|
Cash & Equivalents
|
| | | 256.87M | 269.43M | 818.79M | 1,094.13M | 517.81M | 236.48M | 224.29M | 197.70M | 241.20M | 442.24M | 404.26M | 374.98M | 566.05M | 518.97M | 518.58M | 503.88M | 509.06M | 638.19M | 637.19M | 632.62M | 721.89M | 940.49M | 1,017.78M | 1,188.58M | 797.06M | 817.39M | 619.06M | 610.87M | 648.62M | 657.40M | 599.99M | 583.29M |
|
Short-term Investments
|
| | | 0.57M | 0.37M | 0.37M | 0.37M | 251.20M | 515.65M | 525.96M | 456.08M | 414.94M | 315.71M | 269.78M | 223.59M | 207.45M | 261.66M | 304.29M | 314.57M | 293.76M | 329.43M | 357.54M | 342.73M | 309.77M | 350.76M | 426.27M | 401.64M | 248.40M | 269.40M | 319.29M | 331.51M | 314.92M | 291.29M | 244.47M | 256.58M |
|
Cash & Current Investments
|
| | | 257.44M | 269.80M | 819.16M | 1,094.50M | 769.01M | 752.12M | 750.25M | 653.78M | 656.14M | 757.95M | 674.04M | 598.57M | 773.50M | 780.63M | 822.87M | 818.46M | 802.82M | 967.62M | 994.73M | 975.35M | 1,031.67M | 1,291.26M | 1,444.05M | 1,590.22M | 1,045.46M | 1,086.79M | 938.35M | 942.38M | 963.55M | 948.69M | 844.46M | 839.87M |
|
Receivables - Net
|
| | | 123.75M | 104.13M | 108.36M | 130.61M | 174.55M | 117.13M | 138.65M | 159.46M | 237.84M | 220.60M | 224.50M | 261.08M | 323.57M | 250.37M | 284.73M | 305.60M | 440.95M | 300.87M | 339.53M | 422.61M | 516.91M | 408.63M | 414.74M | 360.46M | 439.30M | 306.15M | 309.88M | 300.44M | 429.58M | 307.60M | 356.94M | 354.98M |
|
Receivables - Other
|
| | | 16.10M | 13.60M | 15.00M | 13.40M | 11.90M | 14.60M | 16.80M | 19.20M | 13.40M | 14.20M | 17.80M | 23.30M | 17.50M | 15.90M | 14.60M | 15.00M | 12.60M | 13.40M | 9.40M | 13.61M | 12.44M | 17.50M | 16.20M | 19.40M | 15.92M | 12.32M | 13.45M | 13.64M | 13.80M | 9.60M | 9.90M | 9.00M |
|
Receivables
|
| | | 139.85M | 117.73M | 123.36M | 144.01M | 186.45M | 131.73M | 155.45M | 178.66M | 251.24M | 234.80M | 242.30M | 284.38M | 341.07M | 266.26M | 299.33M | 320.60M | 453.55M | 314.27M | 348.93M | 436.22M | 529.35M | 426.13M | 430.94M | 379.86M | 455.22M | 318.47M | 323.33M | 314.09M | 443.38M | 317.20M | 366.84M | 363.98M |
|
Prepaid Assets
|
| | | 23.35M | 29.78M | 26.78M | 28.34M | 29.98M | 39.34M | 38.91M | 37.81M | 37.41M | 51.18M | 52.16M | 47.34M | 48.39M | 65.17M | 61.20M | 67.84M | 63.24M | 80.67M | 79.14M | 68.81M | 69.99M | 86.72M | 81.49M | 72.63M | 66.98M | 84.54M | 81.69M | 75.41M | 82.37M | 111.20M | 107.76M | 103.33M |
|
Current Assets
|
| | | 418.80M | 415.73M | 968.06M | 1,265.51M | 984.52M | 922.13M | 943.49M | 869.39M | 943.89M | 1,043.24M | 968.02M | 929.76M | 1,162.35M | 1,111.44M | 1,182.79M | 1,206.59M | 1,319.60M | 1,362.52M | 1,422.78M | 1,480.38M | 1,631.00M | 1,804.06M | 1,956.47M | 2,042.68M | 1,567.67M | 1,489.80M | 1,343.38M | 1,331.88M | 1,489.26M | 1,377.08M | 1,319.05M | 1,307.15M |
|
Property, Plant & Equipment (Net)
|
| | | 63.02M | 60.09M | 60.41M | 73.97M | 75.83M | 84.09M | 92.08M | 105.92M | 128.29M | 134.81M | 150.65M | 159.65M | 165.04M | 164.13M | 173.98M | 177.83M | 184.66M | 183.70M | 186.23M | 196.13M | 199.89M | 206.03M | 220.92M | 230.96M | 245.17M | 255.74M | 265.54M | 278.62M | 299.37M | 310.15M | 327.95M | 343.64M |
|
Long-Term Investments
|
| | | | | | | 164.22M | 184.68M | 180.15M | 257.78M | 239.73M | 140.12M | 66.27M | 76.78M | 92.72M | 94.93M | 64.09M | 89.45M | 94.94M | 94.75M | 133.24M | 129.78M | 186.05M | 120.80M | 85.20M | 55.45M | 121.98M | 139.11M | 102.54M | 112.81M | 134.10M | 160.14M | 208.86M | 208.53M |
|
Goodwill
|
| | | 37.31M | 36.07M | 35.37M | 194.53M | 195.22M | 194.78M | 195.43M | 195.02M | 194.88M | 193.59M | 349.25M | 348.50M | 350.15M | 351.51M | 355.60M | 355.35M | 355.06M | 354.06M | 353.33M | 352.42M | 353.62M | 353.31M | 353.35M | 351.49M | 353.14M | 352.45M | 455.52M | 455.68M | 454.48M | 455.28M | 456.37M | 457.25M |
|
Intangibles
|
| | | 14.15M | 11.28M | 10.14M | 79.16M | 74.20M | 69.49M | 65.07M | 60.76M | 56.50M | 52.24M | 135.82M | 128.41M | 121.83M | 115.01M | 110.33M | 102.80M | 98.82M | 87.28M | 81.25M | 75.23M | 70.28M | 65.25M | 60.30M | 55.60M | 50.91M | 46.21M | 90.23M | 83.31M | 76.39M | 69.47M | 64.55M | 60.82M |
|
Goodwill & Intangibles
|
| | | 51.45M | 47.35M | 45.51M | 273.69M | 269.43M | 264.26M | 260.50M | 255.78M | 251.38M | 245.84M | 485.08M | 476.92M | 471.98M | 466.52M | 465.92M | 458.15M | 453.87M | 441.33M | 434.57M | 427.65M | 423.90M | 418.56M | 413.65M | 407.10M | 404.04M | 398.66M | 545.75M | 538.99M | 530.87M | 524.75M | 520.92M | 518.06M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | | 822.03M | 816.54M | 840.47M | 844.84M | 836.64M | 838.69M |
|
Other Non-Current Assets
|
| | | 75.53M | 78.40M | 86.20M | 97.09M | 112.58M | 115.92M | 124.43M | 136.25M | 153.33M | 169.69M | 198.32M | 225.12M | 260.13M | 274.04M | 289.64M | 300.07M | 311.83M | 313.76M | 322.69M | 329.96M | 350.90M | 359.25M | 369.75M | 383.20M | 409.63M | 415.74M | 427.60M | 445.99M | 467.20M | 461.97M | 462.93M | 462.55M |
|
Non-Current Assets
|
| | | 201.18M | 198.74M | 201.63M | 453.93M | 75.83M | 816.27M | 818.34M | 242.54M | 947.25M | 878.25M | 1,085.29M | 1,121.36M | 1,174.16M | 1,185.68M | 1,172.90M | 1,203.91M | 1,221.67M | 1,211.61M | 1,244.56M | 1,251.20M | 1,381.72M | 1,325.84M | 1,310.94M | 1,294.94M | 1,403.62M | 1,436.89M | 2,410.56M | 2,438.33M | 2,523.44M | 2,570.32M | 2,630.87M | 2,674.88M |
|
Assets
|
| | | 619.97M | 614.47M | 1,169.70M | 1,719.44M | 1,615.42M | 1,738.40M | 1,761.84M | 1,786.37M | 1,891.14M | 1,921.49M | 2,053.31M | 2,051.12M | 2,336.51M | 2,297.12M | 2,355.69M | 2,410.50M | 2,541.26M | 2,574.13M | 2,667.35M | 2,731.58M | 3,012.72M | 3,129.90M | 3,267.41M | 3,337.63M | 2,971.29M | 2,926.69M | 3,753.94M | 3,770.21M | 4,012.70M | 3,947.40M | 3,949.92M | 3,982.04M |
|
Accounts Payables
|
| | | 23.71M | 13.27M | 16.65M | 22.06M | 19.59M | 21.44M | 23.45M | 29.10M | 28.14M | 21.50M | 33.05M | 32.31M | 37.37M | 14.87M | 33.61M | 47.71M | 52.80M | 26.21M | 44.45M | 47.18M | 24.39M | 14.69M | 5.80M | 14.79M | 19.03M | 17.70M | 8.12M | 18.14M | 30.70M | 24.58M | 10.64M | 22.48M |
|
Payables
|
| | | 23.71M | 13.27M | 16.65M | 22.06M | 19.59M | 21.44M | 23.45M | 29.10M | 28.14M | 21.50M | 33.05M | 32.31M | 37.37M | 14.87M | 33.61M | 47.71M | 52.80M | 26.21M | 44.45M | 47.18M | 24.39M | 14.69M | 5.80M | 14.79M | 19.03M | 17.70M | 8.12M | 18.14M | 30.70M | 24.58M | 10.64M | 22.48M |
|
Accumulated Expenses
|
| | | 50.85M | 33.91M | 51.21M | 53.69M | 77.55M | 57.68M | 79.98M | 70.86M | 83.19M | 81.65M | 111.62M | 114.22M | 156.16M | 129.64M | 142.60M | 144.74M | 160.16M | 137.72M | 149.76M | 146.30M | 163.13M | 141.99M | 162.24M | 159.38M | 195.27M | 153.93M | 178.60M | 158.78M | 227.12M | 170.98M | 208.00M | 180.98M |
|
Other Accumulated Expenses
|
| | | 11.57M | 12.02M | 11.76M | 17.57M | 13.90M | 12.97M | 16.56M | 12.96M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | 20.47M | 13.34M | 2.03M | 11.51M | | 0.02M | | 36.92M | 722.89M | 724.00M | 725.11M | 689.11M | | | | | | | | |
|
Current Leases
|
| | | | | | | | 16.92M | 17.19M | 18.74M | 20.73M | 27.61M | 30.41M | 30.63M | 32.97M | 34.78M | 34.95M | 35.23M | 37.40M | 37.29M | 43.48M | 34.71M | 24.05M | 22.74M | 23.05M | 21.70M | 22.23M | 20.93M | 19.77M | 19.51M | 19.08M | 21.82M | 21.18M | 15.84M |
|
Current Deferred Revenue
|
| | | 270.19M | 282.47M | 289.72M | 316.62M | 381.06M | 385.46M | 402.73M | 423.74M | 507.56M | 552.35M | 624.03M | 686.18M | 779.64M | 829.84M | 914.62M | 940.11M | 1,029.89M | 1,049.53M | 1,073.80M | 1,088.20M | 1,172.87M | 1,190.36M | 1,208.41M | 1,204.60M | 1,320.06M | 1,313.23M | 1,307.57M | 1,307.75M | 1,455.44M | 1,422.88M | 1,436.03M | 1,444.60M |
|
Total Current Liabilities
|
| | | 373.82M | 362.50M | 389.59M | 434.64M | 516.31M | 522.61M | 574.15M | 588.49M | 693.97M | 729.59M | 854.04M | 923.10M | 1,093.17M | 1,097.91M | 1,209.63M | 1,260.37M | 1,371.64M | 1,343.72M | 1,402.24M | 1,449.53M | 2,208.32M | 2,195.46M | 2,233.96M | 2,189.22M | 1,660.62M | 1,604.96M | 1,607.30M | 1,598.77M | 1,831.91M | 1,741.43M | 1,776.44M | 1,783.74M |
|
Convertible Debt
|
| | | | | | 432.57M | 438.93M | 445.38M | 451.93M | 458.58M | 465.32M | 472.16M | 479.11M | 486.15M | 693.22M | 742.58M | 730.27M | 718.82M | 718.49M | 719.62M | 720.68M | 684.86M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 23.04M | 22.86M | 22.63M | 23.05M | 24.20M | 7.59M | 7.78M | 9.34M | 11.48M | 11.29M | 11.84M | 14.72M | 16.49M | 17.94M | 18.14M | 17.07M | 16.73M | 15.79M | 14.63M | 15.24M | 16.93M | 17.71M | 21.84M | 22.07M | 21.98M | 23.84M | 23.02M | 22.93M | 21.52M | 24.35M | 27.43M | 28.03M |
|
Preferred Stock Liabilities
|
| | | 547.50M | 547.85M | | | | | | | | | | | 3.39M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 25.41M | 2.50M | 2.50M | 2.50M | 78.28M | 4.27M | 4.27M | 4.28M | 108.99M | 4.81M | 8.74M | 7.97M | 120.77M | 6.48M | 6.42M | 6.38M | 106.49M | 9.08M | 10.32M | 10.40M | 133.83M | 12.32M | 13.92M | 17.16M | 152.31M | 18.04M | 18.12M | 19.30M | 20.60M | 22.38M | 19.06M | 18.50M |
|
Operating Leases
|
| | | | | | | | 171.70M | 167.69M | 169.10M | 162.43M | 201.36M | 208.28M | 199.71M | 165.70M | 156.00M | 146.03M | 136.24M | 126.34M | 114.98M | 90.48M | 81.24M | 141.35M | 136.24M | 130.75M | 124.55M | 120.82M | 117.44M | 115.83M | 111.13M | 105.35M | 111.12M | 105.76M | 134.53M |
|
Other Non-Current Liabilities
|
| | | 4.01M | 4.42M | 3.80M | 9.37M | 9.70M | 6.09M | 6.53M | 5.96M | 6.70M | 7.10M | 19.84M | 24.07M | 32.33M | 32.97M | 33.32M | 32.06M | 23.25M | 22.00M | 21.86M | 21.81M | 18.11M | 18.66M | 19.17M | 19.59M | 21.33M | 25.41M | 28.26M | 28.70M | 30.63M | 33.31M | 33.25M | 35.72M |
|
Total Non-Current Liabilities
|
| | | 407.11M | 395.93M | 422.43M | 899.89M | 991.36M | 1,134.62M | 1,188.63M | 1,211.05M | 1,338.12M | 1,391.60M | 1,531.58M | 1,601.02M | 1,975.05M | 2,020.91M | 2,110.49M | 2,138.88M | 2,242.51M | 2,203.18M | 2,238.35M | 2,241.27M | 2,377.32M | 2,361.75M | 2,400.47M | 2,353.00M | 1,820.22M | 1,764.28M | 1,764.28M | 1,752.14M | 1,979.38M | 1,899.29M | 1,928.69M | 1,964.80M |
|
Total Liabilities
|
| | | 411.12M | 400.35M | 426.23M | 909.27M | 1,001.05M | 1,140.72M | 1,195.16M | 1,217.00M | 1,344.81M | 1,398.70M | 1,551.42M | 1,625.09M | 2,007.38M | 2,053.88M | 2,143.81M | 2,170.93M | 2,265.76M | 2,225.18M | 2,260.22M | 2,263.08M | 2,395.43M | 2,380.41M | 2,419.65M | 2,372.59M | 1,841.55M | 1,789.69M | 1,792.54M | 1,780.83M | 2,010.01M | 1,932.60M | 1,961.95M | 2,000.52M |
|
Total Debt
|
| | | | | | | | | | | | | | | 20.47M | 13.34M | 2.03M | 11.51M | | 0.02M | | 36.92M | 722.89M | 724.00M | 725.11M | 689.11M | | | | | | | | |
|
Common Equity
|
| | | -338.65M | -333.73M | 743.47M | 810.17M | 614.36M | 597.68M | 566.68M | 569.36M | 546.33M | 522.79M | 501.89M | 426.03M | 325.74M | 243.24M | 211.88M | 239.57M | 275.50M | 348.95M | 407.13M | 468.51M | 617.29M | 749.49M | 847.76M | 965.03M | 1,129.74M | 1,137.00M | 1,961.41M | 1,989.38M | 2,002.69M | 2,014.80M | 1,987.97M | 1,981.52M |
|
Shareholder's Equity
|
| | | -338.65M | -333.73M | 743.47M | 810.17M | 614.36M | 597.68M | 566.68M | 569.36M | 546.33M | 522.79M | 501.89M | 426.03M | 325.74M | 243.24M | 211.88M | 239.57M | 275.50M | 348.95M | 407.13M | 468.51M | 617.29M | 749.49M | 847.76M | 965.03M | 1,129.74M | 1,137.00M | 1,961.41M | 1,989.38M | 2,002.69M | 2,014.80M | 1,987.97M | 1,981.52M |
|
Liabilities and Shareholders Equity
|
| | | 619.97M | 614.47M | 1,169.70M | 1,719.44M | 1,615.42M | 1,738.40M | 1,761.84M | 1,786.37M | 1,891.14M | 1,921.49M | 2,053.31M | 2,051.12M | 2,336.51M | 2,297.12M | 2,355.69M | 2,410.50M | 2,541.26M | 2,574.13M | 2,667.35M | 2,731.58M | 3,012.72M | 3,129.90M | 3,267.41M | 3,337.63M | 2,971.29M | 2,926.69M | 3,753.94M | 3,770.21M | 4,012.70M | 3,947.40M | 3,949.92M | 3,982.04M |
|
Treasury Shares
|
18.16M | 21.42M | 22.16M | 23.10M | 15.00M | 0.20M | 0.70M | 17.14M | 15.03M | 16.44M | 15.13M | | 12.63M | 13.35M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M |
|
Retained Earnings
|
| | | -502.32M | -773.01M | -809.72M | -862.53M | -928.78M | -974.55M | -1043.18M | -1089.78M | -1137.18M | -1184.99M | -1249.55M | -1308.04M | -1380.45M | -1376.57M | -1402.07M | -1407.74M | -1438.19M | -1465.56M | -1535.65M | -1603.55M | -1598.68M | -1638.62M | -1661.23M | -1697.46M | -1670.22M | -1785.52M | -1099.05M | -1209.57M | -1287.32M | -1399.07M | -1536.90M | -1668.72M |