|
Cash & Equivalents
|
24.98M | 15.52M | 101.13M | 58.75M | 51.28M | 60.33M | 77.58M | 381.74M | 322.83M | 300.39M | 240.20M | 256.10M | 301.83M |
|
Short-term Investments
|
| 2.44M | | 17.42M | 11.44M | 16.36M | 20.76M | 106.21M | 207.21M | 230.06M | 190.59M | 557.62M | 514.59M |
|
Cash & Current Investments
|
24.98M | 17.95M | 101.13M | 76.17M | 62.72M | 76.70M | 98.35M | 487.96M | 530.04M | 530.45M | 430.79M | 813.72M | 816.42M |
|
Receivables - Net
|
| 13.88M | 11.12M | 15.65M | 22.54M | 28.80M | 65.11M | 60.23M | 68.92M | 76.85M | 106.32M | 125.19M | 148.43M |
|
Receivables - Other
|
| 2.86M | 0.29M | 0.82M | 1.54M | 0.97M | 1.18M | 2.43M | 3.15M | 3.54M | 6.67M | 7.37M | 10.28M |
|
Receivables
|
| 16.74M | 11.41M | 16.46M | 24.08M | 29.77M | 66.29M | 62.66M | 72.08M | 80.39M | 112.99M | 132.56M | 158.71M |
|
Current Deferred Tax Assets
|
| | | | | | | | | 31.15M | | | |
|
Prepaid Assets
|
| 0.89M | 3.14M | 3.88M | 9.38M | 6.44M | 4.42M | 6.51M | 9.05M | 15.11M | 17.96M | 23.63M | 22.20M |
|
Current Assets
|
| 35.88M | 116.54M | 97.88M | 98.04M | 115.29M | 177.23M | 571.23M | 633.09M | 657.09M | 600.09M | 1,008.94M | 1,048.24M |
|
Property, Plant & Equipment (Net)
|
| 34.72M | 46.27M | 44.41M | 42.59M | 40.44M | 41.47M | 32.30M | 29.36M | 28.82M | 27.10M | 24.28M | 21.82M |
|
Long-Term Investments
|
| 2.37M | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | 34.56M | 109.74M | 112.10M | 196.84M |
|
Intangibles
|
| 0.17M | 0.55M | 0.90M | 1.01M | 1.12M | 1.27M | 1.65M | 1.58M | 10.43M | 28.23M | 22.89M | 27.39M |
|
Goodwill & Intangibles
|
| 0.17M | 0.55M | 0.90M | 1.01M | 1.12M | 1.27M | 1.65M | 1.58M | 44.99M | 137.97M | 134.99M | 224.23M |
|
Other Non-Current Assets
|
| 0.63M | 0.80M | 0.71M | 1.50M | 0.86M | 10.57M | 14.98M | 23.42M | 33.09M | 33.68M | 33.35M | 54.86M |
|
Non-Current Assets
|
| 38.06M | 48.01M | 46.02M | 45.10M | 42.42M | 53.88M | 67.72M | 73.92M | 129.67M | 219.53M | 209.92M | 320.23M |
|
Assets
|
| 73.94M | 164.55M | 143.90M | 143.14M | 157.72M | 231.11M | 638.95M | 707.01M | 786.76M | 819.62M | 1,218.86M | 1,368.47M |
|
Accounts Payables
|
| 3.99M | 3.01M | 5.14M | 0.85M | 3.06M | 5.46M | 7.06M | 2.84M | 4.11M | 6.17M | 5.20M | 7.75M |
|
Payables
|
| 3.99M | 3.01M | 5.14M | 0.85M | 3.06M | 5.46M | 7.06M | 2.84M | 4.11M | 6.17M | 5.20M | 7.75M |
|
Accumulated Expenses
|
| 8.94M | 16.77M | 20.39M | 20.70M | 20.43M | 36.35M | 49.80M | 68.26M | 84.13M | 84.00M | 97.92M | 126.51M |
|
Short term Debt
|
| 2.30M | 0.08M | 0.02M | 0.02M | | | | | 298.66M | | | |
|
Current Leases
|
| 0.72M | 1.94M | 1.81M | 1.28M | 1.17M | 1.22M | 1.63M | 1.71M | 1.57M | 0.50M | 0.53M | 0.56M |
|
Current Deferred Revenue
|
| 27.37M | 42.60M | 55.74M | 76.02M | 104.68M | 148.54M | 173.62M | 208.99M | 258.02M | 316.26M | 380.84M | 457.61M |
|
Total Current Liabilities
|
| 43.42M | 66.73M | 84.08M | 99.89M | 129.34M | 191.58M | 232.10M | 281.79M | 646.50M | 406.94M | 484.50M | 592.42M |
|
Capital Leases
|
| 12.51M | 22.75M | 21.08M | 19.74M | 18.43M | 17.21M | 19.41M | 16.66M | 15.09M | 14.58M | 14.05M | 13.49M |
|
Non-Current Debt
|
| 7.64M | 0.09M | 0.07M | 0.05M | | | | | | | | |
|
Convertible Debt
|
| | | | | | | 280.60M | 289.49M | | 340.26M | 762.46M | 764.89M |
|
Non-Current Deffered Revenue
|
| 9.02M | 13.67M | 7.60M | 21.48M | 22.71M | 25.17M | 32.57M | 35.89M | 34.18M | 38.24M | 36.18M | 29.68M |
|
Operating Leases
|
| | | | | | | 18.56M | 17.21M | 16.41M | 12.10M | 10.89M | 9.44M |
|
Other Non-Current Liabilities
|
| 5.55M | 3.42M | 3.34M | 4.10M | 4.17M | 6.89M | 1.50M | 1.68M | 1.60M | 1.52M | 0.18M | 0.23M |
|
Total Non-Current Liabilities
|
| 75.18M | 105.31M | 114.83M | 142.17M | 170.47M | 233.96M | 583.25M | 641.05M | 712.17M | 812.12M | 1,308.07M | 1,409.93M |
|
Total Liabilities
|
| 80.73M | 108.73M | 118.18M | 146.27M | 174.65M | 240.85M | 584.75M | 642.73M | 713.78M | 813.64M | 1,308.25M | 1,410.15M |
|
Total Debt
|
| 9.94M | 0.17M | 0.09M | 0.07M | | | | | 298.66M | | | |
|
Common Equity
|
-0.04M | -0.20M | 55.82M | 25.72M | -3.12M | -16.93M | -9.74M | 54.20M | 64.28M | 72.98M | 5.98M | -89.39M | -41.68M |
|
Shareholder's Equity
|
-0.04M | -0.20M | 55.82M | 25.72M | -3.12M | -16.93M | -9.74M | 54.20M | 64.28M | 72.98M | 5.98M | -89.39M | -41.68M |
|
Liabilities and Shareholders Equity
|
| 73.94M | 164.55M | 143.90M | 143.14M | 157.72M | 231.11M | 638.95M | 707.01M | 786.76M | 819.62M | 1,218.86M | 1,368.47M |
|
Retained Earnings
|
-0.04M | -0.14M | -133.53M | -176.93M | -220.91M | -265.34M | -307.03M | -366.30M | -414.70M | -452.43M | -525.12M | -652.64M | -707.68M |
|
Preferred Shares
|
| -10.60M | | | | | | | | | | | |
|
Treasury Shares
|
| 0.11M | 0.11M | 0.60M | 0.38M | 0.57M | 2.36M | 3.04M | 2.90M | 1.89M | 1.92M | 2.20M | 2.72M |