|
Cash & Equivalents
|
39.74M | 65.29M | 135.09M | 87.78M | 30.31M | 355.86M | 206.08M | 236.57M | 278.69M | 334.18M | 248.80M | 220.30M | 208.34M | 279.84M | 212.41M | 203.81M | 553.72M | 558.96M | 522.03M | 529.45M | 488.64M | 850.00M | 722.36M | 675.11M | 1,295.38M | 583.00M | 624.48M | 2,181.47M | 2,442.94M | 2,130.00M | 2,086.48M | 2,078.45M | 1,864.82M | 1,706.00M | 1,200.00M | 1,094.00M | 731.00M | 1,050.00M | 970.00M | 1,249.00M | 1,281.00M | 1,322.00M | 1,107.00M | 1,304.00M | 1,296.00M | 1,316.00M | 1,338.00M | 1,326.00M | 1,171.00M |
|
Short-term Investments
|
| 50.02M | | | 100.05M | 60.00M | 74.21M | 51.42M | 46.65M | 51.90M | 60.66M | 82.71M | 84.47M | 68.74M | 64.28M | 52.06M | 56.70M | 61.03M | 60.03M | 45.93M | 30.06M | 114.28M | 83.30M | 39.34M | 6.05M | 404.25M | 266.50M | 192.75M | 113.98M | 462.00M | 608.52M | 523.39M | 528.39M | 693.00M | 787.00M | 644.00M | 557.00M | 228.00M | 78.00M | 4.00M | | 29.00M | 50.00M | 39.00M | 32.00M | 56.00M | 30.00M | 52.00M | 54.00M |
|
Cash & Current Investments
|
39.74M | 115.31M | 135.09M | 87.78M | 130.36M | 415.86M | 280.30M | 288.00M | 325.34M | 386.07M | 309.45M | 303.01M | 292.81M | 348.58M | 276.69M | 255.87M | 610.42M | 619.99M | 582.06M | 575.39M | 518.69M | 964.28M | 805.66M | 714.45M | 1,301.43M | 987.25M | 890.98M | 2,374.22M | 2,556.92M | 2,592.00M | 2,695.01M | 2,601.84M | 2,393.21M | 2,399.00M | 1,987.00M | 1,738.00M | 1,288.00M | 1,278.00M | 1,048.00M | 1,253.00M | 1,281.00M | 1,351.00M | 1,157.00M | 1,343.00M | 1,328.00M | 1,372.00M | 1,368.00M | 1,378.00M | 1,225.00M |
|
Receivables - Net
|
| 7.69M | | | 5.31M | 5.95M | 7.96M | 7.06M | 9.72M | 9.91M | 11.85M | 14.16M | 16.69M | 19.11M | 21.77M | 23.89M | 27.52M | 37.95M | 31.98M | 34.82M | 41.01M | 50.60M | 60.60M | 77.30M | 75.68M | 99.72M | 110.30M | 119.00M | 109.70M | 110.00M | 107.04M | 129.41M | 166.50M | 226.00M | 270.00M | 308.00M | 332.00M | 272.00M | 181.00M | 128.00M | 132.00M | 140.00M | 113.00M | 161.00M | 155.00M | 155.00M | 140.00M | 110.00M | 129.00M |
|
Receivables - Other
|
| 1.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 9.59M | | | 5.31M | 5.95M | 7.96M | 7.06M | 9.72M | 9.91M | 11.85M | 14.16M | 16.69M | 19.11M | 21.77M | 23.89M | 27.52M | 37.95M | 31.98M | 34.82M | 41.01M | 50.60M | 60.60M | 77.30M | 75.68M | 99.72M | 110.30M | 119.00M | 109.70M | 110.00M | 107.04M | 129.41M | 166.50M | 226.00M | 270.00M | 308.00M | 332.00M | 272.00M | 181.00M | 128.00M | 132.00M | 140.00M | 113.00M | 161.00M | 155.00M | 155.00M | 140.00M | 110.00M | 129.00M |
|
Inventory
|
| 14.96M | | | 21.12M | 19.80M | 20.01M | 21.32M | 22.55M | 19.90M | 17.76M | 17.40M | 19.19M | 18.55M | 14.46M | 14.61M | 18.61M | 28.04M | 34.55M | 30.71M | 35.72M | 46.16M | 43.64M | 45.61M | 68.62M | 61.69M | 56.57M | 42.84M | 54.24M | 52.00M | 59.61M | 59.91M | 66.62M | 69.00M | 80.00M | 98.00M | 103.00M | 90.00M | 83.00M | 77.00M | 79.00M | 75.00M | 81.00M | 78.00M | 81.00M | 76.00M | 90.00M | 89.00M | 70.00M |
|
Prepaid Assets
|
| 25.17M | | | 37.84M | 45.26M | 60.98M | 65.25M | 75.49M | 76.45M | 85.17M | 88.12M | 87.42M | 90.84M | 119.45M | 122.88M | 120.04M | 130.84M | 148.29M | 153.04M | 167.75M | 195.43M | 207.93M | 219.54M | 224.97M | 228.72M | 220.40M | 342.99M | 322.65M | 292.00M | 355.21M | 342.69M | 328.86M | 318.00M | 343.00M | 316.00M | 281.00M | 293.00M | 295.00M | 316.00M | 292.00M | 289.00M | 237.00M | 240.00M | 248.00M | 274.00M | 295.00M | 233.00M | 254.00M |
|
Current Assets
|
| 163.13M | | | 194.63M | 486.87M | 369.24M | 381.64M | 433.10M | 492.32M | 424.24M | 422.69M | 416.11M | 477.09M | 432.36M | 417.25M | 776.60M | 816.82M | 796.88M | 793.96M | 763.18M | 1,255.94M | 1,117.83M | 1,056.90M | 1,670.70M | 1,377.14M | 1,278.21M | 2,879.03M | 3,043.47M | 3,046.00M | 3,216.88M | 3,133.86M | 2,955.19M | 3,012.00M | 2,680.00M | 2,460.00M | 2,004.00M | 1,933.00M | 1,607.00M | 1,774.00M | 1,784.00M | 1,855.00M | 1,588.00M | 1,822.00M | 1,812.00M | 1,877.00M | 1,893.00M | 1,810.00M | 1,678.00M |
|
Property, Plant & Equipment (Net)
|
| 22.09M | | | 50.03M | 60.64M | 74.98M | 76.37M | 88.64M | 112.33M | 162.59M | 179.14M | 211.28M | 239.35M | 263.31M | 295.37M | 318.87M | 361.14M | 404.31M | 468.42M | 509.66M | 606.98M | 430.55M | 480.49M | 547.06M | 624.54M | 661.22M | 667.46M | 682.06M | 684.00M | 665.18M | 663.99M | 653.67M | 674.00M | 698.00M | 730.00M | 763.00M | 774.00M | 762.00M | 759.00M | 751.00M | 748.00M | 714.00M | 680.00M | 658.00M | 603.00M | 556.00M | 540.00M | 523.00M |
|
Long-Term Investments
|
| | | | | | 79.31M | 78.73M | 74.46M | 79.88M | 70.31M | 50.53M | 41.72M | 30.97M | 33.24M | 26.80M | 29.81M | 21.56M | 10.96M | 9.77M | 6.52M | 6.53M | | | | 155.69M | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 5.17M | | | 4.63M | 3.62M | 3.53M | 3.52M | 1.92M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 2.10M | 2.10M | 2.10M | 2.10M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| 3.92M | | | 3.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 9.08M | | | 7.73M | 6.48M | 6.12M | 5.87M | 3.90M | 3.70M | 3.50M | 3.31M | 4.53M | 4.23M | 3.95M | 3.67M | 3.39M | 3.10M | 3.22M | 2.92M | 2.72M | 2.58M | 0.70M | 0.56M | 19.21M | 18.81M | 18.41M | 18.01M | 17.61M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 2.00M | | | 4.29M | 1.54M | 1.56M | 1.38M | 1.24M | 6.35M | 6.77M | 8.30M | 10.48M | 10.04M | 9.26M | 8.40M | 9.48M | 10.78M | 11.08M | 12.20M | 17.55M | 18.83M | 12.75M | 13.42M | 13.95M | 32.28M | 13.47M | 12.55M | 12.94M | 32.00M | 34.58M | 40.71M | 40.40M | 35.00M | 34.00M | 32.00M | 34.00M | 34.00M | 34.00M | 43.00M | 47.00M | 51.00M | 51.00M | 54.00M | 56.00M | 54.00M | 58.00M | 60.00M | 61.00M |
|
Non-Current Assets
|
| 22.09M | | | 65.90M | 60.64M | 74.98M | 76.37M | 168.24M | 202.26M | 243.19M | 241.28M | 268.01M | 284.59M | 309.76M | 334.23M | 361.55M | 396.58M | 429.57M | 493.31M | 536.46M | 634.91M | 996.03M | 1,125.20M | 1,336.93M | 1,575.91M | 1,473.21M | 1,500.47M | 1,514.97M | 1,524.00M | 1,558.06M | 1,547.36M | 1,511.02M | 1,558.00M | 1,576.00M | 1,638.00M | 1,649.00M | 1,647.00M | 1,605.00M | 1,608.00M | 1,576.00M | 1,619.00M | 1,652.00M | 1,614.00M | 1,602.00M | 1,582.00M | 1,526.00M | 1,468.00M | 1,438.00M |
|
Assets
|
| 196.31M | | | 260.53M | 555.52M | 531.21M | 543.99M | 601.34M | 694.58M | 667.43M | 663.97M | 684.12M | 761.68M | 742.12M | 751.48M | 1,138.14M | 1,213.40M | 1,226.45M | 1,287.27M | 1,299.64M | 1,890.85M | 2,113.86M | 2,182.10M | 3,007.64M | 2,953.05M | 2,751.42M | 4,379.50M | 4,558.44M | 4,570.00M | 4,774.93M | 4,681.22M | 4,466.22M | 4,570.00M | 4,256.00M | 4,098.00M | 3,653.00M | 3,580.00M | 3,212.00M | 3,382.00M | 3,360.00M | 3,474.00M | 3,240.00M | 3,436.00M | 3,414.00M | 3,459.00M | 3,419.00M | 3,278.00M | 3,116.00M |
|
Accounts Payables
|
| 102.15M | | | 87.69M | 147.87M | 123.34M | 148.45M | 192.55M | 270.91M | 251.02M | 265.77M | 312.31M | 379.49M | 362.72M | 371.41M | 381.66M | 440.37M | 485.63M | 543.60M | 591.93M | 650.17M | 705.97M | 779.94M | 814.44M | 908.10M | 838.30M | 1,270.49M | 1,236.89M | 1,157.00M | 1,174.21M | 1,262.39M | 1,072.53M | 1,166.00M | 1,174.00M | 1,234.00M | 1,056.00M | 1,204.00M | 1,058.00M | 1,104.00M | 1,173.00M | 1,234.00M | 1,055.00M | 1,168.00M | 1,187.00M | 1,246.00M | 1,123.00M | 1,140.00M | 1,199.00M |
|
Payables
|
| 102.15M | | | 87.69M | 147.87M | 123.34M | 148.45M | 192.55M | 270.91M | 251.02M | 265.77M | 312.31M | 379.49M | 362.72M | 371.41M | 381.66M | 440.37M | 485.63M | 543.60M | 591.93M | 650.17M | 705.97M | 779.94M | 814.44M | 908.10M | 838.30M | 1,270.49M | 1,236.89M | 1,157.00M | 1,174.21M | 1,262.39M | 1,072.53M | 1,166.00M | 1,174.00M | 1,234.00M | 1,056.00M | 1,204.00M | 1,058.00M | 1,104.00M | 1,173.00M | 1,234.00M | 1,055.00M | 1,168.00M | 1,187.00M | 1,246.00M | 1,123.00M | 1,140.00M | 1,199.00M |
|
Accumulated Expenses
|
| 21.38M | | | 32.70M | 42.34M | 47.73M | 42.34M | 52.08M | 51.56M | 60.60M | 73.50M | 68.29M | 67.81M | 70.63M | 89.05M | 121.22M | 120.25M | 114.52M | 129.46M | 167.75M | 213.00M | 207.21M | 218.61M | 267.35M | 298.92M | 255.35M | 299.71M | 328.69M | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 8.34M | | | 12.59M | 15.60M | 17.25M | 21.74M | 24.07M | 23.67M | 27.81M | 32.34M | 37.01M | 44.03M | 44.91M | 48.95M | 61.15M | 85.03M | 89.43M | 95.63M | 109.21M | 128.00M | 170.17M | 179.16M | 200.50M | 703.42M | 236.16M | 379.43M | 333.59M | 1,009.00M | 1,045.81M | 963.24M | 957.96M | 1,051.00M | 1,025.00M | 984.00M | 905.00M | 868.00M | 851.00M | 870.00M | 823.00M | 949.00M | 970.00M | 1,039.00M | 982.00M | 1,124.00M | 1,160.00M | 1,075.00M | 1,055.00M |
|
Short term Debt
|
| 1.88M | | | 1.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 13.40M | | | 21.83M | 26.78M | 31.90M | 39.92M | 45.03M | 50.88M | 48.69M | 53.52M | 55.38M | 65.89M | 88.33M | 89.14M | 86.22M | 94.12M | 110.07M | 121.62M | 133.42M | 148.06M | 146.46M | 155.81M | 151.37M | 167.64M | 164.12M | 333.78M | 318.18M | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 145.27M | | | 156.59M | 232.59M | 220.21M | 252.45M | 313.73M | 397.03M | 388.13M | 425.14M | 472.99M | 557.22M | 566.58M | 598.55M | 650.25M | 739.75M | 799.65M | 890.30M | 1,002.31M | 1,139.22M | 1,229.81M | 1,333.51M | 1,433.66M | 1,611.52M | 1,493.93M | 2,283.42M | 2,217.35M | 2,166.00M | 2,220.02M | 2,225.63M | 2,030.49M | 2,217.00M | 2,199.00M | 2,218.00M | 1,961.00M | 2,072.00M | 1,909.00M | 1,974.00M | 1,996.00M | 2,183.00M | 2,025.00M | 2,207.00M | 2,169.00M | 2,370.00M | 2,283.00M | 2,215.00M | 2,254.00M |
|
Capital Leases
|
| | | | | | | | | | | 28.90M | 28.90M | 28.90M | 12.60M | 41.20M | 82.72M | 82.58M | 82.58M | 141.03M | 184.06M | 183.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,137.00M | | | | 3,092.00M | 3,095.00M | 3,059.00M | 3,061.00M | 2,882.00M | 3,000.00M | 2,884.00M | 2,748.00M |
|
Preferred Stock Liabilities
|
| 241.19M | | | 240.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 668.47M | 754.70M | 899.87M | 822.60M | 934.03M | 960.89M | 970.08M | 967.00M | 920.94M | 899.43M | 867.60M | 1,002.00M | 881.00M | 939.00M | 909.00M | 1,018.00M | 867.00M | 861.00M | 827.00M | 995.00M | 905.00M | 893.00M | 884.00M | 929.00M | 914.00M | 869.00M | 857.00M |
|
Other Non-Current Liabilities
|
| 1.03M | | | 12.85M | 17.39M | 28.43M | 24.69M | 32.92M | 55.01M | 74.29M | 46.89M | 71.72M | 96.18M | 97.53M | 58.27M | 74.19M | 106.49M | 134.23M | 109.14M | 78.85M | 160.39M | 5.41M | 6.85M | 6.62M | 6.94M | 12.92M | 32.12M | 70.83M | 67.00M | 43.59M | 50.06M | 48.74M | 28.00M | 26.00M | 32.00M | 27.00M | 28.00M | 43.00M | 40.00M | 38.00M | 44.00M | 40.00M | 37.00M | 33.00M | 33.00M | 31.00M | 29.00M | 25.00M |
|
Total Non-Current Liabilities
|
| 145.27M | | | 156.59M | 232.59M | 220.21M | 252.45M | 313.73M | 397.03M | 388.13M | 455.00M | 501.89M | 586.12M | 608.13M | 681.27M | 1,060.92M | 1,155.24M | 1,219.42M | 1,373.60M | 1,533.01M | 2,061.18M | 2,587.60M | 2,780.60M | 3,683.45M | 3,890.32M | 3,909.90M | 5,134.77M | 5,947.20M | 5,695.00M | 6,201.05M | 6,173.04M | 5,947.56M | 6,161.00M | 6,134.00M | 6,211.00M | 6,004.00M | 6,102.00M | 5,914.00M | 6,040.00M | 6,030.00M | 6,137.00M | 6,025.00M | 6,159.00M | 6,114.00M | 6,181.00M | 6,197.00M | 5,968.00M | 5,859.00M |
|
Total Liabilities
|
| 146.30M | | | 169.44M | 249.98M | 248.63M | 277.14M | 346.65M | 452.04M | 462.42M | 501.88M | 573.62M | 682.30M | 705.66M | 739.54M | 1,135.11M | 1,261.73M | 1,353.65M | 1,482.75M | 1,611.86M | 2,221.57M | 2,593.01M | 2,787.46M | 3,690.06M | 3,897.26M | 3,922.82M | 5,166.89M | 6,018.03M | 5,762.00M | 6,244.64M | 6,223.10M | 5,996.30M | 6,189.00M | 6,160.00M | 6,243.00M | 6,031.00M | 6,130.00M | 5,957.00M | 6,080.00M | 6,068.00M | 6,181.00M | 6,065.00M | 6,196.00M | 6,147.00M | 6,214.00M | 6,228.00M | 5,997.00M | 5,884.00M |
|
Total Debt
|
| 1.88M | | | 1.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,137.00M | | | | 3,092.00M | 3,095.00M | 3,059.00M | 3,061.00M | 2,882.00M | 3,000.00M | 2,884.00M | 2,748.00M |
|
Common Equity
|
| -191.18M | | | -306.37M | 305.54M | 282.57M | 266.85M | 254.70M | 242.54M | 205.01M | 162.08M | 110.50M | 79.38M | 36.46M | 11.94M | 3.03M | -48.33M | -127.20M | -195.48M | -312.22M | -331.00M | -479.15M | -605.36M | -682.43M | -944.00M | -1171.40M | -787.39M | -1459.59M | -1192.00M | -1469.71M | -1541.88M | -1530.08M | -1619.00M | -1904.00M | -2145.00M | -2378.00M | -2550.00M | -2745.00M | -2698.00M | -2708.00M | -2707.00M | -2825.00M | -2760.00M | -2733.00M | -2755.00M | -2809.00M | -2719.00M | -2768.00M |
|
Shareholder's Equity
|
| -191.18M | | | -306.37M | 305.54M | 282.57M | 266.85M | 254.70M | 242.54M | 205.01M | 162.08M | 110.50M | 79.38M | 36.46M | 11.94M | 3.03M | -48.33M | -127.20M | -195.48M | -312.22M | -331.00M | -479.15M | -605.36M | -682.43M | -944.00M | -1171.40M | -787.39M | -1459.59M | -1192.00M | -1469.71M | -1541.88M | -1530.08M | -1619.00M | -1904.00M | -2145.00M | -2378.00M | -2550.00M | -2745.00M | -2698.00M | -2708.00M | -2707.00M | -2825.00M | -2760.00M | -2733.00M | -2755.00M | -2809.00M | -2719.00M | -2768.00M |
|
Liabilities and Shareholders Equity
|
| 196.31M | | | 260.53M | 555.52M | 531.21M | 543.99M | 601.34M | 694.58M | 667.43M | 663.97M | 684.12M | 761.68M | 742.12M | 751.48M | 1,138.14M | 1,213.40M | 1,226.45M | 1,287.27M | 1,299.64M | 1,890.85M | 2,113.86M | 2,182.10M | 3,007.64M | 2,953.05M | 2,751.42M | 4,379.50M | 4,558.44M | 4,570.00M | 4,774.93M | 4,681.22M | 4,466.22M | 4,570.00M | 4,256.00M | 4,098.00M | 3,653.00M | 3,580.00M | 3,212.00M | 3,382.00M | 3,360.00M | 3,474.00M | 3,240.00M | 3,436.00M | 3,414.00M | 3,459.00M | 3,419.00M | 3,278.00M | 3,116.00M |
|
Retained Earnings
|
| -190.85M | | | -305.98M | -58.12M | -85.26M | -104.59M | -120.07M | -135.56M | -176.77M | -225.04M | -285.98M | -329.94M | -395.19M | -434.07M | -510.50M | -583.27M | -686.38M | -787.12M | -938.84M | -1082.69M | -1281.23M | -1463.17M | -1735.20M | -2065.42M | -2356.81M | -2082.93M | -1909.77M | -1886.00M | -1799.44M | -1669.01M | -1747.03M | -1949.00M | -2268.00M | -2646.00M | -2929.00M | -3280.00M | -3635.00M | -3681.00M | -3844.00M | -4018.00M | -4266.00M | -4308.00M | -4382.00M | -4510.00M | -4623.00M | -4608.00M | -4707.00M |
|
Treasury Shares
|
| 5.26M | | | | 4.54M | 4.16M | 4.84M | 4.92M | 0.00M | 6.17M | 6.61M | 6.51M | 6.99M | 6.93M | 6.80M | 6.37M | 6.85M | 7.78M | 7.52M | 7.22M | 7.97M | 7.90M | 8.00M | 7.82M | 8.11M | 7.15M | 7.18M | 0.84M | 1.00M | 5.41M | 1.00M | 1.00M | 1.00M | -1.00M | 1.00M | 1.00M | 1.00M | 6.52M | 7.90M | 5.51M | 5.19M | | | | 2.46M | 2.34M | 2.58M | 5.00M |