|
Cash & Equivalents
|
16.88M | 31.89M | 262.51M | 129.25M | 132.18M | 217.61M | 320.18M | 550.97M | 476.73M | 730.50M | 1,138.04M | 886.47M | 703.49M | 1,118.79M |
|
Short-term Investments
|
| 14.28M | 25.62M | 268.62M | 214.02M | 301.27M | 441.78M | 539.19M | 610.01M | 933.12M | 1,238.06M | 2,216.16M | 3,324.27M | 4,031.44M |
|
Cash & Current Investments
|
16.88M | 46.17M | 288.13M | 397.87M | 346.20M | 518.87M | 761.96M | 1,090.16M | 1,086.75M | 1,663.63M | 2,376.10M | 3,102.63M | 4,027.76M | 5,150.23M |
|
Receivables - Net
|
| 37.09M | 58.43M | 92.66M | 144.80M | 182.82M | 224.67M | 303.46M | 389.69M | 564.39M | 631.13M | 703.05M | 852.17M | 1,016.36M |
|
Receivables - Other
|
| | | | | | 13.35M | 18.12M | 32.82M | 47.21M | 63.27M | 82.17M | 36.37M | 40.76M |
|
Receivables
|
| 37.09M | 58.43M | 92.66M | 144.80M | 182.82M | 238.02M | 321.59M | 422.51M | 611.59M | 694.40M | 785.23M | 888.54M | 1,057.12M |
|
Current Deferred Tax Assets
|
| 1.17M | 2.08M | 4.82M | | | | | | | | | | |
|
Prepaid Assets
|
| 1.10M | 5.09M | 6.49M | 9.96M | 10.18M | 12.44M | 21.67M | 21.87M | 35.61M | 36.68M | 81.46M | 86.92M | 101.46M |
|
Current Assets
|
| 86.89M | 353.73M | 501.84M | 500.96M | 711.87M | 1,012.42M | 1,433.41M | 1,531.12M | 2,310.83M | 3,107.18M | 3,969.31M | 5,003.21M | 6,308.80M |
|
Property, Plant & Equipment (Net)
|
0.82M | 1.38M | 2.44M | 28.20M | 47.47M | 49.91M | 52.28M | 54.97M | 54.75M | 53.65M | 54.49M | 49.82M | 58.53M | 55.91M |
|
Goodwill
|
| | 4.85M | 4.85M | 95.80M | 95.80M | 95.80M | 95.80M | 438.53M | 436.03M | 440.00M | 440.00M | 440.00M | 440.00M |
|
Intangibles
|
| 0.88M | 7.57M | 7.57M | 54.47M | 54.47M | 54.47M | 24.52M | 134.60M | 114.59M | 101.94M | 82.48M | 63.02M | 44.46M |
|
Goodwill & Intangibles
|
| 0.88M | 12.42M | 12.42M | 150.27M | 150.27M | 150.27M | 120.33M | 573.13M | 550.62M | 541.94M | 522.48M | 503.02M | 484.46M |
|
Long-Term Deferred Tax
|
| | | | 9.36M | 16.46M | 2.22M | 5.94M | 11.87M | 14.10M | 5.10M | 136.70M | 233.46M | 343.92M |
|
Other Non-Current Assets
|
| 0.67M | 1.15M | 3.86M | 4.70M | 4.06M | 30.31M | 30.90M | 36.00M | 42.07M | 33.11M | 38.95M | 43.30M | 56.54M |
|
Non-Current Assets
|
| 2.93M | 16.58M | 43.05M | 204.84M | 205.51M | 217.91M | 220.35M | 740.65M | 735.24M | 709.28M | 834.98M | 907.71M | 1,030.95M |
|
Assets
|
| 89.82M | 370.31M | 544.89M | 705.80M | 917.38M | 1,230.33M | 1,653.77M | 2,271.78M | 3,046.07M | 3,816.47M | 4,804.30M | 5,910.92M | 7,339.76M |
|
Accounts Payables
|
| 3.34M | 2.12M | 3.89M | 4.60M | 5.68M | 6.94M | 9.11M | 19.42M | 23.25M | 20.35M | 41.68M | 31.51M | 30.45M |
|
Payables
|
| 3.34M | 2.12M | 3.89M | 4.60M | 5.68M | 6.94M | 9.11M | 19.42M | 23.25M | 20.35M | 41.68M | 31.51M | 30.45M |
|
Accumulated Expenses
|
| 6.98M | 8.75M | 8.94M | 12.45M | 12.31M | 17.05M | 16.14M | 25.62M | 30.98M | 36.11M | 44.28M | 43.43M | 39.43M |
|
Other Accumulated Expenses
|
| 1.07M | 5.88M | 3.29M | 4.12M | 4.17M | 4.23M | 6.48M | | | | | | |
|
Current Leases
|
| | | | | | | | 10.01M | 11.72M | 10.98M | 11.31M | 9.33M | 9.97M |
|
Current Taxes
|
| 5.18M | 0.44M | 3.24M | 1.60M | 3.23M | 3.01M | 4.09M | 5.61M | 2.59M | 7.76M | 4.95M | 11.86M | 9.02M |
|
Current Deferred Revenue
|
| 38.78M | 67.38M | 112.96M | 157.42M | 213.56M | 266.94M | 356.36M | 468.89M | 616.99M | 731.75M | 869.28M | 1,049.76M | 1,273.98M |
|
Total Current Liabilities
|
| 54.29M | 86.62M | 135.52M | 186.28M | 246.78M | 306.17M | 401.02M | 551.17M | 715.95M | 840.78M | 1,006.80M | 1,178.88M | 1,398.40M |
|
Capital Leases
|
| | | | | | | | 0.36M | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.44M | 1.70M | 0.17M | 10.62M | 12.97M | 10.95M | 16.48M | 57.40M | 57.25M | 56.14M | 62.12M | 65.72M | 0.59M |
|
Operating Leases
|
| | | | | | | | 44.81M | 51.39M | 43.61M | 49.67M | 46.44M | 65.81M |
|
Other Non-Current Liabilities
|
| 1.12M | 3.60M | 2.36M | 3.65M | 4.96M | 6.98M | 8.90M | 7.78M | 10.57M | 18.23M | 30.08M | 38.72M | 42.59M |
|
Total Non-Current Liabilities
|
| 54.73M | 86.62M | 135.69M | 196.90M | 259.76M | 317.12M | 407.12M | 598.40M | 769.18M | 886.60M | 1,057.96M | 1,227.38M | 1,464.80M |
|
Total Liabilities
|
| 55.85M | 90.21M | 138.06M | 200.55M | 264.72M | 324.10M | 416.02M | 606.18M | 779.75M | 904.83M | 1,088.04M | 1,266.10M | 1,507.38M |
|
Common Equity
|
14.10M | 33.97M | 280.10M | 406.83M | 505.25M | 678.15M | 906.24M | 1,237.75M | 1,665.59M | 2,266.32M | 2,911.64M | 3,716.25M | 4,644.82M | 5,832.37M |
|
Shareholder's Equity
|
14.10M | 33.97M | 280.10M | 406.83M | 505.25M | 678.15M | 906.24M | 1,237.75M | 1,665.59M | 2,266.32M | 2,911.64M | 3,716.25M | 4,644.82M | 5,832.37M |
|
Liabilities and Shareholders Equity
|
| 89.82M | 370.31M | 544.89M | 705.80M | 917.38M | 1,230.33M | 1,653.77M | 2,271.78M | 3,046.07M | 3,816.47M | 4,804.30M | 5,910.92M | 7,339.76M |
|
Retained Earnings
|
| 24.93M | 48.54M | 88.92M | 143.38M | 212.88M | 389.37M | 619.20M | 919.66M | 1,299.66M | 1,727.05M | 2,214.75M | 2,740.46M | 3,454.59M |
|
Preferred Shares
|
| 3.94M | | | | | | | | | | | | |
|
Treasury Shares
|
0.01M | | 0.16M | 0.97M | 2.22M | 3.36M | 2.90M | 2.36M | 1.82M | 1.03M | 0.62M | 1.10M | 1.01M | 0.88M |