|
Assets
|
| 164.34M | 460.61M | 558.61M | 690.59M | 1,248.82M | 1,439.53M | 1,606.87M | 1,742.12M |
|
Cash & Equivalents
|
34.47M | 27.47M | 165.12M | 74.36M | 178.22M | 278.00M | 300.87M | 237.13M | 328.65M |
|
Short-term Investments
|
| | 118.12M | 137.90M | 113.62M | 234.29M | 266.57M | 236.84M | 248.55M |
|
Cash & Current Investments
|
34.47M | 27.47M | 283.24M | 212.27M | 291.85M | 512.29M | 567.43M | 473.97M | 577.19M |
|
Receivables - Net
|
| 50.88M | 68.26M | 94.83M | 115.34M | 136.60M | 187.34M | 220.06M | 258.73M |
|
Receivables
|
| 50.88M | 68.26M | 94.83M | 115.34M | 136.60M | 187.34M | 220.06M | 258.73M |
|
Prepaid Assets
|
| 15.99M | 22.02M | 27.37M | 44.46M | 60.23M | 58.12M | 61.88M | 53.03M |
|
Current Assets
|
| 111.25M | 396.79M | 362.96M | 483.79M | 749.44M | 857.17M | 805.47M | 940.75M |
|
Construction in Progress
|
| 2.30M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 10.75M | 11.35M | 26.85M | 38.92M | 36.83M | 46.73M | 45.44M | 39.27M |
|
Goodwill
|
| 0.27M | 0.27M | 54.14M | 54.41M | 261.61M | 316.52M | 518.54M | 541.29M |
|
Intangibles
|
| 1.03M | 0.43M | 15.51M | 13.19M | 71.54M | 75.38M | 107.02M | 94.46M |
|
Goodwill & Intangibles
|
| 1.30M | 0.69M | 69.65M | 67.61M | 333.15M | 391.90M | 625.56M | 635.75M |
|
Other Non-Current Assets
|
| 33.01M | 36.16M | 43.77M | 46.73M | 59.64M | 67.24M | 72.39M | 67.91M |
|
Non-Current Assets
|
| 53.08M | 63.82M | 195.65M | 206.80M | 499.38M | 582.36M | 801.40M | 801.37M |
|
Accounts Payables
|
| 0.34M | 0.17M | 10.17M | 5.73M | 16.25M | 18.72M | 16.94M | 19.98M |
|
Payables
|
| 0.34M | 0.17M | 10.17M | 5.73M | 16.25M | 18.72M | 16.94M | 19.98M |
|
Accumulated Expenses
|
| 18.48M | 29.59M | 36.63M | 35.51M | 54.05M | 52.62M | 66.49M | 55.78M |
|
Other Accumulated Expenses
|
| 1.75M | 1.08M | 1.28M | 1.03M | 3.76M | 4.88M | 5.66M | 5.15M |
|
Current Leases
|
| | 4.26M | 5.21M | 3.81M | 2.32M | 5.82M | 5.97M | 6.80M |
|
Current Deferred Revenue
|
| 154.90M | 213.64M | 274.35M | 328.82M | 407.50M | 502.12M | 580.78M | 650.37M |
|
Total Current Liabilities
|
| 180.35M | 254.30M | 327.64M | 374.90M | 483.88M | 584.16M | 675.84M | 738.09M |
|
Non-Current Debt
|
| 1.80M | | | | 364.73M | 361.97M | 359.28M | 356.70M |
|
Non-Current Deffered Revenue
|
| 70.92M | 76.26M | 88.78M | 105.69M | 123.39M | 162.49M | 169.72M | 182.81M |
|
Preferred Stock Liabilities
|
| 227.80M | | | | | | | |
|
Operating Leases
|
| | 6.05M | 40.66M | 54.53M | 55.05M | 52.61M | 48.06M | 56.22M |
|
Other Non-Current Liabilities
|
| 5.20M | 2.23M | 2.62M | 4.80M | 6.46M | 7.44M | 7.63M | 8.33M |
|
Total Non-Current Liabilities
|
| 253.07M | 336.62M | 457.08M | 535.12M | 1,027.04M | 1,161.23M | 1,252.89M | 1,333.84M |
|
Total Liabilities
|
| 258.27M | 338.85M | 459.71M | 539.92M | 1,033.51M | 1,168.66M | 1,260.53M | 1,342.16M |
|
Total Debt
|
| 1.80M | | | | 364.73M | 361.97M | 359.28M | 356.70M |
|
Common Equity
|
| -371.67M | 121.76M | 98.91M | 150.66M | 215.31M | 270.87M | 346.34M | 399.95M |
|
Shareholder's Equity
|
| -371.67M | 121.76M | 98.91M | 150.66M | 215.31M | 270.87M | 346.34M | 399.95M |
|
Liabilities and Shareholders Equity
|
| 164.34M | 460.61M | 558.61M | 690.59M | 1,248.82M | 1,439.53M | 1,606.87M | 1,742.12M |
|
Treasury Shares
|
| 1.58M | 1.13M | 2.89M | 4.49M | 5.78M | 6.89M | 0.40M | 2.67M |
|
Retained Earnings
|
| -392.59M | -466.11M | -565.12M | -607.85M | -654.53M | -746.75M | -825.03M | -861.34M |