69M | 53.17M | 67.68M | 78.01M | 96.61M | 98.11M | 245.08M | 256.51M |
|
Other Accumulated Expenses
|
| | | | 1.05M | 0.72M | 0.08M | 0.09M | 0.10M | 0.10M | 0.10M | 0.12M | 0.31M | 0.28M | 0.65M | 0.49M | 0.51M | 0.40M | 0.35M | 0.48M | 3.90M | 0.74M | 0.66M | 1.28M | 0.58M | 0.65M | 0.46M | 8.24M |
|
Current Leases
|
| | | | | 3.29M | 3.62M | 3.65M | 3.67M | 3.70M | 4.93M | 4.96M | 6.21M | 6.33M | 6.03M | 7.02M | 6.77M | 5.92M | 5.72M | 5.75M | 7.37M | 8.17M | 8.33M | 8.40M | 12.87M | 12.98M | 13.09M | 16.33M |
|
Current Deferred Revenue
|
16.83M | | | | 17.12M | 16.40M | 14.58M | 13.11M | 12.11M | 9.96M | 8.34M | 12.66M | 12.36M | 11.43M | 9.69M | 9.69M | 4.46M | 1.43M | | | | | | | | | | |
|
Total Current Liabilities
|
30.55M | | | | 43.05M | 41.51M | 43.74M | 42.38M | 47.18M | 43.76M | 45.80M | 51.89M | 60.35M | 57.46M | 63.54M | 73.27M | 61.98M | 54.63M | 78.06M | 85.54M | 143.85M | 93.72M | 105.33M | 110.86M | 163.91M | 158.60M | 184.53M | 245.62M |
|
Non-Current Deffered Revenue
|
28.41M | | | | 14.73M | 12.42M | 11.61M | 9.77M | 8.48M | 8.13M | 7.62M | 9.68M | 6.57M | 5.66M | 3.84M | 5.42M | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
205.08M | 205.08M | 295.02M | 305.11M | 305.11M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
12.19M | | | | 7.82M | 7.10M | 7.08M | 7.08M | 7.44M | 7.44M | 7.44M | 7.44M | 7.44M | 7.44M | 7.44M | 7.15M | 7.03M | 7.03M | 7.03M | 3.16M | 3.12M | 3.12M | 3.12M | 3.12M | 2.35M | 2.35M | 2.35M | 2.35M |
|
Operating Leases
|
| | | | | 7.40M | 30.34M | 29.67M | 28.99M | 28.29M | 27.57M | 26.83M | 60.42M | 59.58M | 58.92M | 58.18M | 57.43M | 57.68M | 57.54M | 57.09M | 80.58M | 79.86M | 79.08M | 78.31M | 122.97M | 121.36M | 119.70M | 142.13M |
|
Other Non-Current Liabilities
|
0.52M | | | | 0.66M | 0.59M | 0.69M | 1.09M | 0.63M | 1.44M | 0.61M | 0.93M | 0.63M | 1.63M | 0.22M | 0.47M | 0.30M | 1.69M | 0.25M | 0.98M | 6.51M | 3.16M | 1.41M | 2.76M | 3.19M | 4.14M | 7.20M | 5.92M |
|
Total Non-Current Liabilities
|
73.41M | | | | 67.34M | 68.44M | 92.77M | 88.91M | 92.09M | 87.63M | 88.43M | 95.84M | 134.79M | 130.15M | 133.74M | 144.02M | 126.44M | 119.34M | 142.62M | 145.79M | 229.00M | 179.74M | 188.18M | 193.93M | 289.91M | 283.06M | 557.00M | 649.10M |
|
Total Liabilities
|
73.93M | | | | 67.99M | 69.03M | 93.46M | 90.00M | 92.72M | 89.07M | 89.04M | 96.77M | 135.42M | 131.78M | 133.96M | 144.49M | 126.74M | 121.03M | 142.87M | 146.77M | 235.51M | 182.90M | 189.59M | 196.69M | 293.10M | 287.20M | 564.20M | 655.02M |
|
Common Equity
|
-108.42M | -118.11M | -127.70M | -139.45M | -152.57M | 385.32M | 360.50M | 505.07M | 474.68M | 722.58M | 685.01M | 638.20M | 602.57M | 550.99M | 498.84M | 681.42M | 685.19M | 952.22M | 930.84M | 837.46M | 1,826.19M | 1,725.47M | 1,618.85M | 1,566.30M | 2,265.20M | 2,078.15M | 1,865.37M | 1,596.90M |
|
Shareholder's Equity
|
-108.42M | -118.11M | -127.70M | -139.45M | -152.57M | 385.32M | 360.50M | 505.07M | 474.68M | 722.58M | 685.01M | 638.20M | 602.57M | 550.99M | 498.84M | 681.42M | 685.19M | 952.22M | 930.84M | 837.46M | 1,826.19M | 1,725.47M | 1,618.85M | 1,566.30M | 2,265.20M | 2,078.15M | 1,865.37M | 1,596.90M |
|
Liabilities and Shareholders Equity
|
| | | | 220.53M | 454.34M | 453.96M | 595.07M | 567.40M | 811.65M | 774.05M | 734.98M | 737.99M | 682.77M | 632.80M | 825.91M | 811.93M | 1,073.25M | 1,073.71M | 984.23M | 2,061.70M | 1,908.36M | 1,808.44M | 1,763.00M | 2,558.30M | 2,365.35M | 2,429.57M | 2,251.92M |
|
Retained Earnings
|
-109.72M | | | | -157.39M | -176.91M | -204.12M | -231.34M | -265.55M | -302.72M | -347.02M | -400.00M | -452.64M | -510.30M | -571.50M | -644.83M | -701.34M | -769.44M | -867.74M | -976.20M | -1137.71M | -1300.00M | -1400.00M | -1543.23M | -1737.80M | -2000.00M | -2200.00M | -2504.21M |
|
Treasury Shares
|
0.12M | 0.00M | 0.05M | 0.02M | 0.09M | | 0.05M | 0.07M | 0.02M | 0.35M | 0.38M | 0.41M | 0.01M | 1.14M | 1.15M | 1.19M | 272.00 | 291.00 | 2.06M | 2.09M | 2.16M | 3.21M | 3.03M | 2.97M | 2.85M | 3.84M | 3.81M | 3.84M |