|
Cash & Equivalents
|
36.80M | 44.45M | 68.45M | 69.66M | 69.66M | 70.74M | 268.15M | 266.28M | 271.24M | 158.38M | 167.48M | 188.03M | 181.59M | 194.81M | 226.88M | 260.29M | 315.44M | 533.86M | 357.82M | 362.73M | 366.99M | 345.67M | 359.16M | 671.77M | 443.29M | 442.35M | 677.52M | 1,144.97M | 1,244.10M | 1,163.68M | 2,053.88M | 619.40M | 780.20M | 756.24M | 758.87M | 789.99M | 921.28M | 786.80M | 841.51M | 741.96M | 914.32M | 788.84M | 759.21M | 818.94M | 811.18M | 649.19M | 1,183.36M | 1,248.94M |
|
Short-term Investments
|
| | | | 19.18M | 21.53M | 21.54M | 20.47M | 21.62M | 111.30M | 110.72M | 82.34M | 100.49M | 81.14M | 60.35M | 50.41M | 25.11M | 67.53M | 209.69M | 221.41M | 257.30M | 276.43M | 274.67M | 180.17M | 373.96M | 361.64M | 365.66M | 379.59M | 425.12M | 502.57M | 430.73M | 197.43M | 204.42M | 225.98M | 247.82M | 251.16M | 250.41M | 252.67M | 235.26M | 234.93M | 236.12M | 254.88M | 240.68M | 226.02M | 228.32M | 218.50M | 228.98M | 259.21M |
|
Cash & Current Investments
|
36.80M | 44.45M | 68.45M | 69.66M | 88.84M | 92.27M | 289.70M | 286.76M | 292.86M | 269.68M | 278.20M | 270.37M | 282.09M | 275.95M | 287.24M | 310.69M | 340.55M | 601.38M | 567.51M | 584.14M | 624.29M | 622.11M | 633.83M | 851.94M | 817.25M | 803.99M | 1,043.18M | 1,524.56M | 1,669.22M | 1,666.25M | 2,484.61M | 816.83M | 984.61M | 982.22M | 1,006.69M | 1,041.15M | 1,171.69M | 1,039.46M | 1,076.78M | 976.89M | 1,150.44M | 1,043.71M | 999.89M | 1,044.96M | 1,039.50M | 867.70M | 1,412.34M | 1,508.15M |
|
Receivables - Net
|
| | | | 15.40M | 14.51M | 14.03M | 15.98M | 20.27M | 19.25M | 19.51M | 20.89M | 26.43M | 25.09M | 24.99M | 27.17M | 33.68M | 31.29M | 30.61M | 36.38M | 12.24M | 10.79M | 10.59M | 12.49M | 15.39M | 11.71M | 16.53M | 16.31M | 22.61M | 22.99M | 20.28M | 23.88M | 27.27M | 20.64M | 20.13M | 21.77M | 27.89M | 26.27M | 22.59M | 19.41M | 24.73M | 16.54M | 10.32M | 8.64M | 8.70M | 8.95M | 6.47M | 7.41M |
|
Receivables
|
| | | | 15.40M | 14.51M | 14.03M | 15.98M | 20.27M | 19.25M | 19.51M | 20.89M | 26.43M | 25.09M | 24.99M | 27.17M | 33.68M | 31.29M | 30.61M | 36.38M | 12.24M | 10.79M | 10.59M | 12.49M | 15.39M | 11.71M | 16.53M | 16.31M | 22.61M | 22.99M | 20.28M | 23.88M | 27.27M | 20.64M | 20.13M | 21.77M | 27.89M | 26.27M | 22.59M | 19.41M | 24.73M | 16.54M | 10.32M | 8.64M | 8.70M | 8.95M | 6.47M | 7.41M |
|
Current Deferred Tax Assets
|
| | | | | 9.69M | 17.61M | 17.61M | 17.13M | 17.13M | 17.13M | 17.13M | 17.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | 12.24M | 10.79M | 7.96M | 8.77M | 9.52M | 9.09M | 8.97M | 10.84M | 15.57M | 19.91M | 28.92M | 17.32M | 20.38M | 23.74M | 18.56M | 23.96M | 22.69M | 26.86M | 34.65M | 43.93M | 38.61M | 36.07M | 30.77M | 43.59M | 56.15M | 46.28M | 49.69M | 68.94M | 109.42M | 101.12M | 112.86M | 93.70M | 80.20M | 76.86M | 93.24M | 125.61M | 129.88M | 104.63M | 109.31M | 94.51M | 89.93M | 71.29M | 88.59M | 109.83M |
|
Current Assets
|
| | | | 127.06M | 142.29M | 343.36M | 349.31M | 359.05M | 340.61M | 346.78M | 353.41M | 371.03M | 355.24M | 376.23M | 400.38M | 439.26M | 705.00M | 666.23M | 707.95M | 680.29M | 724.00M | 743.65M | 945.84M | 921.04M | 906.95M | 1,194.34M | 1,697.83M | 1,894.78M | 1,893.62M | 2,690.98M | 1,077.33M | 1,341.50M | 1,295.14M | 1,320.22M | 1,352.11M | 1,513.74M | 1,344.95M | 1,413.76M | 1,343.86M | 1,570.45M | 1,404.42M | 1,359.01M | 1,320.68M | 1,327.69M | 1,109.98M | 1,648.00M | 1,793.63M |
|
Property, Plant & Equipment (Net)
|
| | | | 75.54M | 78.44M | 85.45M | 94.66M | 105.02M | 116.48M | 125.75M | 123.71M | 126.41M | 127.17M | 129.07M | 124.54M | 117.62M | 116.39M | 117.02M | 119.24M | 120.18M | 131.65M | 128.41M | 153.26M | 144.86M | 134.52M | 126.19M | 118.14M | 112.50M | 107.96M | 105.81M | 198.90M | 275.06M | 271.33M | 261.70M | 249.91M | 249.74M | 248.35M | 243.13M | 245.81M | 249.79M | 241.88M | 238.80M | 242.89M | 236.71M | 237.83M | 230.23M | 231.82M |
|
Long-Term Investments
|
| | | | | | | | | 12.06M | | | | | | | | | | | | | 25.44M | 4.76M | 89.34M | 94.08M | 73.14M | 36.68M | 39.09M | 137.66M | 102.80M | 90.35M | 85.03M | 61.61M | 46.94M | 32.14M | 29.14M | 57.03M | 73.98M | 76.60M | 86.68M | 84.42M | 93.53M | 107.05M | 111.72M | 129.48M | 126.64M | 108.35M |
|
Goodwill
|
5.35M | | | | 30.83M | 28.23M | 28.30M | 28.37M | 27.75M | 28.64M | 28.15M | 37.77M | 35.66M | 35.97M | 37.44M | 38.22M | 38.54M | 39.23M | 37.96M | 37.80M | 37.48M | 37.03M | 37.34M | 138.47M | 138.73M | 138.31M | 138.76M | 139.74M | 140.81M | 139.75M | 140.04M | 1,385.21M | 1,371.06M | 1,364.41M | 1,269.15M | 135.92M | 137.72M | 138.06M | 138.08M | 137.46M | 138.38M | 137.89M | 137.74M | 138.62M | 137.09M | 36.24M | 38.07M | 38.06M |
|
Intangibles
|
| | | | 5.41M | 4.52M | 4.04M | 3.48M | 2.87M | 2.42M | 1.88M | 8.77M | 7.51M | 6.06M | 5.30M | 4.70M | 4.10M | 3.50M | 38.08M | 36.36M | 34.59M | 33.84M | 33.14M | 202.10M | 199.24M | 194.87M | 191.69M | 189.12M | 187.45M | 182.31M | 178.85M | 613.10M | 607.17M | 595.30M | 550.92M | 517.02M | 535.41M | 534.47M | 474.20M | 452.88M | 457.14M | 444.83M | 435.69M | 443.94M | 413.90M | 413.88M | 317.01M | 304.05M |
|
Goodwill & Intangibles
|
5.35M | | | | 36.24M | 32.75M | 32.33M | 31.85M | 30.62M | 31.06M | 30.02M | 46.54M | 43.16M | 42.03M | 42.74M | 42.92M | 42.64M | 42.73M | 76.04M | 74.16M | 72.07M | 70.87M | 70.48M | 340.58M | 337.97M | 333.18M | 330.44M | 328.86M | 328.26M | 322.06M | 318.90M | 1,998.32M | 1,978.23M | 1,959.72M | 1,820.08M | 652.94M | 673.13M | 672.53M | 612.28M | 590.34M | 595.52M | 582.72M | 573.43M | 582.57M | 550.99M | 450.12M | 355.09M | 342.11M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | 0.16M | | | | 23.46M | 23.00M | 23.32M | 22.38M | 14.26M | 15.23M | 8.34M | 1.82M | 0.12M | 7.72M | 46.11M | 103.81M | 95.86M | 102.99M | 105.33M | 115.07M | 121.51M | 128.68M | 170.48M | 146.38M | 137.78M | 141.01M | 137.76M | 144.41M | 145.63M | 148.66M | 156.12M | 134.34M |
|
Other Non-Current Assets
|
| | | | 5.34M | 70.42M | 60.54M | 55.71M | 5.34M | 41.90M | 42.13M | 39.20M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 5.34M | 42.36M | 43.67M | 49.79M | 46.21M | 45.19M | 43.22M | 45.57M | | 45.04M | 44.73M | 41.07M | 40.60M |
|
Non-Current Assets
|
| | | | 119.14M | 189.07M | 185.77M | 189.31M | 194.01M | 208.56M | 204.18M | 215.79M | 210.16M | 175.50M | 178.09M | 173.68M | 166.32M | 165.17M | 199.08M | 199.42M | 221.56M | 257.17M | 278.12M | 553.36M | 621.31M | 610.69M | 567.70M | 516.67M | 509.71M | 603.79M | 599.44M | 2,424.80M | 2,490.31M | 2,450.04M | 2,286.88M | 1,098.20M | 1,121.22M | 1,155.60M | 1,155.00M | 1,105.34M | 1,114.95M | 1,093.25M | 1,089.08M | 1,121.53M | 1,090.09M | 1,010.82M | 909.15M | 859.18M |
|
Assets
|
| | | | 246.20M | 331.36M | 529.13M | 538.62M | 553.06M | 549.18M | 550.96M | 569.20M | 581.19M | 530.74M | 554.32M | 574.06M | 605.58M | 870.16M | 865.31M | 907.37M | 901.85M | 981.17M | 1,021.77M | 1,499.20M | 1,542.35M | 1,517.64M | 1,762.03M | 2,214.51M | 2,404.49M | 2,497.41M | 3,290.42M | 3,502.14M | 3,831.81M | 3,745.18M | 3,607.10M | 2,450.31M | 2,634.96M | 2,500.54M | 2,568.75M | 2,449.20M | 2,685.40M | 2,497.67M | 2,448.09M | 2,442.21M | 2,417.78M | 2,120.80M | 2,557.15M | 2,652.81M |
|
Accounts Payables
|
| | | | 8.23M | 7.06M | 5.96M | 3.20M | 14.38M | 13.57M | 7.57M | 7.32M | 10.98M | 6.37M | 7.59M | 7.24M | 13.62M | 8.09M | 14.76M | 14.13M | 26.55M | 17.32M | 20.50M | 23.42M | 26.32M | 10.56M | 15.98M | 22.13M | 40.88M | 16.39M | 26.75M | 13.37M | 28.01M | 15.73M | 17.93M | 16.84M | 28.76M | 19.90M | 15.00M | 14.15M | 29.92M | 10.13M | 13.07M | 19.59M | 25.98M | 17.40M | 15.16M | 9.21M |
|
Payables
|
| | | | 8.23M | 7.06M | 5.96M | 3.20M | 14.38M | 13.57M | 7.57M | 7.32M | 10.98M | 6.37M | 7.59M | 7.24M | 13.62M | 8.09M | 14.76M | 14.13M | 26.55M | 17.32M | 20.50M | 23.42M | 26.32M | 10.56M | 15.98M | 22.13M | 40.88M | 16.39M | 26.75M | 13.37M | 28.01M | 15.73M | 17.93M | 16.84M | 28.76M | 19.90M | 15.00M | 14.15M | 29.92M | 10.13M | 13.07M | 19.59M | 25.98M | 17.40M | 15.16M | 9.21M |
|
Accumulated Expenses
|
| | | | 12.85M | 21.89M | 27.34M | 32.86M | 31.25M | 22.91M | 29.45M | 20.04M | 24.18M | 22.64M | 30.38M | 26.29M | 28.74M | 35.38M | 35.45M | 37.19M | 49.16M | 40.12M | 55.69M | 70.33M | 88.34M | 68.89M | 134.02M | 174.21M | 232.35M | 218.16M | 209.82M | 245.30M | 328.12M | 241.35M | 218.03M | 249.96M | 331.23M | 240.03M | 231.67M | 271.97M | 353.55M | 262.52M | 256.82M | 299.00M | 374.95M | 264.21M | 254.20M | 309.35M |
|
Other Accumulated Expenses
|
| | | | 4.59M | | | 7.92M | 4.90M | 4.37M | 2.98M | 3.88M | 6.56M | 5.33M | 2.13M | 2.50M | 3.39M | 3.17M | 2.92M | 2.68M | 3.92M | 9.27M | 8.41M | 7.29M | 8.18M | 7.99M | 8.47M | 12.38M | 14.82M | 13.50M | 13.03M | 23.38M | 24.50M | 20.02M | 17.82M | 17.90M | 19.06M | 17.61M | 16.32M | 20.53M | 41.21M | 33.02M | 33.29M | 38.64M | 49.27M | 46.97M | 46.50M | 51.46M |
|
Current Leases
|
| | | | 1.75M | 2.18M | 4.02M | 4.43M | 5.61M | 6.02M | 6.35M | 6.56M | 6.83M | 6.75M | 7.34M | 6.55M | 5.80M | 4.86M | 4.38M | 4.28M | 3.88M | 9.93M | 9.31M | 8.77M | 8.28M | 8.00M | 8.07M | 8.35M | 8.54M | 8.64M | 8.69M | 8.76M | 2.42M | 2.46M | 3.71M | 4.83M | 4.73M | 4.71M | 4.67M | 5.22M | 6.08M | 6.04M | 6.04M | 6.08M | 6.15M | 6.22M | 6.29M | 1.20M |
|
Current Deferred Revenue
|
| | | | 3.45M | 3.64M | 3.99M | 4.13M | 4.71M | 5.04M | 5.20M | 5.59M | 5.65M | 5.78M | 5.79M | 6.32M | 6.26M | 6.46M | 6.44M | 7.18M | 7.48M | 7.79M | 8.01M | 7.43M | 7.62M | 8.25M | 9.18M | 10.51M | 11.26M | 12.26M | 12.31M | 12.52M | 12.34M | 12.50M | 11.87M | 12.22M | 14.01M | 14.51M | 14.41M | 14.98M | 14.63M | 13.87M | 15.79M | 17.10M | 19.21M | 22.30M | 23.60M | 25.61M |
|
Total Current Liabilities
|
| | | | 41.45M | 46.87M | 52.24M | 69.61M | 80.12M | 77.36M | 74.51M | 77.58M | 84.01M | 81.15M | 88.32M | 94.09M | 102.48M | 106.56M | 113.50M | 128.93M | 112.06M | 148.68M | 166.51M | 154.71M | 188.53M | 158.85M | 279.58M | 340.94M | 454.66M | 427.05M | 407.00M | 471.01M | 615.59M | 483.20M | 449.90M | 497.25M | 631.75M | 499.11M | 503.22M | 548.82M | 710.78M | 565.12M | 564.49M | 552.96M | 665.11M | 519.14M | 486.36M | 565.07M |
|
Capital Leases
|
| | | | 3.15M | 3.54M | 6.98M | 6.48M | 7.57M | 6.79M | 6.10M | 5.33M | 5.30M | 4.61M | 6.19M | 5.16M | 4.12M | 3.23M | 2.81M | 2.79M | 2.10M | 59.61M | 57.41M | 55.58M | 53.61M | 51.46M | 49.26M | 47.15M | 44.98M | 43.04M | 40.97M | 38.70M | 110.28M | 108.86M | 107.29M | 106.33M | 105.70M | 104.14M | 102.62M | 101.11M | 99.62M | 98.11M | 96.59M | 95.04M | 93.48M | 91.90M | 90.30M | 93.86M |
|
Non-Current Debt
|
| | | | 50.32M | 51.51M | 51.80M | 51.80M | 51.80M | 51.80M | 53.15M | 55.21M | 57.36M | 59.59M | 60.67M | 60.05M | 60.05M | 60.04M | 60.02M | 60.01M | 59.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
39.78M | | | | 80.21M | 80.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.15M | 70.85M | 70.69M | 66.23M | 61.42M | 61.42M | 61.42M | 62.88M | 65.07M | 65.03M | 65.03M | 40.58M | 41.52M | 32.30M | 32.29M | 30.85M | 48.40M | 32.64M | 32.64M | 83.13M | 119.98M | 63.13M | 66.30M | 63.45M | 112.31M | 0.03M | 0.03M | 94.16M | 208.32M | 77.03M | 68.64M | 62.16M | 180.47M | 44.38M | 28.98M | 25.50M | 170.55M | 11.02M | 8.79M | 7.10M | 7.96M | 7.41M | 5.42M | 5.35M |
|
Other Non-Current Liabilities
|
0.86M | | | | 1.92M | 21.57M | 21.66M | 21.70M | 21.65M | 22.27M | 22.76M | 23.75M | 24.70M | 25.31M | 25.83M | 25.97M | 18.26M | 18.13M | 17.46M | 17.38M | 19.86M | 40.01M | 38.90M | 40.40M | 43.96M | 43.23M | 39.49M | 41.70M | 41.64M | 41.17M | 38.33M | 90.30M | 122.42M | 122.74M | 122.46M | 112.24M | 120.41M | 112.43M | 116.42M | 113.55M | 121.70M | 122.29M | 127.27M | 124.39M | 122.01M | 123.50M | 120.66M | 120.52M |
|
Total Non-Current Liabilities
|
-0.86M | | | | 96.98M | 174.68M | 181.71M | 194.13M | 200.92M | 197.37M | 195.17M | 201.00M | 211.73M | 210.38M | 220.21M | 199.88M | 190.43M | 467.55M | 477.75M | 495.37M | 481.09M | 521.15M | 540.57M | 1,069.54M | 1,091.76M | 1,067.56M | 1,198.37M | 1,506.14M | 1,620.42M | 1,772.46M | 2,721.33M | 2,878.22M | 3,080.77M | 2,945.57M | 2,903.35M | 2,944.32M | 3,061.83M | 2,928.30M | 2,916.50M | 2,958.18M | 3,107.41M | 2,959.14M | 2,955.81M | 2,942.12M | 3,054.64M | 2,907.60M | 3,561.06M | 3,644.88M |
|
Total Liabilities
|
| | | | 98.90M | 196.25M | 203.37M | 215.83M | 222.56M | 219.65M | 217.94M | 224.75M | 236.44M | 235.69M | 246.04M | 225.85M | 208.69M | 485.68M | 495.22M | 512.75M | 500.95M | 561.15M | 579.47M | 1,109.94M | 1,135.72M | 1,110.80M | 1,237.86M | 1,547.84M | 1,662.07M | 1,813.64M | 2,759.66M | 2,968.52M | 3,203.19M | 3,068.31M | 3,025.80M | 3,056.55M | 3,182.24M | 3,040.73M | 3,032.93M | 3,071.72M | 3,229.11M | 3,081.43M | 3,083.08M | 3,066.51M | 3,176.65M | 3,031.10M | 3,681.72M | 3,765.39M |
|
Total Debt
|
| | | | 50.32M | 51.51M | 51.80M | 51.80M | 51.80M | 51.80M | 53.15M | 55.21M | 57.36M | 59.59M | 60.67M | 60.05M | 60.05M | 60.04M | 60.02M | 60.01M | 59.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
4.00M | | | | 67.09M | 54.90M | 325.76M | 322.79M | 330.50M | 329.53M | 333.02M | 344.46M | 344.76M | 295.05M | 308.28M | 348.21M | 396.89M | 384.49M | 370.09M | 394.62M | 400.90M | 420.01M | 442.30M | 389.26M | 406.63M | 406.85M | 524.17M | 666.67M | 742.42M | 683.77M | 530.75M | 533.62M | 628.62M | 676.87M | 581.29M | -606.24M | -547.27M | -540.19M | -464.18M | -622.53M | -543.72M | -583.76M | -635.00M | -624.30M | -758.87M | -910.30M | -1124.57M | -1112.58M |
|
Shareholder's Equity
|
4.00M | | | | 67.09M | 54.90M | 325.76M | 322.79M | 330.50M | 329.53M | 333.02M | 344.46M | 344.76M | 295.05M | 308.28M | 348.21M | 396.89M | 384.49M | 370.09M | 394.62M | 400.90M | 420.01M | 442.30M | 389.26M | 406.63M | 406.85M | 524.17M | 666.67M | 742.42M | 683.77M | 530.75M | 533.62M | 628.62M | 676.87M | 581.29M | -606.24M | -547.27M | -540.19M | -464.18M | -622.53M | -543.72M | -583.76M | -635.00M | -624.30M | -758.87M | -910.30M | -1124.57M | -1112.58M |
|
Liabilities and Shareholders Equity
|
| | | | 246.20M | 331.36M | 529.13M | 538.62M | 553.06M | 549.18M | 550.96M | 569.20M | 581.19M | 530.74M | 554.32M | 574.06M | 605.58M | 870.16M | 865.31M | 907.37M | 901.85M | 981.17M | 1,021.77M | 1,499.20M | 1,542.35M | 1,517.64M | 1,762.03M | 2,214.51M | 2,404.49M | 2,497.41M | 3,290.42M | 3,502.14M | 3,831.81M | 3,745.18M | 3,607.10M | 2,450.31M | 2,634.96M | 2,500.54M | 2,568.75M | 2,449.20M | 2,685.40M | 2,497.67M | 2,448.09M | 2,442.21M | 2,417.78M | 2,120.80M | 2,557.15M | 2,652.81M |
|
Retained Earnings
|
| | | | -32.38M | -68.96M | -75.32M | -82.21M | -86.44M | -85.25M | -92.56M | -94.96M | -116.34M | -168.21M | -156.54M | -130.74M | -96.29M | -151.91M | -169.60M | -149.71M | -153.44M | -142.24M | -124.02M | -236.51M | -227.41M | -239.88M | -143.46M | -217.87M | -146.82M | 24.77M | -56.97M | -69.41M | -75.01M | 95.28M | -237.13M | -1007.40M | -1048.27M | -1156.13M | -1135.41M | -1347.23M | -1357.39M | -1454.14M | -1552.64M | -1652.27M | -1784.04M | -2027.05M | -2335.84M | -2380.71M |
|
Treasury Shares
|
0.02M | | | | | | | | 0.40M | 1.62M | 2.16M | 2.85M | 3.14M | 4.07M | 4.00M | 3.35M | 3.07M | 4.58M | 4.35M | 3.79M | 3.48M | 3.71M | 3.28M | 3.19M | 2.96M | 4.01M | 3.69M | 3.58M | 3.09M | 3.65M | 3.19M | 3.99M | 3.51M | 6.77M | 6.85M | 7.00M | 6.39M | 8.74M | 7.71M | 7.44M | 6.20M | 9.51M | 8.44M | 8.13M | 7.56M | 10.22M | 9.41M | 9.12M |