|
Cash & Equivalents
|
34.10M | 27.47M | 23.66M | 253.29M | 165.12M | 167.97M | 185.66M | 171.30M | 74.36M | 107.77M | 136.47M | 141.39M | 178.22M | 228.39M | 135.93M | 435.85M | 278.00M | 287.45M | 267.86M | 288.18M | 300.87M | 360.43M | 376.06M | 445.32M | 237.13M | 259.98M | 233.47M | 312.21M | 328.65M | 233.44M | 175.03M | 171.85M |
|
Short-term Investments
|
| | | 34.12M | 118.12M | 131.01M | 111.30M | 125.33M | 137.90M | 118.92M | 105.63M | 127.72M | 113.62M | 111.94M | 125.11M | 216.04M | 234.29M | 238.65M | 243.05M | 259.83M | 266.57M | 256.25M | 269.49M | 247.66M | 236.84M | 250.79M | 253.54M | 236.24M | 248.55M | 226.84M | 211.49M | 211.72M |
|
Cash & Current Investments
|
34.10M | 27.47M | 23.66M | 287.41M | 283.24M | 298.98M | 296.96M | 296.64M | 212.27M | 226.69M | 242.10M | 269.11M | 291.85M | 340.33M | 261.04M | 651.89M | 512.29M | 526.10M | 510.91M | 548.01M | 567.43M | 616.69M | 645.55M | 692.97M | 473.97M | 510.77M | 487.00M | 548.45M | 577.19M | 460.28M | 386.51M | 383.57M |
|
Receivables - Net
|
| 50.88M | 49.93M | 59.03M | 68.26M | 56.98M | 68.98M | 81.20M | 94.83M | 74.38M | 81.78M | 87.50M | 115.34M | 82.82M | 100.48M | 115.42M | 136.60M | 96.38M | 109.35M | 147.94M | 187.34M | 123.86M | 154.44M | 179.43M | 220.06M | 156.80M | 179.61M | 192.65M | 258.73M | 167.79M | 181.11M | 200.99M |
|
Receivables
|
| 50.88M | 49.93M | 59.03M | 68.26M | 56.98M | 68.98M | 81.20M | 94.83M | 74.38M | 81.78M | 87.50M | 115.34M | 82.82M | 100.48M | 115.42M | 136.60M | 96.38M | 109.35M | 147.94M | 187.34M | 123.86M | 154.44M | 179.43M | 220.06M | 156.80M | 179.61M | 192.65M | 258.73M | 167.79M | 181.11M | 200.99M |
|
Prepaid Assets
|
| 15.99M | 13.32M | 14.72M | 22.02M | 20.64M | 20.32M | 21.13M | 27.37M | 25.63M | 26.30M | 34.24M | 44.46M | 42.57M | 42.26M | 45.19M | 60.23M | 59.41M | 49.44M | 48.58M | 58.12M | 66.47M | 54.70M | 52.53M | 61.88M | 66.01M | 58.89M | 52.58M | 53.03M | 67.11M | 54.08M | 44.19M |
|
Current Assets
|
| 111.25M | 105.99M | 381.31M | 396.79M | 400.43M | 411.13M | 424.99M | 362.96M | 355.45M | 379.80M | 420.98M | 483.79M | 497.66M | 436.46M | 846.76M | 749.44M | 722.23M | 710.37M | 785.82M | 857.17M | 851.05M | 899.72M | 971.07M | 805.47M | 782.76M | 774.89M | 843.53M | 940.75M | 746.42M | 672.49M | 679.33M |
|
Construction in Progress
|
| 2.30M | 12.30M | 23.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 10.75M | 11.24M | 10.87M | 11.35M | 12.71M | 14.95M | 18.52M | 26.85M | 30.53M | 35.14M | 39.96M | 38.92M | 38.91M | 37.41M | 36.05M | 36.83M | 39.60M | 43.37M | 45.76M | 46.73M | 45.09M | 44.76M | 44.08M | 45.44M | 45.58M | 41.45M | 39.78M | 39.27M | 41.34M | 42.58M | 40.47M |
|
Goodwill
|
| 0.27M | 0.27M | 0.27M | 0.27M | | | | 54.14M | 54.14M | 54.14M | 54.14M | 54.41M | 54.41M | 126.70M | 126.70M | 261.61M | 280.57M | 35.95M | 316.79M | 316.52M | 316.52M | 316.52M | 316.52M | 518.54M | 518.54M | 22.75M | 541.29M | 541.29M | 656.48M | 41.29M | 697.89M |
|
Intangibles
|
| 1.03M | 0.73M | 0.58M | 0.43M | | | | 15.51M | 14.93M | 14.35M | 13.77M | 13.19M | 12.61M | 42.61M | 40.89M | 71.54M | 73.22M | 81.54M | 78.46M | 75.38M | 72.30M | 69.22M | 66.17M | 107.02M | 102.35M | 104.49M | 99.47M | 94.46M | 128.60M | 128.86M | 122.08M |
|
Goodwill & Intangibles
|
| 1.30M | 0.99M | 0.84M | 0.69M | | | | 69.65M | 69.07M | 68.49M | 67.91M | 67.61M | 67.03M | 169.31M | 167.59M | 333.15M | 353.80M | 117.48M | 395.24M | 391.90M | 388.82M | 385.74M | 382.69M | 625.56M | 620.89M | 127.24M | 640.77M | 635.75M | 785.08M | 170.15M | 819.96M |
|
Other Non-Current Assets
|
| 33.01M | 31.73M | 32.48M | 36.16M | 35.97M | 37.00M | 38.49M | 43.77M | 41.99M | 42.15M | 41.75M | 46.73M | 45.36M | 45.81M | 46.99M | 59.64M | 58.93M | 59.33M | 59.99M | 67.24M | 64.33M | 64.55M | 65.41M | 72.39M | 68.45M | 66.14M | 64.41M | 67.91M | 65.58M | 64.27M | 64.52M |
|
Non-Current Assets
|
| 53.08M | 63.37M | 72.89M | 63.82M | 65.96M | 69.64M | 107.22M | 195.65M | 194.12M | 196.03M | 202.86M | 206.80M | 203.19M | 308.31M | 311.73M | 499.38M | 515.64M | 564.67M | 563.92M | 582.36M | 572.22M | 566.12M | 553.38M | 801.40M | 784.27M | 801.46M | 790.89M | 801.37M | 947.15M | 984.08M | 973.29M |
|
Assets
|
| 164.34M | 169.36M | 454.20M | 460.61M | 466.39M | 480.77M | 532.21M | 558.61M | 549.57M | 575.84M | 623.84M | 690.59M | 700.85M | 744.77M | 1,158.49M | 1,248.82M | 1,237.88M | 1,275.04M | 1,349.74M | 1,439.53M | 1,423.28M | 1,465.84M | 1,524.45M | 1,606.87M | 1,567.02M | 1,576.35M | 1,634.42M | 1,742.12M | 1,693.58M | 1,656.57M | 1,652.62M |
|
Accounts Payables
|
| 0.34M | 1.46M | 0.54M | 0.17M | 1.29M | 2.21M | 0.80M | 10.17M | 4.40M | 0.43M | 6.25M | 5.73M | 9.55M | 11.99M | 16.01M | 16.25M | 17.06M | 16.88M | 26.24M | 18.72M | 21.87M | 24.86M | 26.88M | 16.94M | 17.67M | 19.54M | 17.83M | 19.98M | 17.68M | 18.83M | 20.09M |
|
Payables
|
| 0.34M | 1.46M | 0.54M | 0.17M | 1.29M | 2.21M | 0.80M | 10.17M | 4.40M | 0.43M | 6.25M | 5.73M | 9.55M | 11.99M | 16.01M | 16.25M | 17.06M | 16.88M | 26.24M | 18.72M | 21.87M | 24.86M | 26.88M | 16.94M | 17.67M | 19.54M | 17.83M | 19.98M | 17.68M | 18.83M | 20.09M |
|
Accumulated Expenses
|
| 18.48M | 15.86M | 19.73M | 29.59M | 22.36M | 26.50M | 24.24M | 36.63M | 23.36M | 31.36M | 28.24M | 35.51M | 26.79M | 35.90M | 33.30M | 54.05M | 35.24M | 41.20M | 37.15M | 52.62M | 36.79M | 45.22M | 44.85M | 66.49M | 43.55M | 44.12M | 43.04M | 55.78M | 51.43M | 55.57M | 48.43M |
|
Other Accumulated Expenses
|
| 1.75M | 1.93M | 1.90M | 1.08M | 0.65M | 0.54M | 0.70M | 1.28M | 0.75M | 0.78M | 1.13M | 1.03M | 1.10M | 0.27M | 1.88M | 3.76M | 3.16M | 4.59M | 4.11M | 4.88M | 5.26M | 6.18M | 4.99M | 5.66M | 5.07M | 5.83M | 6.21M | 5.15M | 6.35M | 7.18M | 3.85M |
|
Current Leases
|
| | | | 4.26M | 3.98M | 3.96M | 3.97M | 5.21M | 4.87M | 5.35M | 6.31M | 3.81M | 4.30M | 5.36M | 6.86M | 2.32M | 3.56M | 5.01M | 5.58M | 5.82M | 5.96M | 5.62M | 5.66M | 5.97M | 5.99M | 6.16M | 6.10M | 6.80M | 6.30M | 7.14M | 8.33M |
|
Current Deferred Revenue
|
| 154.90M | 174.28M | 191.58M | 213.64M | 214.51M | 227.23M | 245.99M | 274.35M | 270.92M | 274.95M | 296.36M | 328.82M | 325.11M | 334.11M | 362.31M | 407.50M | 404.79M | 415.38M | 447.86M | 502.12M | 490.08M | 495.20M | 518.37M | 580.78M | 562.58M | 562.59M | 583.94M | 650.37M | 633.22M | 624.55M | 639.61M |
|
Total Current Liabilities
|
| 180.35M | 200.99M | 220.32M | 254.30M | 250.78M | 270.20M | 285.17M | 327.64M | 318.83M | 320.78M | 338.29M | 374.90M | 366.85M | 387.63M | 420.36M | 483.88M | 463.81M | 483.06M | 520.94M | 584.16M | 559.95M | 577.07M | 600.74M | 675.84M | 634.84M | 638.24M | 657.12M | 738.09M | 714.99M | 713.27M | 720.31M |
|
Non-Current Debt
|
| 1.80M | 11.80M | 23.10M | | | | | | | | | | | | 365.39M | 364.73M | 364.06M | 363.40M | 362.68M | 361.97M | 361.29M | 360.61M | 359.94M | 359.28M | 358.62M | 357.97M | 357.33M | 356.70M | 356.07M | 355.44M | 354.82M |
|
Non-Current Deffered Revenue
|
| 70.92M | 72.86M | 74.12M | 76.26M | 77.40M | 80.11M | 83.39M | 88.78M | 87.17M | 90.36M | 93.84M | 105.69M | 103.75M | 110.77M | 114.65M | 123.39M | 122.72M | 132.68M | 145.85M | 162.49M | 151.99M | 155.00M | 163.09M | 169.72M | 160.13M | 163.21M | 163.51M | 182.81M | 175.15M | 173.26M | 170.89M |
|
Preferred Stock Liabilities
|
| 227.80M | -228.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 6.05M | 11.45M | 10.51M | 41.76M | 40.66M | 45.17M | 54.02M | 61.96M | 54.53M | 57.50M | 57.38M | 59.74M | 55.05M | 57.25M | 57.17M | 59.32M | 52.61M | 57.05M | 56.62M | 55.04M | 48.06M | 52.30M | 51.48M | 49.80M | 56.22M | 60.93M | 61.20M | 60.38M |
|
Other Non-Current Liabilities
|
| 5.20M | 4.32M | 4.10M | 2.23M | 2.54M | 2.94M | 2.68M | 2.62M | 2.89M | 4.85M | 4.93M | 4.80M | 5.11M | 8.89M | 7.16M | 6.46M | 6.63M | 6.21M | 6.66M | 7.44M | 7.28M | 7.60M | 7.62M | 7.63M | 8.16M | 8.05M | 8.20M | 8.33M | 9.59M | 9.85M | 10.17M |
|
Total Non-Current Liabilities
|
| 253.07M | 285.65M | 317.53M | 336.62M | 335.65M | 356.87M | 406.35M | 457.08M | 446.31M | 459.81M | 487.78M | 535.12M | 523.80M | 550.42M | 953.27M | 1,027.04M | 1,004.27M | 1,031.30M | 1,083.22M | 1,161.23M | 1,124.32M | 1,143.68M | 1,173.15M | 1,252.89M | 1,199.91M | 1,204.74M | 1,221.67M | 1,333.84M | 1,300.83M | 1,296.03M | 1,298.07M |
|
Total Liabilities
|
| 258.27M | 289.97M | 321.64M | 338.85M | 338.18M | 359.81M | 409.02M | 459.71M | 449.20M | 464.67M | 492.71M | 539.92M | 528.91M | 559.31M | 960.43M | 1,033.51M | 1,010.91M | 1,037.52M | 1,089.88M | 1,168.66M | 1,131.60M | 1,151.28M | 1,180.77M | 1,260.53M | 1,208.07M | 1,212.79M | 1,229.86M | 1,342.16M | 1,310.42M | 1,305.87M | 1,308.25M |
|
Total Debt
|
| 1.80M | 11.80M | 23.10M | | | | | | | | | | | | 365.39M | 364.73M | 364.06M | 363.40M | 362.68M | 361.97M | 361.29M | 360.61M | 359.94M | 359.28M | 358.62M | 357.97M | 357.33M | 356.70M | 356.07M | 355.44M | 354.82M |
|
Common Equity
|
| -371.67M | -398.72M | 132.56M | 121.76M | 128.21M | 120.96M | 123.19M | 98.91M | 100.38M | 111.17M | 131.13M | 150.66M | 171.94M | 185.46M | 198.06M | 215.31M | 226.97M | 237.53M | 259.86M | 270.87M | 291.68M | 314.56M | 343.67M | 346.34M | 358.95M | 363.56M | 404.56M | 399.95M | 383.16M | 350.70M | 344.38M |
|
Shareholder's Equity
|
| -371.67M | -398.72M | 132.56M | 121.76M | 128.21M | 120.96M | 123.19M | 98.91M | 100.38M | 111.17M | 131.13M | 150.66M | 171.94M | 185.46M | 198.06M | 215.31M | 226.97M | 237.53M | 259.86M | 270.87M | 291.68M | 314.56M | 343.67M | 346.34M | 358.95M | 363.56M | 404.56M | 399.95M | 383.16M | 350.70M | 344.38M |
|
Liabilities and Shareholders Equity
|
| 164.34M | 169.36M | 454.20M | 460.61M | 466.39M | 480.77M | 532.21M | 558.61M | 549.57M | 575.84M | 623.84M | 690.59M | 700.85M | 744.77M | 1,158.49M | 1,248.82M | 1,237.88M | 1,275.04M | 1,349.74M | 1,439.53M | 1,423.28M | 1,465.84M | 1,524.45M | 1,606.87M | 1,567.02M | 1,576.35M | 1,634.42M | 1,742.12M | 1,693.58M | 1,656.57M | 1,652.62M |
|
Treasury Shares
|
| 1.58M | 0.01M | 0.01M | 1.13M | 2.93M | 2.99M | 2.86M | 2.89M | 5.45M | 5.44M | 4.79M | 4.49M | 5.72M | 6.05M | 5.76M | 5.78M | 8.13M | 7.75M | 7.51M | 6.89M | 8.71M | 7.96M | 7.34M | 0.40M | 0.88M | 1.47M | 1.47M | 2.67M | 4.28M | 6.37M | 8.31M |
|
Retained Earnings
|
| -392.59M | -425.62M | -446.49M | -466.11M | -487.55M | -509.18M | -526.82M | -565.12M | -588.10M | -600.06M | -605.92M | -607.85M | -615.60M | -627.24M | -643.48M | -654.53M | -679.03M | -706.53M | -725.26M | -746.75M | -771.85M | -787.82M | -803.39M | -825.03M | -839.42M | -853.99M | -863.20M | -861.34M | -884.27M | -898.98M | -896.72M |