|
Cash & Equivalents
|
94.14M | 133.47M | 94.14M | 31.72M | 52.10M | 31.72M | 9.73M | 45.54M | 45.54M | 9.61M | 32.67M | 42.28M | 5.36M | 11.26M | 22.30M | 21.89M | 10.97M | 177.84M | 83.68M | 3.72M | 4.28M | 5.69M | 8.80M | 12.03M | 11.47M | 90.95M | 99.35M | 1,348.75M | 196.13M | 45.56M | 39.16M | 1,242.51M | 37.96M | 41.66M | 31.89M | 1,531.10M | 37.45M | 65.44M | 43.91M | 18.21M | 9.50M | 14.93M | 11.78M | 25.81M | 8.09M | 7.32M | 8.16M | 8.94M | 33.54M | 35.20M | 37.38M | 76.31M | 31.33M | 28.00M | 32.28M | 38.24M | 40.02M | 55.60M | 41.30M | 51.08M | 61.60M | 52.24M | 54.64M | 64.69M | 47.48M | 82.36M | 68.79M |
|
Short-term Investments
|
11.76M | 60.14M | 66.59M | 141.56M | 157.40M | 169.66M | 172.94M | 46.17M | 197.46M | 23.81M | 16.02M | 128.69M | | 138.51M | 146.58M | 22.74M | 146.34M | 93.74M | 107.25M | 104.05M | 82.62M | 97.46M | 37.10M | 47.17M | 41.48M | 38.03M | 14.87M | 13.21M | 13.29M | 23.73M | 42.48M | 76.38M | 38.26M | 29.17M | 20.64M | 12.89M | 54.13M | 68.12M | 69.17M | 36.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
105.90M | 193.62M | 160.74M | 173.28M | 209.50M | 201.38M | 182.66M | 91.71M | 243.00M | 33.42M | 48.68M | 170.97M | 5.36M | 149.78M | 168.88M | 44.63M | 157.31M | 271.58M | 190.93M | 107.77M | 86.91M | 103.15M | 45.91M | 59.20M | 52.95M | 128.99M | 114.22M | 1,361.97M | 209.42M | 69.28M | 81.64M | 1,318.89M | 76.22M | 70.83M | 52.53M | 1,543.99M | 91.58M | 133.56M | 113.08M | 55.12M | 9.50M | 14.93M | 11.78M | 25.81M | 8.09M | 7.32M | 8.16M | 8.94M | 33.54M | 35.20M | 37.38M | 76.31M | 31.33M | 28.00M | 32.28M | 38.24M | 40.02M | 55.60M | 41.30M | 51.08M | 61.60M | 52.24M | 54.64M | 64.69M | 47.48M | 82.36M | 68.79M |
|
Receivables - Net
|
| | | | | | | 109.57M | | 118.43M | 131.42M | 141.28M | 204.13M | 179.96M | 185.07M | 173.22M | 196.00M | 171.85M | 195.06M | 167.34M | 185.83M | 145.33M | 165.51M | 151.19M | 137.60M | 141.01M | 156.95M | 187.94M | 246.86M | 216.80M | 227.43M | 219.13M | 268.45M | 266.75M | 294.25M | 301.76M | 326.26M | 321.87M | 289.37M | 300.25M | 326.62M | 287.74M | 273.27M | 230.38M | 243.75M | 251.16M | 264.23M | 330.23M | 386.86M | 392.15M | 380.42M | 405.37M | 441.64M | 446.29M | 473.56M | 505.56M | 581.64M | 616.73M | 640.39M | 619.40M | 693.74M | 686.74M | 718.72M | 704.48M | 768.71M | 755.30M | 731.71M |
|
Receivables - Other
|
| | | 7.27M | | | | 11.98M | | 15.24M | 21.68M | 29.76M | 36.68M | 36.91M | 34.01M | 34.45M | 21.13M | 20.14M | 18.00M | 16.83M | 16.19M | 12.85M | 11.21M | 11.52M | 2.65M | 2.91M | 3.25M | 3.37M | 3.55M | 72.33M | 3.22M | 2.70M | 2.58M | 2.66M | 18.45M | 29.46M | 39.48M | 37.01M | 37.84M | 43.70M | 46.20M | 40.79M | 41.53M | 27.53M | 17.90M | 15.80M | 15.00M | 16.85M | 11.30M | 10.60M | 9.90M | 11.10M | 8.80M | 7.40M | 149.07M | 13.24M | 12.50M | 104.84M | 59.30M | 25.69M | 44.77M | 58.65M | 210.45M | 85.79M | 264.23M | 382.60M | 288.64M |
|
Receivables
|
| | | | | | | 121.54M | | 133.66M | 153.10M | 171.04M | 240.81M | 216.87M | 219.07M | 207.67M | 217.13M | 191.99M | 213.06M | 184.17M | 202.03M | 158.18M | 176.73M | 162.71M | 140.25M | 143.92M | 160.21M | 191.31M | 250.41M | 289.13M | 230.65M | 221.83M | 271.03M | 269.41M | 312.70M | 331.22M | 365.74M | 358.88M | 327.20M | 343.96M | 372.81M | 328.53M | 314.81M | 257.92M | 261.65M | 266.96M | 279.23M | 347.08M | 398.16M | 402.75M | 390.32M | 416.46M | 450.44M | 453.69M | 622.63M | 518.79M | 594.14M | 721.57M | 699.69M | 645.09M | 738.51M | 745.39M | 929.16M | 790.27M | 1,032.94M | 1,137.90M | 1,020.35M |
|
Current Deferred Tax Assets
|
24.35M | 34.12M | -19.55M | 34.40M | 36.63M | -10.94M | 85.17M | 87.39M | 0.30M | | | | | | | | | | | | | | | | | | | | | | | -1.20M | | | | -1.33M | | | | 49.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | 771.09M | 830.60M | 900.99M | 874.39M | 937.29M | 1,034.55M | 1,097.80M | 1,038.89M | 1,015.61M | 1,030.15M | 1,180.15M | 1,206.33M | 1,221.47M | 1,177.93M | 1,266.12M | 1,014.45M | 1,149.95M | 1,393.68M | 1,342.95M | 1,500.46M | 1,388.08M | 1,430.98M | 1,452.66M | 1,418.57M | 1,103.54M | 1,064.16M | 1,198.63M | 1,170.47M | 1,084.82M | 1,022.54M | 1,201.95M | 1,198.10M | 1,336.77M | 152.13M | 1,044.73M | 903.58M | 478.03M | 283.93M | 257.56M | 254.53M | 244.05M | 256.44M | 207.62M | 199.70M | 207.20M | 196.15M | 226.03M | 206.55M | 222.72M | 230.97M | 205.66M | 255.06M | 260.28M | 248.48M | 267.22M | 285.51M | 296.64M | 332.18M | 379.79M | 424.63M | 471.45M | 460.30M | 508.61M | 537.30M | 520.04M |
|
Other Non-Current Assets
|
4.42M | -1.67M | 5.30M | -1.25M | 3.23M | -1.90M | 2.95M | 977.29M | 1.27M | 956.66M | 940.76M | 957.46M | 1,021.03M | 922.89M | 1,289.43M | 1,206.84M | 1,378.56M | 1,226.08M | 1,316.58M | 1,334.07M | 1,228.92M | 1,318.82M | 1,367.17M | 1,296.91M | 1,525.00M | 1,649.02M | 1,046.16M | 1,236.59M | 1,157.66M | 1,077.55M | 1,098.72M | 2.17M | 1,344.06M | 1,352.84M | 1,349.99M | 3.23M | 1,254.06M | 1,264.94M | 673.84M | 685.02M | 730.15M | 745.91M | 762.23M | 742.09M | 735.95M | 731.29M | 723.11M | 745.37M | 697.69M | 709.67M | 692.54M | 634.79M | 701.41M | 669.60M | 648.90M | 668.31M | 626.24M | 627.73M | 622.62M | 604.65M | 581.21M | 561.93M | 567.09M | 584.40M | 595.28M | 576.70M | 586.44M |
|
Assets
|
1,128.80M | 1,312.72M | 1,466.39M | 1,634.38M | 1,762.15M | 1,651.60M | 1,861.46M | 2,338.00M | 2,336.53M | 2,284.74M | 2,279.23M | 2,343.49M | 2,603.41M | 2,477.41M | 2,857.67M | 2,722.75M | 3,020.21M | 2,755.27M | 2,933.89M | 3,095.28M | 2,941.28M | 3,130.84M | 3,030.89M | 2,995.29M | 3,253.23M | 3,424.83M | 2,514.38M | 2,712.52M | 2,929.83M | 2,704.78M | 2,593.75M | 2,664.69M | 3,008.84M | 3,012.24M | 3,170.71M | 3,357.39M | 2,876.65M | 2,778.77M | 1,704.31M | 1,435.44M | 1,479.26M | 1,455.80M | 1,422.18M | 1,355.19M | 1,288.05M | 1,279.46M | 1,296.06M | 1,357.65M | 1,422.11M | 1,422.53M | 1,413.54M | 1,427.49M | 1,468.55M | 1,493.12M | 1,524.54M | 1,580.38M | 1,644.52M | 1,715.66M | 1,739.63M | 1,735.31M | 1,876.97M | 1,899.95M | 2,001.69M | 2,016.22M | 2,152.10M | 2,188.02M | 2,134.05M |
|
Accounts Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.83M | | | | 672.70M | 574.80M | 520.17M | 43.69M | | | | | | | | | | | | | 2.90M | | | | 0.83M | | | | | | | | | | | |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 319.83M | | | | 672.70M | 574.80M | 520.17M | 43.69M | -31.24M | | | | | | | | | | | | 2.90M | | | | 0.83M | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 241.28M | | | | 356.47M | | | | 329.89M | | | | 264.24M | | | | 306.00M | 341.13M | 354.70M | 282.94M | 306.64M | 340.03M | 359.36M | 445.78M | 464.38M | 484.60M | 474.34M | 474.94M | 482.66M | 507.93M | 470.07M | 479.44M | 470.59M | 455.67M | 467.65M | 481.77M | 494.18M | 512.84M | 514.64M | 540.78M | 524.01M | 549.14M | 526.45M | 540.83M | 555.47M | 595.80M | 621.10M | 658.23M | 661.55M | 730.65M | 752.76M | 811.15M | 860.97M | 916.60M | 944.99M | 938.31M |
|
Current Taxes
|
| | | 16.54M | | | | -16.54M | | | | | | | | | | | | | | | | | | | | | | | | 12.04M | | | | -29.02M | | | | 7.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
23.56M | 40.99M | 45.43M | 118.90M | 128.28M | 164.47M | 114.59M | 234.98M | -7.35M | 226.91M | 222.05M | 225.74M | 265.58M | 208.77M | 185.05M | 188.19M | 207.59M | 207.73M | 191.31M | 173.06M | 177.33M | 120.62M | 133.92M | 128.74M | 160.98M | 160.17M | 189.94M | 211.95M | 237.92M | 201.38M | 213.84M | 10.57M | 265.27M | 277.35M | 281.62M | 33.29M | 255.76M | 244.81M | 227.52M | 211.79M | 226.97M | 237.10M | 196.58M | 179.46M | 177.47M | 185.38M | 203.85M | 201.09M | 235.72M | 244.60M | 237.93M | 227.58M | 246.13M | 268.25M | 298.17M | 307.82M | 337.89M | 338.05M | 340.58M | 306.31M | 348.63M | 349.01M | 347.10M | 324.55M | 384.31M | 383.42M | 379.27M |
|
Non-Current Debt
|
| | | | | | | | | | | | 16.98M | 7.87M | 31.65M | | 16.11M | 21.92M | 33.82M | | | 24.05M | 10.85M | | | | | | 3.08M | | 2.41M | | 1.19M | | 3.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.61M | 91.20M | 90.80M | 92.40M | 91.94M | 93.51M | 93.10M | 94.64M | 94.22M | 95.80M | 95.34M | 96.90M | 96.48M | 98.10M | 99.75M | 100.91M | 93.45M | 80.53M | 62.38M | 63.12M | 74.88M | 73.28M | 72.47M | 61.59M | 62.58M | 60.75M | 59.83M | 58.89M | 34.74M |
|
Non-Current Deffered Revenue
|
| | | | | | | 273.07M | | 309.49M | 319.32M | 260.36M | 315.29M | 365.01M | 296.74M | 326.49M | 366.68M | 249.73M | 239.07M | 314.70M | 285.90M | 311.13M | 266.68M | 211.07M | 255.66M | 515.06M | 266.98M | 396.45M | 544.48M | 415.46M | 398.71M | 319.83M | 558.80M | 543.56M | 547.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
6.39M | 7.39M | 0.34M | 30.60M | 29.52M | 29.47M | 30.78M | 45.76M | 34.22M | 33.71M | 33.87M | 42.59M | 12.23M | 11.78M | 13.11M | 38.70M | 31.33M | 32.22M | 33.96M | 34.71M | 29.51M | 31.09M | 31.22M | 14.66M | 28.50M | 28.17M | 24.26M | 12.27M | 24.16M | 23.36M | 14.35M | 5.88M | 17.70M | 17.15M | 18.23M | 12.93M | 11.07M | 10.72M | 15.31M | 1.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.42M | 3.50M | 3.82M | 12.80M | 11.08M | -1.01M | -1.94M | 23.49M | 9.33M | 12.90M | 10.70M | 10.05M | 15.96M | 12.97M | 15.61M | 19.64M | 14.85M | 27.34M | 17.96M | 18.86M | 23.66M | 22.45M | 30.13M | 44.59M | 40.31M | 28.04M | 25.86M | 28.25M | 12.15M | 10.84M | 12.82M | 1.80M | 13.64M | 15.36M | 12.74M | 4.11M | 15.40M | 18.75M | 20.75M | 5.07M | 4.12M | 6.16M | 7.78M | 6.83M | 5.06M | 3.02M | 3.76M | 5.01M | 8.41M | 5.66M | 5.23M | 7.16M | 5.50M | 5.32M | 4.93M | 6.40M | 7.31M | 7.12M | 6.78M | 11.79M | 8.32M | 8.04M | 8.49M | 6.30M | 8.99M | 8.73M | 9.72M |
|
Total Non-Current Liabilities
|
607.84M | 694.67M | 813.89M | 892.35M | 1,034.38M | 917.35M | 1,096.60M | 1,475.35M | 1,541.54M | 1,501.66M | 1,502.57M | 1,487.74M | 1,706.14M | 1,618.74M | 1,947.85M | 1,842.71M | 2,094.56M | 1,786.71M | 1,915.34M | 1,990.12M | 1,844.43M | 1,923.19M | 1,866.00M | 1,756.66M | 2,042.27M | 2,269.30M | 1,596.90M | 1,835.50M | 2,038.71M | 1,877.70M | 1,742.38M | 1,771.20M | 2,094.03M | 2,133.01M | 2,272.24M | 2,501.85M | 2,153.63M | 2,091.92M | 1,109.52M | 950.91M | 990.82M | 948.90M | 907.86M | 871.18M | 846.09M | 846.53M | 865.44M | 887.78M | 941.59M | 950.04M | 957.79M | 944.67M | 994.64M | 1,003.51M | 1,052.66M | 1,070.86M | 1,127.16M | 1,147.42M | 1,156.98M | 1,127.42M | 1,244.19M | 1,257.89M | 1,329.78M | 1,374.04M | 1,476.30M | 1,515.98M | 1,465.45M |
|
Total Liabilities
|
608.26M | 698.17M | 817.71M | 905.14M | 1,045.46M | 916.34M | 1,094.66M | 1,498.84M | 1,550.87M | 1,514.56M | 1,513.27M | 1,497.79M | 1,722.11M | 1,631.71M | 1,963.45M | 1,862.34M | 2,109.41M | 1,814.05M | 1,933.30M | 2,008.97M | 1,868.09M | 1,945.64M | 1,896.13M | 1,801.25M | 2,082.58M | 2,297.33M | 1,622.76M | 1,863.75M | 2,050.85M | 1,888.54M | 1,755.20M | 1,773.01M | 2,107.67M | 2,148.36M | 2,284.98M | 2,505.97M | 2,169.03M | 2,110.67M | 1,130.26M | 955.98M | 994.94M | 955.07M | 915.64M | 878.01M | 851.15M | 849.55M | 869.19M | 892.79M | 949.99M | 955.71M | 963.02M | 951.83M | 1,000.14M | 1,008.83M | 1,057.59M | 1,077.26M | 1,134.47M | 1,154.54M | 1,163.76M | 1,139.21M | 1,252.51M | 1,265.93M | 1,338.27M | 1,380.34M | 1,485.29M | 1,524.71M | 1,475.17M |
|
Total Debt
|
| | | | | | | | | | | | 16.98M | 7.87M | 31.65M | | 16.11M | 21.92M | 33.82M | | | 24.05M | 10.85M | | | | | | 3.08M | | 2.41M | | 1.19M | | 3.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
520.54M | 614.55M | 648.68M | 729.24M | 716.69M | 735.26M | 766.80M | 839.16M | 785.65M | 770.18M | 765.96M | 845.70M | 881.30M | 845.70M | 894.22M | 860.41M | 910.80M | 941.22M | 1,000.60M | 1,086.30M | 1,073.19M | 1,185.19M | 1,134.76M | 1,179.38M | 1,170.65M | 1,127.50M | 891.62M | 836.51M | 878.98M | 816.25M | 838.55M | 885.80M | 901.16M | 863.88M | 885.73M | 844.26M | 700.92M | 661.66M | 558.74M | 477.77M | 484.31M | 500.74M | 506.54M | 477.18M | 436.90M | 429.90M | 426.87M | 464.86M | 472.12M | 466.83M | 450.51M | 475.66M | 468.41M | 484.29M | 466.95M | 503.12M | 510.04M | 561.12M | 575.87M | 596.10M | 624.46M | 634.02M | 663.42M | 635.88M | 666.80M | 663.32M | 658.89M |
|
Shareholder's Equity
|
| | | 729.24M | | 735.26M | 766.80M | 839.16M | 785.65M | 770.18M | 765.96M | 845.70M | 881.30M | 845.70M | 894.22M | 860.41M | 910.80M | 941.22M | 1,000.60M | 1,086.30M | 1,073.19M | 1,185.19M | 1,134.76M | 1,179.38M | 1,170.65M | 1,127.50M | 891.62M | 836.51M | 878.98M | 816.25M | 838.55M | 885.80M | 901.16M | 863.88M | 885.73M | 844.26M | 700.92M | 661.66M | 558.74M | 477.77M | 484.31M | 500.74M | 506.54M | 477.18M | 436.90M | 429.90M | 426.87M | 464.86M | 472.12M | 466.83M | 450.51M | 475.66M | 468.41M | 484.29M | 466.95M | 503.12M | 510.04M | 561.12M | 575.87M | 596.10M | 624.46M | 634.02M | 663.42M | 635.88M | 666.80M | 663.32M | 658.89M |
|
Liabilities and Shareholders Equity
|
1,128.80M | 1,312.72M | 1,466.39M | 1,634.38M | 1,762.15M | 1,651.60M | 1,861.46M | 2,338.00M | 2,336.53M | 2,284.74M | 2,279.23M | 2,343.49M | 2,603.41M | 2,477.41M | 2,857.67M | 2,722.75M | 3,020.21M | 2,755.27M | 2,933.89M | 3,095.28M | 2,941.28M | 3,130.84M | 3,030.89M | 2,995.29M | 3,253.23M | 3,424.83M | 2,514.38M | 2,712.52M | 2,929.83M | 2,704.78M | 2,593.75M | 2,664.69M | 3,008.84M | 3,012.24M | 3,170.71M | 3,357.39M | 2,876.65M | 2,778.77M | 1,704.31M | 1,435.44M | 1,479.26M | 1,455.80M | 1,422.18M | 1,355.19M | 1,288.05M | 1,279.46M | 1,296.06M | 1,357.65M | 1,422.11M | 1,422.53M | 1,413.54M | 1,427.49M | 1,468.55M | 1,493.12M | 1,524.54M | 1,580.38M | 1,644.52M | 1,715.66M | 1,739.63M | 1,735.31M | 1,876.97M | 1,899.95M | 2,001.69M | 2,016.22M | 2,152.10M | 2,188.02M | 2,134.05M |
|
Retained Earnings
|
32.02M | 124.21M | 156.38M | 213.56M | 201.17M | 218.82M | 247.84M | 304.20M | 261.21M | 245.25M | 240.77M | 310.97M | 376.10M | 340.04M | 386.17M | 325.57M | 382.30M | 410.80M | 467.34M | 551.27M | 542.39M | 651.94M | 600.17M | 660.86M | 636.81M | 594.94M | 368.39M | 325.29M | 353.96M | 290.96M | 320.97M | 370.17M | 378.54M | 342.32M | 362.00M | 324.27M | 181.52M | 143.87M | 54.74M | -26.08M | -20.17M | -4.86M | 0.28M | -30.06M | -71.22M | -71.28M | -69.10M | -27.08M | -20.58M | -19.96M | -33.81M | -9.51M | -9.87M | 4.92M | -13.55M | 21.20M | 27.09M | 76.95M | 90.42M | 108.03M | 135.05M | 143.03M | 178.26M | 150.84M | 180.47M | 180.80M | 176.40M |
|
Treasury Shares
|
| | -0.21M | -0.44M | | | | 0.47M | | | | 0.36M | | 0.31M | 0.31M | 0.31M | 0.34M | 0.33M | 0.33M | 0.33M | 0.38M | 0.34M | 0.33M | 0.33M | 0.32M | 0.14M | 0.61M | 0.61M | 0.36M | 0.37M | 0.37M | 0.37M | 0.33M | 0.33M | 0.33M | 0.33M | 0.46M | 0.46M | 0.43M | 1.18M | 0.65M | 0.67M | 0.87M | 0.52M | 1.21M | 1.14M | 0.88M | 2.55M | 0.95M | 0.92M | 0.95M | 1.08M | 0.87M | 0.82M | 0.90M | 0.83M | | | | 1.04M | 0.95M | | 0.55M | 0.94M | 0.50M | 0.36M | 0.51M |