|
Cash & Equivalents
|
69.73M | 51.31M | 57.45M | 211.70M | 188.56M | 213.17M | 250.38M | 248.44M | 299.50M | 324.96M | 387.22M | 370.32M | 408.72M | 462.97M | 571.35M | 563.43M | 422.45M | 555.35M | 700.70M | 701.52M | 782.65M | 778.98M | 930.32M | 907.18M | 907.48M | 1,017.04M | 1,247.38M | 1,225.02M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | 57.89M | 82.21M | 97.83M | 100.22M | 96.19M | 99.01M | 89.64M |
|
Cash & Current Investments
|
69.73M | 51.31M | 57.45M | 211.70M | 188.56M | 213.17M | 250.38M | 248.44M | 299.50M | 324.96M | 387.22M | 370.32M | 408.72M | 462.97M | 571.35M | 563.43M | 422.45M | 555.35M | 700.70M | 701.52M | 782.65M | 836.87M | 1,012.52M | 1,005.01M | 1,007.71M | 1,113.23M | 1,346.39M | 1,314.66M |
|
Receivables - Net
|
| 115.43M | 82.38M | 85.60M | 166.48M | 157.06M | 93.76M | 110.25M | 200.85M | 242.08M | 134.00M | 149.80M | 264.29M | 350.67M | 191.84M | 185.73M | 304.41M | 442.52M | 238.28M | 262.73M | 361.65M | 602.74M | 245.00M | 303.34M | 391.58M | 624.44M | 292.09M | 315.04M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | 0.40M | | 7.60M | 11.50M | 5.20M | 5.10M | 4.10M | 7.80M | 1.60M | 14.00M | 23.70M |
|
Receivables
|
| 115.43M | 82.38M | 85.60M | 166.48M | 157.06M | 93.76M | 110.25M | 200.85M | 242.08M | 134.00M | 149.80M | 264.29M | 350.67M | 191.84M | 185.73M | 304.41M | 442.92M | 238.28M | 270.33M | 373.15M | 607.94M | 250.10M | 307.44M | 399.38M | 626.04M | 306.09M | 338.74M |
|
Prepaid Assets
|
| 18.77M | 21.05M | 23.17M | 20.07M | 79.04M | 58.72M | 61.26M | 28.50M | 64.25M | 65.84M | 80.06M | 81.33M | 72.19M | 35.44M | 39.26M | 33.03M | 37.29M | 52.44M | 53.15M | 52.30M | 66.75M | 67.44M | 68.67M | 73.13M | 83.90M | 100.91M | 86.52M |
|
Current Assets
|
| 213.22M | 190.25M | 355.56M | 411.44M | 487.78M | 441.94M | 461.14M | 574.50M | 680.28M | 638.05M | 652.71M | 812.32M | 948.42M | 859.80M | 851.28M | 830.90M | 1,118.18M | 1,074.43M | 1,101.59M | 1,286.66M | 1,605.30M | 1,424.44M | 1,483.58M | 1,575.23M | 1,931.46M | 1,851.82M | 1,838.17M |
|
Property, Plant & Equipment (Net)
|
| 17.93M | 20.28M | 24.66M | 28.03M | 31.51M | 33.67M | 33.92M | 35.38M | 36.92M | 37.84M | 40.20M | 41.98M | 45.27M | 45.78M | 45.72M | 50.53M | 53.58M | 54.38M | 46.95M | 49.41M | 53.33M | 51.21M | 52.65M | 49.43M | 61.52M | 66.00M | 66.08M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | 46.35M | 54.71M | 48.31M | 46.26M | 51.65M | 50.64M | 54.54M |
|
Goodwill
|
| 1,270.12M | 1,270.48M | 1,270.16M | 1,270.65M | 1,270.73M | 1,270.99M | 1,271.60M | 1,272.57M | 1,271.19M | 1,275.13M | 1,282.63M | 1,281.76M | 1,281.88M | 1,280.51M | 1,279.54M | 1,281.51M | 1,281.81M | 1,282.13M | 1,309.55M | 1,312.69M | 1,335.49M | 1,334.95M | 1,337.20M | 1,335.39M | 1,336.43M | 1,343.84M | 1,344.01M |
|
Intangibles
|
| 259.12M | 244.40M | 229.88M | 215.78M | 201.59M | 188.72M | 175.79M | 162.88M | 149.48M | 137.99M | 128.51M | 117.91M | 105.74M | 95.01M | 84.38M | 74.07M | 63.60M | 53.91M | 52.14M | 54.12M | 50.99M | 41.16M | 31.70M | 23.35M | 25.53M | 25.46M | 24.05M |
|
Goodwill & Intangibles
|
| 1,529.24M | 1,514.88M | 1,500.04M | 1,486.43M | 1,472.33M | 1,459.70M | 1,447.39M | 1,435.46M | 1,420.68M | 1,413.13M | 1,411.14M | 1,399.67M | 1,387.61M | 1,375.52M | 1,363.91M | 1,355.58M | 1,345.41M | 1,336.05M | 1,361.69M | 1,366.81M | 1,386.49M | 1,376.11M | 1,368.91M | 1,358.74M | 1,361.97M | 1,369.30M | 1,368.06M |
|
Long-Term Deferred Tax
|
| 10.68M | 10.78M | 10.81M | 10.71M | 7.41M | 21.18M | 24.45M | 25.26M | 16.81M | 17.01M | 16.49M | 16.39M | 28.11M | 26.37M | 24.96M | 23.73M | 79.82M | 99.07M | 113.83M | 129.12M | 138.84M | 160.46M | 177.71M | 514.84M | 529.55M | 527.79M | 523.48M |
|
Other Non-Current Assets
|
| 31.55M | 30.62M | 26.15M | 36.73M | 39.74M | 37.78M | 38.07M | 43.58M | 48.64M | 50.00M | 50.77M | 58.09M | 63.44M | 59.24M | 60.29M | 69.15M | 86.23M | 78.05M | 74.58M | 79.72M | 93.31M | 89.44M | 95.19M | 88.24M | 95.30M | 95.63M | 111.94M |
|
Non-Current Assets
|
| 1,598.15M | 1,585.33M | 1,577.26M | 1,576.86M | 1,559.10M | 1,604.89M | 1,595.02M | 1,592.05M | 1,575.94M | 1,576.05M | 1,590.19M | 1,585.44M | 1,592.89M | 1,570.85M | 1,570.71M | 1,582.98M | 1,647.16M | 1,652.88M | 1,680.57M | 1,712.55M | 1,804.48M | 1,833.22M | 1,846.08M | 2,159.88M | 2,208.22M | 2,229.12M | 2,243.56M |
|
Assets
|
| 1,811.37M | 1,775.58M | 1,932.82M | 1,988.31M | 2,046.88M | 2,046.83M | 2,056.16M | 2,166.56M | 2,256.22M | 2,214.10M | 2,242.90M | 2,397.76M | 2,541.31M | 2,430.65M | 2,421.99M | 2,413.88M | 2,765.35M | 2,727.31M | 2,782.16M | 2,999.21M | 3,409.78M | 3,257.66M | 3,329.65M | 3,735.11M | 4,139.68M | 4,080.93M | 4,081.73M |
|
Accounts Payables
|
| 6.56M | 4.70M | 10.53M | 10.83M | 11.11M | 3.77M | 8.19M | 12.15M | 9.62M | 3.43M | 16.01M | 22.26M | 22.71M | 4.79M | 4.59M | 14.69M | 21.95M | 6.07M | 15.84M | 13.23M | 21.41M | 3.90M | 17.30M | 8.55M | 27.29M | 7.99M | 21.62M |
|
Payables
|
| 6.56M | 4.70M | 10.53M | 10.83M | 11.11M | 3.77M | 8.19M | 12.15M | 9.62M | 3.43M | 16.01M | 22.26M | 22.71M | 4.79M | 4.59M | 14.69M | 21.95M | 6.07M | 15.84M | 13.23M | 21.41M | 3.90M | 17.30M | 8.55M | 27.29M | 7.99M | 21.62M |
|
Accumulated Expenses
|
| 64.92M | 51.75M | 78.70M | 86.19M | 95.01M | 74.91M | 84.50M | 104.79M | 119.53M | 98.95M | 105.42M | 116.15M | 141.56M | 114.21M | 129.98M | 154.08M | 188.38M | 156.15M | 146.78M | 171.93M | 233.68M | 169.90M | 208.82M | 213.13M | 252.50M | 207.02M | 230.03M |
|
Short term Debt
|
| 597.15M | 600.20M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | 9.71M | 9.31M | 9.37M | 9.49M | 10.42M | 11.21M | 11.70M | 12.77M | 12.40M | 12.88M | 14.99M | 15.65M | 15.93M | 15.91M | 16.29M | 15.51M | 15.35M | 15.61M | 13.99M | 13.98M | 15.32M | 16.98M |
|
Current Deferred Revenue
|
| 272.77M | 281.98M | 291.86M | 352.21M | 384.06M | 352.80M | 349.54M | 424.00M | 509.27M | 486.07M | 461.44M | 563.04M | 688.55M | 617.97M | 561.47M | 647.26M | 811.06M | 721.82M | 677.84M | 757.14M | 987.95M | 862.08M | 806.17M | 812.89M | 1,087.52M | 1,002.19M | 889.96M |
|
Total Current Liabilities
|
| 950.90M | 938.63M | 381.09M | 449.23M | 490.18M | 441.19M | 451.54M | 550.30M | 647.91M | 598.87M | 594.09M | 713.15M | 865.60M | 749.38M | 708.91M | 831.02M | 1,037.04M | 899.95M | 856.37M | 958.59M | 1,258.55M | 1,051.23M | 1,047.90M | 1,048.57M | 1,381.29M | 1,232.52M | 1,158.58M |
|
Non-Current Debt
|
| 1,011.79M | 1,002.79M | 569.79M | 540.24M | 509.99M | 510.45M | 480.94M | 451.43M | 391.91M | 362.40M | 332.91M | 303.42M | 273.92M | 244.43M | 214.95M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 92.97M | 93.60M | 77.63M | 79.11M | 60.71M | 49.58M | 44.65M | 47.85M | 47.50M | 33.68M | 22.63M | 30.94M | 25.78M | 16.35M | 16.95M | 25.78M | 34.42M | 28.71M | 33.59M | 38.51M | 62.31M | 52.18M | 54.88M | 54.94M | 50.99M | 47.19M | 42.98M |
|
Non-Current Deferred Tax Liability
|
| 59.48M | 38.72M | | 2.49M | 41.45M | | | | 40.75M | 1.01M | 1.36M | 1.22M | 39.08M | | | 0.02M | 62.05M | 0.30M | 0.30M | 0.32M | 62.16M | 0.99M | 1.00M | 0.56M | 0.42M | 0.44M | 0.87M |
|
Operating Leases
|
| | | | | 50.70M | 48.68M | 47.13M | 48.20M | 38.20M | 53.24M | 65.58M | 64.68M | 52.07M | 59.08M | 67.13M | 74.58M | 59.52M | 78.62M | 75.77M | 74.29M | 54.01M | 81.41M | 80.60M | 75.21M | 61.38M | 87.75M | 86.82M |
|
Other Non-Current Liabilities
|
| 98.36M | 139.47M | 18.03M | 18.05M | 20.29M | 18.06M | 18.31M | 18.41M | 16.07M | 16.35M | 16.53M | 20.05M | 19.41M | 28.18M | 25.24M | 30.45M | 29.21M | 30.72M | 30.39M | 29.92M | 18.40M | 19.57M | 16.93M | 16.53M | 24.45M | 30.07M | 30.86M |
|
Total Non-Current Liabilities
|
| 2,103.26M | 2,073.74M | 1,028.51M | 1,071.07M | 1,060.88M | 1,040.19M | 1,014.94M | 1,088.41M | 1,126.55M | 1,038.80M | 1,005.36M | 1,101.70M | 1,217.45M | 1,056.84M | 995.07M | 916.41M | 1,131.27M | 991.66M | 950.11M | 1,055.42M | 1,375.88M | 1,170.45M | 1,168.77M | 1,165.29M | 1,494.08M | 1,352.58M | 1,272.27M |
|
Total Liabilities
|
| 2,201.62M | 2,213.21M | 1,046.54M | 1,089.12M | 1,081.17M | 1,058.25M | 1,033.25M | 1,106.82M | 1,142.62M | 1,055.14M | 1,021.89M | 1,121.75M | 1,236.86M | 1,085.02M | 1,020.31M | 946.86M | 1,160.48M | 1,022.38M | 980.51M | 1,085.34M | 1,394.29M | 1,190.03M | 1,185.70M | 1,181.82M | 1,518.53M | 1,382.65M | 1,303.14M |
|
Total Debt
|
| 1,608.94M | 1,602.99M | 569.79M | 540.24M | 509.99M | 510.45M | 480.94M | 451.43M | 391.91M | 362.40M | 332.91M | 303.42M | 273.92M | 244.43M | 214.95M | | | | | | | | | | | | |
|
Common Equity
|
| -390.26M | -437.63M | 886.28M | 899.19M | 965.70M | 988.58M | 1,022.91M | 1,059.74M | 1,113.60M | 1,158.95M | 1,221.00M | 1,276.02M | 1,304.45M | 1,345.63M | 1,401.68M | 1,467.02M | 1,604.87M | 1,704.93M | 1,801.65M | 1,913.88M | 2,015.49M | 2,067.64M | 2,143.96M | 2,553.28M | 2,621.15M | 2,698.29M | 2,778.59M |
|
Shareholder's Equity
|
| -390.26M | -437.63M | 886.28M | 899.19M | 965.70M | 988.58M | 1,022.91M | 1,059.74M | 1,113.60M | 1,158.95M | 1,221.00M | 1,276.02M | 1,304.45M | 1,345.63M | 1,401.68M | 1,467.02M | 1,604.87M | 1,704.93M | 1,801.65M | 1,913.88M | 2,015.49M | 2,067.64M | 2,143.96M | 2,553.28M | 2,621.15M | 2,698.29M | 2,778.59M |
|
Liabilities and Shareholders Equity
|
| 1,811.37M | 1,775.58M | 1,932.82M | 1,988.31M | 2,046.88M | 2,046.83M | 2,056.16M | 2,166.56M | 2,256.22M | 2,214.10M | 2,242.90M | 2,397.76M | 2,541.31M | 2,430.65M | 2,421.99M | 2,413.88M | 2,765.35M | 2,727.31M | 2,782.16M | 2,999.21M | 3,409.78M | 3,257.66M | 3,329.65M | 3,735.11M | 4,139.68M | 4,080.93M | 4,081.73M |
|
Retained Earnings
|
| -176.00M | -225.16M | -642.49M | -640.73M | -589.82M | -580.86M | -563.38M | -544.96M | -513.80M | -500.50M | -476.86M | -462.28M | -461.35M | -459.23M | -448.71M | -433.68M | -353.39M | -315.20M | -279.39M | -236.70M | -198.76M | -160.14M | -116.13M | 245.62M | 284.93M | 332.88M | 390.12M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | 8.84M | | 10.73M | 10.34M | 9.85M | 1.09M | 1.93M | 10.89M | 10.02M | 13.05M | 11.89M |