|
Cash & Equivalents
|
116.54M | 127.21M | 820.18M | 1,085.73M | 939.90M | 1,762.75M | 2,628.80M |
|
Short-term Investments
|
| 306.84M | 3,087.89M | 2,766.36M | 3,067.97M | 2,083.50M | 2,008.87M |
|
Cash & Current Investments
|
116.54M | 434.05M | 3,908.06M | 3,852.09M | 4,007.87M | 3,846.25M | 4,637.67M |
|
Receivables - Net
|
| 179.46M | 294.02M | 545.63M | 715.82M | 926.90M | 922.80M |
|
Receivables - Other
|
| 2.00M | 15.20M | 14.10M | 19.40M | 24.20M | 23.60M |
|
Receivables
|
| 181.46M | 309.22M | 559.73M | 735.22M | 951.10M | 946.40M |
|
Prepaid Assets
|
| 25.33M | 66.20M | 149.52M | 193.10M | 180.02M | 211.23M |
|
Current Assets
|
| 665.19M | 4,300.65M | 4,598.64M | 4,984.69M | 5,039.26M | 5,869.37M |
|
Property, Plant & Equipment (Net)
|
| 27.14M | 68.97M | 105.08M | 160.82M | 247.46M | 296.39M |
|
Long-Term Investments
|
| 23.53M | 1,165.28M | 1,256.21M | 1,073.02M | 916.31M | 656.48M |
|
Goodwill
|
| 7.05M | 8.45M | 8.45M | 657.37M | 975.91M | 1,056.56M |
|
Intangibles
|
| 4.79M | 16.09M | 37.14M | 186.01M | 331.41M | 278.03M |
|
Goodwill & Intangibles
|
| 11.84M | 24.54M | 45.59M | 843.38M | 1,307.32M | 1,334.59M |
|
Other Non-Current Assets
|
| 69.52M | 89.32M | 329.31M | 283.85M | 273.81M | 333.70M |
|
Non-Current Assets
|
| 347.53M | 1,621.09M | 2,051.05M | 2,737.63M | 3,184.12M | 3,164.57M |
|
Assets
|
| 1,012.72M | 5,921.74M | 6,649.70M | 7,722.32M | 8,223.38M | 9,033.94M |
|
Accounts Payables
|
| 8.49M | 5.65M | 13.44M | 23.67M | 51.72M | 169.77M |
|
Payables
|
| 8.49M | 5.65M | 13.44M | 23.67M | 51.72M | 169.77M |
|
Accumulated Expenses
|
| 62.82M | 125.31M | 200.66M | 269.07M | 446.86M | 515.45M |
|
Current Leases
|
| 18.09M | 19.65M | 25.10M | 27.30M | 33.94M | 35.92M |
|
Current Deferred Revenue
|
| 327.06M | 638.65M | 1,157.89M | 1,673.47M | 2,198.70M | 2,580.04M |
|
Total Current Liabilities
|
| 416.45M | 789.26M | 1,397.09M | 1,993.52M | 2,731.23M | 3,301.18M |
|
Convertible Debt
|
| | | | | | 2,271.53M |
|
Non-Current Deffered Revenue
|
| 2.91M | 4.19M | 11.18M | 11.46M | 14.40M | 15.50M |
|
Preferred Stock Liabilities
|
910.85M | 936.47M | | | | | |
|
Minority Interest
|
| | | | 12.18M | 10.29M | 6.71M |
|
Operating Leases
|
| 193.18M | 184.89M | 181.20M | 224.36M | 254.04M | 377.82M |
|
Other Non-Current Liabilities
|
| 8.47M | 6.92M | 11.18M | 24.37M | 33.12M | 61.26M |
|
Total Non-Current Liabilities
|
| 612.54M | 978.35M | 1,589.47M | 2,229.34M | 2,999.67M | 5,966.03M |
|
Total Liabilities
|
| 621.00M | 985.27M | 1,600.65M | 2,253.71M | 3,032.79M | 6,027.30M |
|
Common Equity
|
-312.47M | -544.76M | 4,936.47M | 5,049.05M | 5,468.61M | 5,190.59M | 3,006.64M |
|
Shareholder's Equity
|
-312.47M | -544.76M | 4,936.47M | 5,049.05M | 5,468.61M | 5,190.59M | 3,006.64M |
|
Liabilities and Shareholders Equity
|
| 1,012.72M | 5,921.74M | 6,649.70M | 7,722.32M | 8,223.38M | 9,033.94M |
|
Treasury Shares
|
1.65M | 1.60M | 9.35M | 9.61M | 15.56M | 0.50M | 0.44M |
|
Retained Earnings
|
| -700.32M | -1239.42M | -1919.37M | -2716.07M | -4075.60M | -7293.57M |