|
Cash & Equivalents
|
395.47M | 1,684.70M | 1,664.87M | 1,669.30M | 766.10M | 269.49M | 210.47M | 137.94M | 150.10M | 133.06M | 127.34M | 256.65M | 198.72M | 278.00M | 235.74M | 186.57M | 188.62M | 278.00M | 150.21M |
|
Short-term Investments
|
0.36M | 0.37M | 0.38M | 0.37M | 851.42M | 949.88M | 490.81M | 485.58M | 568.13M | 598.53M | 670.63M | 669.30M | 574.49M | 502.27M | 424.52M | 535.33M | 578.29M | 532.82M | 499.64M |
|
Cash & Current Investments
|
395.84M | 1,685.07M | 1,665.24M | 1,669.68M | 1,617.52M | 1,219.38M | 701.28M | 623.52M | 718.23M | 731.60M | 797.97M | 925.96M | 773.20M | 780.28M | 660.26M | 721.90M | 766.92M | 810.82M | 649.85M |
|
Receivables - Net
|
39.31M | 53.32M | 68.91M | 101.49M | 86.87M | 106.38M | 119.36M | 151.49M | 128.22M | 124.53M | 133.83M | 214.32M | 133.77M | 155.15M | 164.60M | 236.01M | 155.01M | 179.33M | 198.76M |
|
Receivables - Other
|
1.50M | 1.40M | 1.30M | 1.50M | 1.80M | 7.10M | 2.20M | 1.50M | 2.90M | 2.50M | 3.30M | 3.80M | 4.50M | 5.90M | 7.10M | 5.50M | 9.40M | 8.90M | 11.90M |
|
Receivables
|
40.81M | 54.72M | 70.21M | 102.99M | 88.67M | 113.48M | 121.56M | 152.99M | 131.12M | 127.03M | 137.13M | 218.12M | 138.27M | 161.05M | 171.70M | 241.51M | 164.41M | 188.23M | 210.66M |
|
Prepaid Assets
|
14.17M | 26.14M | 18.29M | 18.94M | 24.85M | 33.35M | 98.19M | 101.81M | 99.66M | 95.81M | 91.77M | 102.89M | 103.58M | 100.60M | 105.86M | 47.02M | 44.26M | 37.14M | 40.66M |
|
Current Assets
|
464.06M | 1,782.10M | 1,772.89M | 1,817.65M | 1,755.50M | 1,390.00M | 952.50M | 914.73M | 985.53M | 994.76M | 1,069.42M | 1,297.33M | 1,065.94M | 1,021.28M | 990.99M | 1,069.72M | 1,030.60M | 1,092.70M | 956.96M |
|
Property, Plant & Equipment (Net)
|
13.37M | 18.89M | 23.69M | 24.92M | 29.08M | 33.03M | 36.38M | 38.74M | 41.03M | 43.88M | 46.02M | 48.82M | 57.05M | 64.26M | 68.12M | 71.77M | 75.99M | 79.23M | 80.31M |
|
Long-Term Investments
|
| | | 6.00M | | | 456.72M | 535.42M | 423.88M | 410.31M | 325.16M | 204.80M | 336.47M | 417.16M | 463.54M | 419.37M | 439.77M | 347.01M | 223.78M |
|
Goodwill
|
| 108.19M | 108.19M | 108.19M | 108.19M | 540.31M | 540.31M | 540.31M | 540.31M | 540.31M | 540.31M | 549.41M | 629.64M | 629.64M | 629.64M | 629.64M | 629.64M | 629.64M | 911.78M |
|
Intangibles
|
0.47M | 16.70M | 16.38M | 15.81M | 15.13M | 159.68M | 152.33M | 145.09M | 138.28M | 131.13M | 127.15M | 122.90M | 126.84M | 120.31M | 113.73M | 107.16M | 100.79M | 94.27M | 140.41M |
|
Goodwill & Intangibles
|
0.47M | 124.90M | 124.57M | 124.00M | 123.32M | 699.99M | 692.64M | 685.40M | 678.59M | 671.43M | 667.46M | 672.31M | 756.48M | 749.94M | 743.37M | 736.79M | 730.43M | 723.91M | 1,052.19M |
|
Other Non-Current Assets
|
21.94M | 26.50M | 30.11M | 41.02M | 43.68M | 64.21M | 47.19M | 55.54M | 55.36M | 58.62M | 60.18M | 71.64M | 70.33M | 72.09M | 77.36M | 85.32M | 81.82M | 83.27M | 86.13M |
|
Non-Current Assets
|
56.50M | 194.47M | 208.10M | 224.53M | 232.95M | 875.10M | 1,262.18M | 1,344.18M | 1,227.25M | 1,212.44M | 1,126.44M | 1,024.08M | 1,243.79M | 1,325.84M | 1,376.03M | 1,336.90M | 1,353.35M | 1,257.79M | 1,475.01M |
|
Assets
|
520.56M | 1,976.56M | 1,980.99M | 2,042.18M | 1,988.45M | 2,265.09M | 2,214.68M | 2,258.91M | 2,212.78M | 2,207.20M | 2,195.87M | 2,321.41M | 2,309.73M | 2,347.12M | 2,367.02M | 2,406.62M | 2,383.95M | 2,350.48M | 2,431.97M |
|
Accounts Payables
|
11.82M | 9.62M | 7.49M | 9.94M | 13.93M | 14.47M | 6.59M | 11.21M | 13.21M | 13.84M | 13.79M | 6.76M | 9.20M | 6.75M | 9.71M | 8.16M | 21.57M | 9.72M | 9.63M |
|
Payables
|
11.82M | 9.62M | 7.49M | 9.94M | 13.93M | 14.47M | 6.59M | 11.21M | 13.21M | 13.84M | 13.79M | 6.76M | 9.20M | 6.75M | 9.71M | 8.16M | 21.57M | 9.72M | 9.63M |
|
Accumulated Expenses
|
20.13M | 26.58M | 39.47M | 61.15M | 39.65M | 38.58M | 95.28M | 100.02M | 101.41M | 104.48M | 99.87M | 74.34M | 105.48M | 113.31M | 122.52M | 79.61M | 63.20M | 66.55M | 73.20M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 109.36M | | | | 55.66M | 50.59M | 63.28M | 63.79M |
|
Current Leases
|
3.63M | 3.98M | 4.38M | 4.61M | 2.92M | 4.00M | 4.00M | 3.90M | 4.51M | 4.64M | 4.45M | 4.69M | 4.68M | 4.63M | 5.12M | | | | |
|
Current Deferred Revenue
|
141.80M | 184.60M | 206.90M | 262.00M | 275.60M | 345.10M | 354.40M | 406.30M | 408.50M | 421.40M | 422.60M | 514.50M | 493.10M | 502.60M | 498.00M | 572.10M | 545.40M | 546.80M | 569.50M |
|
Total Current Liabilities
|
128.91M | 173.20M | 205.21M | 281.32M | 276.71M | 333.17M | 404.83M | 473.28M | 472.93M | 498.37M | 498.83M | 590.07M | 566.05M | 587.91M | 607.48M | 613.55M | 588.93M | 596.78M | 627.62M |
|
Non-Current Debt
|
19.62M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
52.19M | 62.70M | 67.52M | 79.06M | 79.26M | 100.84M | 98.87M | 103.06M | 98.69M | 96.34M | 94.63M | 114.93M | 101.84M | 103.09M | 97.53M | 102.02M | 91.79M | 89.59M | 88.47M |
|
Preferred Stock Liabilities
|
621.14M | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
18.84M | 21.45M | 25.25M | 24.47M | 27.20M | 25.26M | 23.71M | 23.08M | 21.97M | 20.52M | 18.49M | 18.24M | 16.76M | 15.50M | 14.97M | | | | |
|
Other Non-Current Liabilities
|
0.40M | 3.25M | 4.07M | 6.54M | 8.04M | 66.00M | 5.08M | 2.79M | 2.02M | 2.64M | 3.09M | 22.37M | 9.46M | 6.94M | 7.51M | 21.81M | 156.69M | 156.34M | 165.95M |
|
Total Non-Current Liabilities
|
219.56M | 257.35M | 297.98M | 384.85M | 383.17M | 459.27M | 527.41M | 599.42M | 593.59M | 615.23M | 611.95M | 705.00M | 684.65M | 706.49M | 719.98M | 715.57M | 680.72M | 686.36M | 716.10M |
|
Total Liabilities
|
219.96M | 260.60M | 302.05M | 391.39M | 391.21M | 525.28M | 532.49M | 602.21M | 595.61M | 617.88M | 615.04M | 727.36M | 694.11M | 713.43M | 727.50M | 737.38M | 837.41M | 842.70M | 882.05M |
|
Total Debt
|
19.62M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-320.54M | 1,715.97M | 1,678.95M | 1,650.79M | 1,597.24M | 1,739.82M | 1,682.19M | 1,656.70M | 1,617.17M | 1,589.32M | 1,580.83M | 1,594.04M | 1,615.62M | 1,633.69M | 1,639.52M | 1,669.25M | 1,546.54M | 1,507.79M | 1,549.92M |
|
Shareholder's Equity
|
-320.54M | 1,715.97M | 1,678.95M | 1,650.79M | 1,597.24M | 1,739.82M | 1,682.19M | 1,656.70M | 1,617.17M | 1,589.32M | 1,580.83M | 1,594.04M | 1,615.62M | 1,633.69M | 1,639.52M | 1,669.25M | 1,546.54M | 1,507.79M | 1,549.92M |
|
Liabilities and Shareholders Equity
|
520.56M | 1,976.56M | 1,980.99M | 2,042.18M | 1,988.45M | 2,265.09M | 2,214.68M | 2,258.91M | 2,212.78M | 2,207.20M | 2,195.87M | 2,321.41M | 2,309.73M | 2,347.12M | 2,367.02M | 2,406.62M | 2,383.95M | 2,350.48M | 2,431.97M |
|
Retained Earnings
|
-350.57M | -481.37M | -549.96M | -621.67M | -711.51M | -807.81M | -906.67M | -1000.35M | -1107.22M | -1196.76M | -1267.06M | -1339.04M | -1409.15M | -1478.33M | -1556.70M | -1627.48M | -1835.68M | -1907.70M | -1967.99M |
|
Treasury Shares
|
| 0.35M | 0.87M | 6.67M | 6.15M | 8.70M | 10.86M | 14.41M | 27.44M | 27.05M | 27.03M | 27.41M | 0.02M | 0.02M | 0.02M | 27.36M | 36.58M | 2.96M | 34.52M |