|
Cash & Equivalents
|
87.36M | 87.98M | 75.76M | 71.57M | 287.44M | 135.58M | 42.79M | 67.47M | 54.97M | 78.48M | 69.35M | 76.53M | 124.59M | 141.85M | 102.02M | 95.35M | 106.59M | 275.90M | 371.70M | 409.82M | 594.89M | 1,013.21M | 1,084.94M | 1,257.01M | 1,275.30M | 1,262.21M | 1,361.72M | 1,438.59M | 1,259.20M | 1,423.08M | 1,553.64M | 1,758.51M | 1,990.89M | 2,389.02M | 1,338.19M |
|
Short-term Investments
|
| | | | | 162.96M | 271.25M | 272.48M | 297.76M | 286.16M | 308.29M | 308.38M | 266.72M | 1,228.72M | 1,313.94M | 1,349.40M | 1,361.02M | 1,226.65M | 1,212.95M | 1,211.39M | 1,062.98M | 718.13M | 739.85M | 648.33M | 693.11M | 838.03M | 962.68M | 1,021.22M | 980.80M | 986.57M | 1,154.25M | 1,121.73M | 1,014.70M | 1,183.39M | 1,983.08M |
|
Cash & Current Investments
|
87.36M | 87.98M | 75.76M | 71.57M | 287.44M | 298.54M | 314.04M | 339.94M | 352.74M | 364.65M | 377.63M | 384.91M | 391.31M | 1,370.57M | 1,415.95M | 1,444.75M | 1,467.61M | 1,502.55M | 1,584.64M | 1,621.21M | 1,657.87M | 1,731.34M | 1,824.79M | 1,905.34M | 1,968.41M | 2,100.23M | 2,324.40M | 2,459.80M | 2,240.00M | 2,409.65M | 2,707.90M | 2,880.24M | 3,005.59M | 3,572.41M | 3,321.27M |
|
Receivables - Net
|
| 39.05M | | | 40.22M | 61.61M | 49.23M | 75.47M | 71.15M | 93.34M | 70.48M | 94.78M | 105.58M | 147.58M | 105.94M | 170.41M | 164.92M | 257.11M | 172.03M | 269.45M | 272.09M | 399.75M | 268.72M | 358.61M | 376.34M | 582.64M | 366.84M | 479.61M | 506.28M | 736.53M | 424.57M | 514.31M | 615.79M | 992.18M | 530.49M |
|
Receivables - Other
|
| | | | | | | | | | | | | 3.80M | 3.50M | 4.10M | 3.70M | 3.90M | 3.00M | 2.40M | 2.10M | 1.30M | 1.50M | 1.70M | 5.80M | 7.20M | 9.50M | 10.00M | 10.60M | 10.70M | 12.60M | 13.00M | 14.60M | 17.90M | 24.80M |
|
Receivables
|
| 39.05M | | | 40.22M | 61.61M | 49.23M | 75.47M | 71.15M | 93.34M | 70.48M | 94.78M | 105.58M | 151.38M | 109.44M | 174.51M | 168.62M | 261.01M | 175.03M | 271.85M | 274.19M | 401.05M | 270.22M | 360.31M | 382.14M | 589.84M | 376.34M | 489.61M | 516.88M | 747.23M | 437.17M | 527.31M | 630.39M | 1,010.08M | 555.29M |
|
Prepaid Assets
|
| 5.41M | | | 9.04M | 10.88M | 11.95M | 12.54M | 12.77M | 16.88M | 18.71M | 19.92M | 28.90M | 31.40M | 22.04M | 23.59M | 28.43M | 31.27M | 36.70M | 29.48M | 41.18M | 39.35M | 49.85M | 56.05M | 78.61M | 91.62M | 80.93M | 77.70M | 88.64M | 101.56M | 108.83M | 114.57M | 128.27M | 148.88M | 171.64M |
|
Current Assets
|
| 142.91M | | | 350.45M | 387.16M | 391.60M | 446.01M | 456.04M | 496.09M | 488.89M | 523.14M | 552.12M | 1,581.79M | 1,579.53M | 1,678.65M | 1,705.50M | 1,848.30M | 1,855.44M | 1,989.16M | 2,047.05M | 2,256.65M | 2,233.36M | 2,416.11M | 2,527.25M | 2,890.31M | 2,891.59M | 3,142.71M | 2,970.01M | 3,396.62M | 3,393.78M | 3,665.21M | 3,915.40M | 4,894.29M | 4,205.96M |
|
Property, Plant & Equipment (Net)
|
| 13.14M | | | 20.44M | 19.77M | 24.13M | 25.76M | 31.98M | 41.05M | 48.36M | 52.35M | 63.30M | 75.73M | 83.98M | 90.53M | 106.81M | 108.58M | 113.00M | 121.19M | 141.69M | 160.63M | 183.43M | 200.47M | 222.80M | 242.35M | 265.59M | 294.50M | 330.65M | 383.12M | 409.00M | 422.31M | 498.90M | 543.38M | 542.25M |
|
Goodwill
|
| | | | | | | | | 7.48M | 7.48M | 7.48M | 13.35M | 30.06M | 30.10M | 30.10M | 53.29M | 58.98M | 59.00M | 0.80M | 59.82M | 78.55M | 78.55M | 78.55M | 89.19M | 89.19M | 92.42M | 92.42M | 417.03M | 417.03M | 417.03M | 417.73M | 417.73M | 417.73M | 994.46M |
|
Intangibles
|
| | | | | | | | | 8.71M | 7.93M | 7.29M | 10.15M | 24.02M | 22.45M | 20.87M | 26.50M | 32.13M | 29.90M | 29.27M | 27.03M | 31.82M | 29.27M | 26.72M | 28.84M | 25.86M | 25.62M | 22.54M | 68.96M | 63.84M | 59.59M | 55.66M | 51.40M | 47.32M | 215.29M |
|
Goodwill & Intangibles
|
| | | | | | | | | 16.19M | 15.41M | 14.77M | 23.50M | 54.08M | 52.55M | 50.97M | 79.79M | 91.11M | 88.90M | 30.07M | 86.86M | 110.37M | 107.81M | 105.26M | 118.03M | 115.05M | 118.04M | 114.95M | 485.99M | 480.86M | 476.62M | 473.39M | 469.13M | 465.05M | 1,209.75M |
|
Other Non-Current Assets
|
18.25M | 24.19M | 25.19M | 27.67M | 32.76M | 39.77M | 39.59M | 42.54M | 44.71M | 48.57M | 48.37M | 50.52M | 58.02M | 77.67M | 83.69M | 95.04M | 107.93M | 149.66M | 154.04M | 165.48M | 181.40M | 210.79M | 211.47M | 219.05M | 232.30M | 259.41M | 253.39M | 255.88M | 268.08M | 296.52M | 286.66M | 284.29M | 298.13M | 328.72M | 322.56M |
|
Non-Current Assets
|
| 39.99M | | | 55.09M | 60.62M | 66.49M | 72.10M | 81.49M | 108.08M | 147.34M | 153.28M | 183.85M | 251.66M | 273.42M | 290.77M | 356.77M | 409.33M | 415.68M | 432.86M | 477.50M | 576.02M | 602.37M | 623.85M | 673.46M | 718.00M | 743.99M | 791.52M | 1,228.74M | 1,308.35M | 1,315.22M | 1,340.76M | 1,424.23M | 1,525.60M | 2,297.13M |
|
Assets
|
| 182.90M | | | 405.54M | 447.78M | 458.09M | 518.11M | 537.54M | 604.16M | 636.23M | 676.42M | 735.96M | 1,833.46M | 1,852.95M | 1,969.42M | 2,062.28M | 2,257.63M | 2,271.12M | 2,422.02M | 2,524.54M | 2,832.66M | 2,835.73M | 3,039.96M | 3,200.71M | 3,608.32M | 3,635.58M | 3,934.23M | 4,198.75M | 4,704.97M | 4,709.00M | 5,005.97M | 5,339.63M | 6,419.89M | 6,503.09M |
|
Accounts Payables
|
| 3.76M | | | 4.94M | 4.89M | 4.57M | 3.46M | 3.58M | 6.21M | 3.78M | 2.67M | 9.39M | 5.23M | 7.66M | 13.17M | 20.17M | 12.55M | 14.96M | 13.50M | 15.23M | 26.15M | 29.72M | 33.63M | 24.78M | 18.48M | 23.23M | 17.14M | 28.03M | 23.31M | 25.37M | 24.60M | 54.61M | 46.91M | 48.40M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,142.28M | 1,145.80M | 1,147.51M | 1,148.88M | | |
|
Payables
|
| 3.76M | | | 4.94M | 4.89M | 4.57M | 3.46M | 3.58M | 6.21M | 3.78M | 2.67M | 9.39M | 5.23M | 7.66M | 13.17M | 20.17M | 12.55M | 14.96M | 13.50M | 15.23M | 26.15M | 29.72M | 33.63M | 24.78M | 18.48M | 23.23M | 17.14M | 28.03M | 1,165.58M | 1,171.17M | 1,172.11M | 1,203.49M | 46.91M | 48.40M |
|
Accumulated Expenses
|
| 11.65M | | | 14.82M | 23.39M | 18.69M | 15.54M | 21.84M | 21.54M | 22.93M | 25.02M | 34.22M | 49.44M | 37.10M | 47.86M | 61.28M | 93.62M | 72.67M | 83.86M | 102.68M | 111.95M | 79.59M | 97.29M | 123.19M | 136.80M | 97.57M | 137.36M | 163.12M | 160.81M | 126.38M | 140.43M | 155.12M | 181.81M | 135.23M |
|
Current Leases
|
| | | | | | | | | | 9.41M | 11.14M | 12.94M | 15.60M | 17.80M | 20.15M | 20.97M | 19.84M | 20.49M | 19.66M | 19.60M | 26.10M | 28.65M | 29.17M | 31.05M | 34.47M | 38.14M | 44.77M | 50.86M | 50.87M | 49.60M | 49.92M | 47.23M | 52.50M | 68.40M |
|
Current Deferred Revenue
|
| 85.47M | | | 111.03M | 140.67M | 144.47M | 176.33M | 183.62M | 221.39M | 218.19M | 251.22M | 274.73M | 369.80M | 340.04M | 406.18M | 445.83M | 630.60M | 647.80M | 759.90M | 818.70M | 1,021.10M | 1,005.70M | 1,111.90M | 1,175.40M | 1,439.70M | 1,399.50M | 1,502.20M | 1,577.00M | 1,895.00M | 1,783.70M | 1,878.50M | 1,985.00M | 2,468.00M | 2,351.30M |
|
Total Current Liabilities
|
| 120.46M | | | 147.19M | 182.83M | 183.91M | 210.23M | 221.56M | 261.95M | 266.32M | 303.66M | 345.64M | 423.90M | 416.46M | 501.57M | 564.88M | 720.21M | 715.30M | 836.04M | 912.58M | 1,134.45M | 1,111.28M | 1,204.00M | 1,289.14M | 1,535.87M | 1,474.42M | 1,583.90M | 1,701.32M | 3,112.89M | 2,963.61M | 3,048.87M | 3,168.40M | 2,429.61M | 2,305.73M |
|
Convertible Debt
|
| | | | | | | | | | | | | 861.62M | 874.36M | 887.19M | 900.26M | 913.54M | 927.01M | 940.69M | 954.58M | 968.67M | 1,139.54M | 1,140.52M | 1,140.84M | 1,134.16M | 1,134.03M | 1,141.01M | 1,137.69M | | | | | 1,700.73M | 1,699.87M |
|
Non-Current Deffered Revenue
|
| 11.15M | | | 13.77M | 23.35M | 20.81M | 29.69M | 27.92M | 29.82M | 27.68M | 28.80M | 26.07M | 32.50M | 31.86M | 40.63M | 49.60M | 59.31M | 63.49M | 72.01M | 86.84M | 97.37M | 92.61M | 111.52M | 116.47M | 158.53M | 155.02M | 185.76M | 200.34M | 251.06M | 250.64M | 282.73M | 307.09M | 413.61M | 405.11M |
|
Preferred Stock Liabilities
|
| 200.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 18.00M | 34.24M | 34.44M | 40.85M | 28.02M | 35.27M | 33.83M | 35.47M | 31.23M | 30.53M | 29.28M | 31.03M | 50.95M | 51.06M | 46.23M | 42.88M | 41.92M | 43.61M | 47.91M | 46.90M | 44.82M | 41.94M | 40.91M | 32.70M | 43.35M | 65.77M |
|
Other Non-Current Liabilities
|
| 1.46M | | | 1.38M | 1.36M | 1.20M | 1.11M | 1.48M | 3.84M | 3.36M | 1.50M | 1.56M | 2.59M | 2.89M | 3.49M | 3.96M | 4.45M | 4.58M | 4.63M | 7.95M | 7.92M | 9.96M | 9.03M | 10.10M | 12.73M | 20.99M | 16.79M | 19.37M | 22.10M | 24.27M | 26.12M | 26.50M | 33.32M | 44.27M |
|
Total Non-Current Liabilities
|
| 131.61M | | | 160.96M | 206.19M | 204.71M | 239.93M | 249.48M | 291.76M | 318.82M | 355.76M | 399.61M | 1,346.04M | 1,357.95M | 1,463.22M | 1,550.21M | 1,724.28M | 1,736.34M | 1,878.03M | 1,985.02M | 2,251.44M | 2,394.50M | 2,502.27M | 2,589.34M | 2,870.48M | 2,807.07M | 2,958.58M | 3,086.24M | 3,408.77M | 3,256.19M | 3,372.50M | 3,508.19M | 4,587.30M | 4,476.49M |
|
Total Liabilities
|
| 133.07M | | | 162.35M | 207.54M | 205.92M | 241.04M | 250.96M | 295.60M | 322.18M | 357.26M | 401.17M | 1,348.63M | 1,360.84M | 1,466.71M | 1,554.17M | 1,728.74M | 1,740.92M | 1,882.65M | 1,992.97M | 2,259.36M | 2,404.46M | 2,511.30M | 2,599.44M | 2,883.20M | 2,828.06M | 2,975.37M | 3,105.61M | 3,430.87M | 3,280.46M | 3,398.62M | 3,534.69M | 4,620.61M | 4,520.76M |
|
Common Equity
|
| -151.14M | -161.41M | -167.06M | 243.19M | 240.24M | 252.18M | 277.07M | 286.58M | 308.56M | 314.05M | 319.16M | 334.79M | 484.83M | 492.11M | 502.70M | 508.11M | 528.89M | 530.20M | 539.37M | 531.58M | 573.30M | 431.27M | 528.66M | 601.27M | 725.11M | 807.52M | 958.86M | 1,093.14M | 1,274.10M | 1,428.55M | 1,607.35M | 1,804.94M | 1,799.27M | 1,982.33M |
|
Shareholder's Equity
|
| -151.14M | -161.41M | -167.06M | 243.19M | 240.24M | 252.18M | 277.07M | 286.58M | 308.56M | 314.05M | 319.16M | 334.79M | 484.83M | 492.11M | 502.70M | 508.11M | 528.89M | 530.20M | 539.37M | 531.58M | 573.30M | 431.27M | 528.66M | 601.27M | 725.11M | 807.52M | 958.86M | 1,093.14M | 1,274.10M | 1,428.55M | 1,607.35M | 1,804.94M | 1,799.27M | 1,982.33M |
|
Liabilities and Shareholders Equity
|
| 182.90M | | | 405.54M | 447.78M | 458.09M | 518.11M | 537.54M | 604.16M | 636.23M | 676.42M | 735.96M | 1,833.46M | 1,852.95M | 1,969.42M | 2,062.28M | 2,257.63M | 2,271.12M | 2,422.02M | 2,524.54M | 2,832.66M | 2,835.73M | 3,039.96M | 3,200.71M | 3,608.32M | 3,635.58M | 3,934.23M | 4,198.75M | 4,704.97M | 4,709.00M | 5,005.97M | 5,339.63M | 6,419.89M | 6,503.09M |
|
Retained Earnings
|
| -162.02M | | | -189.14M | -196.10M | -203.39M | -206.94M | -219.18M | -224.46M | -241.53M | -270.69M | -290.02M | -339.57M | -394.58M | -462.12M | -520.58M | -601.60M | -692.40M | -792.82M | -894.23M | -991.88M | -956.20M | -1013.65M | -1059.70M | -1090.37M | -1123.86M | -1152.33M | -1133.20M | -1148.08M | -1160.13M | -1167.86M | -1171.98M | -1189.56M | -1201.17M |
|
Treasury Shares
|
| | | | | 0.21M | 2.64M | 3.04M | 3.44M | 4.15M | 5.23M | 5.43M | 6.16M | 8.55M | 8.52M | 8.04M | 8.45M | 7.76M | 7.63M | 7.56M | 7.10M | 7.39M | 7.48M | 7.35M | 9.76M | 9.35M | 10.24M | 10.25M | 9.60M | 9.81M | 11.75M | 11.20M | 10.29M | 9.44M | 10.74M |