|
Assets
|
| 182.90M | 447.78M | 604.16M | 1,833.46M | 2,257.63M | 2,832.66M | 3,608.32M | 4,704.97M | 6,419.89M |
|
Cash & Equivalents
|
92.84M | 87.98M | 135.58M | 78.48M | 141.85M | 275.90M | 1,013.21M | 1,262.21M | 1,423.08M | 2,389.02M |
|
Short-term Investments
|
| | 162.96M | 286.16M | 1,228.72M | 1,226.65M | 718.13M | 838.03M | 986.57M | 1,183.39M |
|
Cash & Current Investments
|
92.84M | 87.98M | 298.54M | 364.65M | 1,370.57M | 1,502.55M | 1,731.34M | 2,100.23M | 2,409.65M | 3,572.41M |
|
Receivables - Net
|
| 39.05M | 61.61M | 93.34M | 147.58M | 257.11M | 399.75M | 582.64M | 736.53M | 992.18M |
|
Receivables - Other
|
| | | | 3.80M | 3.90M | 1.30M | 7.20M | 10.70M | 17.90M |
|
Receivables
|
| 39.05M | 61.61M | 93.34M | 151.38M | 261.01M | 401.05M | 589.84M | 747.23M | 1,010.08M |
|
Prepaid Assets
|
| 5.41M | 10.88M | 16.88M | 31.40M | 31.27M | 39.35M | 91.62M | 101.56M | 148.88M |
|
Current Assets
|
| 142.91M | 387.16M | 496.09M | 1,581.79M | 1,848.30M | 2,256.65M | 2,890.31M | 3,396.62M | 4,894.29M |
|
Property, Plant & Equipment (Net)
|
| 13.14M | 19.77M | 41.05M | 75.73M | 108.58M | 160.63M | 242.35M | 383.12M | 543.38M |
|
Goodwill
|
| | | 7.48M | 30.06M | 58.98M | 78.55M | 89.19M | 417.03M | 417.73M |
|
Intangibles
|
| | | 8.71M | 24.02M | 32.13M | 31.82M | 25.86M | 63.84M | 47.32M |
|
Goodwill & Intangibles
|
| | | 16.19M | 54.08M | 91.11M | 110.37M | 115.05M | 480.86M | 465.05M |
|
Other Non-Current Assets
|
14.39M | 24.19M | 39.77M | 48.57M | 77.67M | 149.66M | 210.79M | 259.41M | 296.52M | 328.72M |
|
Non-Current Assets
|
| 39.99M | 60.62M | 108.08M | 251.66M | 409.33M | 576.02M | 718.00M | 1,308.35M | 1,525.60M |
|
Accounts Payables
|
| 3.76M | 4.89M | 6.21M | 5.23M | 12.55M | 26.15M | 18.48M | 23.31M | 46.91M |
|
Notes Payables
|
| | | | | | | | 1,142.28M | |
|
Payables
|
| 3.76M | 4.89M | 6.21M | 5.23M | 12.55M | 26.15M | 18.48M | 1,165.58M | 46.91M |
|
Accumulated Expenses
|
| 11.65M | 23.39M | 21.54M | 49.44M | 93.62M | 111.95M | 136.80M | 160.81M | 181.81M |
|
Current Leases
|
| | | | 15.60M | 19.84M | 26.10M | 34.47M | 50.87M | 52.50M |
|
Current Deferred Revenue
|
| 85.47M | 140.67M | 221.39M | 369.80M | 630.60M | 1,021.10M | 1,439.70M | 1,895.00M | 2,468.00M |
|
Total Current Liabilities
|
| 120.46M | 182.83M | 261.95M | 423.90M | 720.21M | 1,134.45M | 1,535.87M | 3,112.89M | 2,429.61M |
|
Convertible Debt
|
| | | | 861.62M | 913.54M | 968.67M | 1,134.16M | | 1,700.73M |
|
Non-Current Deffered Revenue
|
| 11.15M | 23.35M | 29.82M | 32.50M | 59.31M | 97.37M | 158.53M | 251.06M | 413.61M |
|
Preferred Stock Liabilities
|
191.41M | 200.98M | | | | | | | | |
|
Operating Leases
|
| | | 18.00M | 28.02M | 31.23M | 50.95M | 41.92M | 44.82M | 43.35M |
|
Other Non-Current Liabilities
|
| 1.46M | 1.36M | 3.84M | 2.59M | 4.45M | 7.92M | 12.73M | 22.10M | 33.32M |
|
Total Non-Current Liabilities
|
| 131.61M | 206.19M | 291.76M | 1,346.04M | 1,724.28M | 2,251.44M | 2,870.48M | 3,408.77M | 4,587.30M |
|
Total Liabilities
|
124.74M | 133.07M | 207.54M | 295.60M | 1,348.63M | 1,728.74M | 2,259.36M | 2,883.20M | 3,430.87M | 4,620.61M |
|
Common Equity
|
-124.74M | -151.14M | 240.24M | 308.56M | 484.83M | 528.89M | 573.30M | 725.11M | 1,274.10M | 1,799.27M |
|
Shareholder's Equity
|
-124.74M | -151.14M | 240.24M | 308.56M | 484.83M | 528.89M | 573.30M | 725.11M | 1,274.10M | 1,799.27M |
|
Liabilities and Shareholders Equity
|
| 182.90M | 447.78M | 604.16M | 1,833.46M | 2,257.63M | 2,832.66M | 3,608.32M | 4,704.97M | 6,419.89M |
|
Retained Earnings
|
| -162.02M | -196.10M | -224.46M | -339.57M | -601.60M | -991.88M | -1090.37M | -1148.08M | -1189.56M |
|
Treasury Shares
|
| | 0.21M | 4.15M | 8.55M | 7.76M | 7.39M | 9.35M | 9.81M | 9.44M |