|
Cash & Equivalents
|
351.20M | 395.70M | 422.70M | 430.00M | 665.30M | 504.10M | 536.20M | 519.30M | 359.20M | 343.60M | 443.20M | 551.30M | 486.40M | 334.10M | 452.70M | 314.90M | 845.50M | 885.30M | 688.90M | 533.00M | 445.50M | 352.10M | 372.00M | 232.80M | 332.70M | 510.30M | 604.30M | 614.90M | 548.90M | 515.10M | 517.60M | 1,328.30M | 942.20M | 736.30M | 730.70M |
|
Short-term Investments
|
| | | | 180.70M | 477.70M | 502.90M | 570.00M | 556.00M | 629.20M | 587.70M | 607.70M | 614.40M | 783.50M | 773.80M | 806.40M | 1,070.90M | 1,058.90M | 1,239.80M | 1,185.10M | 1,050.10M | 1,094.20M | 1,081.40M | 1,110.60M | 920.40M | 717.20M | 704.60M | 741.10M | 627.00M | 547.40M | 373.20M | 265.90M | 237.80M | 218.40M | 194.60M |
|
Cash & Current Investments
|
351.20M | 395.70M | 422.70M | 430.00M | 846.00M | 981.80M | 1,039.10M | 1,089.30M | 915.20M | 972.80M | 1,030.90M | 1,159.00M | 1,100.80M | 1,117.60M | 1,226.50M | 1,121.30M | 1,916.40M | 1,944.20M | 1,928.70M | 1,718.10M | 1,495.60M | 1,446.30M | 1,453.40M | 1,343.40M | 1,253.10M | 1,227.50M | 1,308.90M | 1,356.00M | 1,175.90M | 1,062.50M | 890.80M | 1,594.20M | 1,180.00M | 954.70M | 925.30M |
|
Receivables - Net
|
| | | 29.30M | 26.20M | 31.20M | 28.60M | 28.60M | 34.10M | 37.60M | 38.40M | 36.70M | 36.90M | 45.60M | 49.60M | 43.40M | 50.50M | 52.20M | 40.90M | 49.60M | 44.60M | 46.70M | 49.70M | 53.80M | 57.60M | 60.30M | 64.10M | 68.70M | 66.70M | 67.10M | 69.50M | 70.40M | 71.60M | 75.80M | 73.90M |
|
Receivables - Other
|
| | | 5.20M | 3.60M | 45.40M | 44.80M | 46.20M | 10.30M | 3.40M | 14.00M | 7.40M | | | | 2.70M | | | | 4.10M | | | | 6.50M | | | | 6.90M | | | | 5.00M | | | |
|
Receivables
|
| | | 34.50M | 29.80M | 76.60M | 73.40M | 74.80M | 44.40M | 41.00M | 52.40M | 44.10M | 36.90M | 45.60M | 49.60M | 46.10M | 50.50M | 52.20M | 40.90M | 53.70M | 44.60M | 46.70M | 49.70M | 60.30M | 57.60M | 60.30M | 64.10M | 75.60M | 66.70M | 67.10M | 69.50M | 75.40M | 71.60M | 75.80M | 73.90M |
|
Prepaid Assets
|
| | | 58.80M | 57.70M | 86.80M | 96.00M | 92.30M | 58.30M | 57.30M | 64.30M | 47.50M | 57.50M | 59.10M | 54.10M | 62.80M | 67.10M | 70.90M | 86.70M | 82.10M | 82.70M | 100.10M | 76.60M | 92.60M | 89.00M | 92.70M | 94.10M | 91.90M | 96.60M | 101.80M | 85.20M | 73.80M | 83.20M | 83.00M | 83.50M |
|
Current Assets
|
| | | 518.10M | 929.90M | 1,099.80M | 1,163.70M | 1,210.20M | 1,007.60M | 1,067.70M | 1,133.60M | 1,243.20M | 1,195.20M | 1,222.30M | 1,330.20M | 1,227.50M | 2,034.00M | 2,067.30M | 2,056.30M | 1,849.80M | 1,622.90M | 1,593.10M | 1,579.70M | 1,489.80M | 1,399.70M | 1,380.50M | 1,467.10M | 1,516.60M | 1,339.20M | 1,231.40M | 1,045.50M | 1,738.40M | 1,334.80M | 1,113.50M | 1,082.70M |
|
Property, Plant & Equipment (Net)
|
| | | 341.90M | 345.60M | 330.80M | 295.90M | 310.60M | 340.90M | 369.30M | 416.60M | 445.30M | 473.20M | 475.60M | 488.40M | 338.70M | 330.80M | 342.90M | 345.80M | 322.00M | 316.10M | 296.30M | 281.10M | 308.40M | 307.20M | 298.50M | 298.90M | 309.20M | 315.00M | 323.70M | 346.30M | 358.80M | 364.60M | 362.20M | 377.30M |
|
Goodwill
|
| | | 98.90M | 99.00M | 97.80M | 98.00M | 96.50M | 230.40M | 230.90M | 231.80M | 234.50M | 233.30M | 234.70M | 234.30M | 236.90M | 346.00M | 346.80M | 347.20M | 356.60M | 355.90M | 353.90M | 352.60M | 403.30M | 402.50M | 402.10M | 400.50M | 402.20M | 401.80M | 411.90M | 442.70M | 442.80M | 442.60M | 452.30M | 453.40M |
|
Intangibles
|
| | | 100.40M | 17.90M | 16.30M | 15.20M | 14.70M | 57.40M | 53.70M | 50.10M | 47.40M | 44.40M | 40.50M | 37.00M | 33.50M | 53.00M | 48.90M | 49.60M | 53.60M | 50.00M | 46.50M | 42.60M | 88.30M | 80.80M | 73.50M | 65.80M | 58.10M | 51.60M | 56.40M | 62.20M | 54.90M | 48.80M | 42.50M | 40.40M |
|
Goodwill & Intangibles
|
| | | 199.30M | 116.90M | 114.10M | 113.20M | 111.20M | 287.80M | 284.60M | 281.90M | 281.90M | 277.70M | 275.20M | 271.30M | 270.40M | 399.00M | 395.70M | 396.80M | 410.20M | 405.90M | 400.40M | 395.20M | 491.60M | 483.30M | 475.60M | 466.30M | 460.30M | 453.40M | 468.30M | 504.90M | 497.70M | 491.40M | 494.80M | 493.80M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | 41.20M | | | | 498.70M | 495.40M | 491.20M | 486.90M | 460.40M | 460.80M | 461.50M | 458.10M | 466.70M | 465.20M | 465.40M | 433.90M |
|
Other Non-Current Assets
|
| | | 44.00M | 46.30M | 57.70M | 50.30M | 62.10M | 61.90M | 67.60M | 72.80M | 70.90M | 63.10M | 67.60M | 66.50M | 80.10M | 87.60M | 84.60M | 75.40M | 54.20M | 86.80M | 72.20M | 66.70M | 61.00M | 59.90M | 53.90M | 47.00M | 53.20M | 51.70M | 56.70M | 54.00M | 104.70M | 119.90M | 120.40M | 127.80M |
|
Non-Current Assets
|
| | | 501.80M | 508.80M | 502.60M | 459.40M | 483.90M | 1,121.00M | 1,297.20M | 1,353.00M | 1,456.00M | 1,522.10M | 1,520.00M | 1,532.10M | 1,159.70M | 1,273.30M | 1,260.80M | 1,282.80M | 1,241.50M | 1,229.10M | 1,165.70M | 1,123.10M | 1,620.30M | 1,594.00M | 1,558.10M | 1,543.50M | 1,466.90M | 1,458.50M | 1,487.10M | 1,531.20M | 1,586.80M | 1,622.50M | 1,665.90M | 1,713.10M |
|
Assets
|
| | | 1,019.90M | 1,438.70M | 1,602.40M | 1,623.10M | 1,694.10M | 2,128.60M | 2,364.90M | 2,486.60M | 2,699.20M | 2,717.30M | 2,742.30M | 2,862.30M | 2,387.20M | 3,307.30M | 3,328.10M | 3,339.10M | 3,091.30M | 2,852.00M | 2,758.80M | 2,702.80M | 3,110.10M | 2,993.70M | 2,938.60M | 3,010.60M | 2,983.50M | 2,797.70M | 2,718.50M | 2,576.70M | 3,325.20M | 2,957.30M | 2,779.40M | 2,795.80M |
|
Accounts Payables
|
| | | 31.90M | 29.40M | 24.00M | 27.90M | 33.30M | 27.40M | 31.80M | 31.30M | 40.70M | 38.80M | 26.30M | 29.50M | 18.70M | 27.70M | 31.60M | 23.00M | 25.70M | 24.40M | 30.30M | 34.40M | 38.60M | 38.60M | 44.30M | 45.20M | 38.50M | 32.00M | 37.80M | 35.50M | 36.50M | 33.60M | 38.20M | 37.30M |
|
Payables
|
| | | 31.90M | 29.40M | 24.00M | 27.90M | 33.30M | 27.40M | 31.80M | 31.30M | 40.70M | 38.80M | 26.30M | 29.50M | 18.70M | 27.70M | 31.60M | 23.00M | 25.70M | 24.40M | 30.30M | 34.40M | 38.60M | 38.60M | 44.30M | 45.20M | 38.50M | 32.00M | 37.80M | 35.50M | 36.50M | 33.60M | 38.20M | 37.30M |
|
Accumulated Expenses
|
| | | 129.80M | 143.10M | 172.30M | 163.20M | 164.50M | 148.80M | 149.40M | 149.90M | 161.90M | 149.50M | 134.50M | 129.40M | 156.70M | 169.90M | 158.70M | 170.90M | 140.80M | 155.20M | 147.70M | 137.20M | 139.90M | 167.10M | 151.10M | 150.50M | 155.20M | 143.20M | 151.60M | 147.10M | 143.20M | 148.50M | 134.00M | 149.70M |
|
Other Accumulated Expenses
|
| | | 69.70M | | | | 75.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 693.80M | 694.30M | 694.90M |
|
Current Leases
|
| | | 102.70M | 92.80M | 87.10M | 80.50M | 73.80M | 74.10M | 78.30M | 76.00M | 79.90M | 84.30M | 83.80M | 89.70M | 99.60M | 105.20M | 113.90M | 120.90M | 120.40M | 118.90M | 115.00M | 111.30M | 114.80M | 114.20M | 113.40M | 112.60M | 116.20M | 115.10M | 115.50M | 120.20M | 123.30M | 126.80M | 126.40M | 132.10M |
|
Current Taxes
|
| | | 0.40M | | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 417.90M | 444.60M | 464.80M | 479.30M | 485.00M | 508.40M | 517.30M | 541.10M | 554.20M | 576.80M | 583.50M | 598.60M | 610.50M | 641.00M | 657.50M | 668.00M | 671.50M | 691.70M | 691.90M | 698.60M | 702.60M | 727.70M | 734.50M | 734.70M | 725.00M | 741.80M | 743.00M | 739.80M | 727.70M | 739.80M | 742.60M | 740.60M |
|
Total Current Liabilities
|
| | | 738.40M | 746.10M | 793.30M | 815.10M | 837.50M | 865.80M | 903.10M | 948.30M | 1,014.80M | 970.80M | 981.80M | 1,026.90M | 1,087.80M | 1,074.90M | 1,125.00M | 1,175.10M | 1,175.80M | 1,117.40M | 1,135.70M | 1,156.40M | 1,196.50M | 1,152.50M | 1,177.20M | 1,196.80M | 1,201.50M | 1,166.80M | 1,184.00M | 1,202.10M | 1,210.80M | 1,837.00M | 1,855.20M | 1,903.20M |
|
Capital Leases
|
| | | 71.60M | 77.20M | 73.10M | 82.40M | 89.90M | 106.70M | 119.60M | 128.00M | 138.20M | 147.90M | 152.10M | 169.40M | 171.60M | 165.40M | 174.00M | 182.20M | 167.70M | 156.60M | 142.90M | 133.30M | 151.70M | 154.80M | 157.10M | 153.30M | 168.50M | 164.20M | 167.20M | 188.60M | 203.50M | 209.90M | 200.30M | 205.70M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 962.90M | 961.70M | 960.60M | 1,102.40M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | 1,367.40M | 1,368.40M | 1,369.30M | 1,370.30M | 1,371.20M | 1,372.20M | 1,373.10M | 1,374.00M | 1,375.00M | 1,375.90M | 1,376.90M | 1,377.80M | 1,378.70M | 1,379.70M | 1,380.60M | 1,381.60M | 688.70M | 689.10M | 689.50M |
|
Non-Current Deffered Revenue
|
| | | 69.80M | 68.90M | 73.60M | 73.40M | 81.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 515.60M | 679.70M | 702.20M | 711.90M | 855.80M | 853.90M | 867.00M | 759.60M | 832.30M | 810.30M | 828.80M | 632.00M | 714.90M | 686.00M | 662.30M | 585.20M | 634.40M | 621.20M | 618.20M | 310.70M | 356.60M | 344.00M | 333.70M | 250.40M | 318.80M | 362.50M | 418.60M |
|
Other Non-Current Liabilities
|
| | | 37.20M | 36.30M | 31.50M | 8.80M | 89.90M | 9.70M | 10.60M | 21.50M | 25.90M | 26.60M | 33.70M | 37.40M | 34.40M | 38.00M | 32.10M | 31.50M | 39.40M | 37.80M | 42.20M | 41.60M | 112.10M | 107.00M | 86.50M | 83.10M | 90.80M | 83.60M | 84.00M | 86.60M | 68.40M | 61.20M | 61.40M | 59.60M |
|
Total Non-Current Liabilities
|
| | | 879.80M | 892.20M | 940.00M | 970.90M | 927.40M | 1,414.00M | 1,624.10M | 1,702.50M | 1,864.90M | 1,890.30M | 1,905.20M | 1,973.60M | 2,019.00M | 3,352.30M | 3,390.80M | 3,470.20M | 3,345.80M | 3,277.50M | 3,259.50M | 3,252.50M | 3,307.40M | 3,251.90M | 3,264.00M | 3,277.80M | 3,058.50M | 2,991.30M | 3,005.80M | 3,036.20M | 4,009.20M | 3,971.80M | 4,023.50M | 4,267.40M |
|
Total Liabilities
|
| | | 917.00M | 928.50M | 971.50M | 979.70M | 1,017.30M | 1,423.70M | 1,634.70M | 1,724.00M | 1,890.80M | 1,916.90M | 1,938.90M | 2,011.00M | 2,053.40M | 3,390.30M | 3,422.90M | 3,501.70M | 3,385.20M | 3,315.30M | 3,301.70M | 3,294.10M | 3,419.50M | 3,358.90M | 3,350.50M | 3,360.90M | 3,149.30M | 3,074.90M | 3,089.80M | 3,122.80M | 4,077.60M | 4,033.00M | 4,084.90M | 4,327.00M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 972.90M | 1,655.50M | 1,654.90M | 1,797.30M |
|
Common Equity
|
| | | 102.90M | 510.20M | 630.90M | 643.50M | 676.80M | 704.90M | 730.20M | 762.60M | 808.40M | 800.40M | 803.40M | 851.30M | 333.80M | -83.00M | -94.80M | -162.60M | -293.90M | -463.30M | -542.90M | -591.30M | -309.40M | -365.20M | -411.90M | -350.30M | -165.80M | -277.20M | -371.30M | -546.10M | -752.40M | -1075.70M | -1305.50M | -1531.20M |
|
Shareholder's Equity
|
| | | 102.90M | 510.20M | 630.90M | 643.50M | 676.80M | 704.90M | 730.20M | 762.60M | 808.40M | 800.40M | 803.40M | 851.30M | 333.80M | -83.00M | -94.80M | -162.60M | -293.90M | -463.30M | -542.90M | -591.30M | -309.40M | -365.20M | -411.90M | -350.30M | -165.80M | -277.20M | -371.30M | -546.10M | -752.40M | -1075.70M | -1305.50M | -1531.20M |
|
Liabilities and Shareholders Equity
|
| | | 1,019.90M | 1,438.70M | 1,602.40M | 1,623.10M | 1,694.10M | 2,128.60M | 2,364.90M | 2,486.60M | 2,699.20M | 2,717.30M | 2,742.30M | 2,862.30M | 2,387.20M | 3,307.30M | 3,328.10M | 3,339.10M | 3,091.30M | 2,852.00M | 2,758.80M | 2,702.80M | 3,110.10M | 2,993.70M | 2,938.60M | 3,010.60M | 2,983.50M | 2,797.70M | 2,718.50M | 2,576.70M | 3,325.20M | 2,957.30M | 2,779.40M | 2,795.80M |
|
Retained Earnings
|
| | | -1049.70M | -1600.40M | -1619.40M | -1643.50M | -1659.50M | -1674.70M | -1700.10M | -1718.10M | -1726.20M | -1726.60M | -1764.40M | -1764.30M | -2241.40M | -2507.80M | -2547.50M | -2635.50M | -2739.40M | -2854.90M | -2926.10M | -2972.10M | -2772.10M | -2827.50M | -2895.60M | -2874.70M | -2742.30M | -2811.60M | -2872.60M | -2993.00M | -3146.50M | -3335.70M | -3487.60M | -3633.60M |
|
Treasury Shares
|
| | | 54.90M | 33.90M | 30.40M | 26.00M | 25.00M | 23.20M | 30.30M | 29.40M | 30.70M | 3.70M | 7.40M | 9.20M | 31.90M | 18.60M | 24.10M | 29.90M | 41.10M | 11.00M | 19.90M | 27.60M | 35.60M | 8.10M | 15.00M | 18.80M | 30.40M | 27.30M | 35.50M | 37.00M | 25.70M | 22.40M | 27.80M | 25.80M |