|
Cash & Equivalents
|
4.81M | 60.10M | 32.04M | 10.49M | 565.17M | 225.28M | 187.80M | 53.60M | 2,910.58M | 1,005.33M | 770.48M | 140.32M | 968.15M | 590.69M | 908.74M | 115.29M | 1,216.83M | 767.70M | 885.57M | 93.05M | 1,201.45M | 1,414.85M | 855.82M | 184.65M | 1,015.60M | 814.36M | 318.73M |
|
Short-term Investments
|
28.64M | 1,686.49M | 1,014.63M | 209.05M | 1,003.13M | 2,144.39M | 1,387.36M | 1,106.24M | 2,448.54M | 3,949.62M | 1,983.92M | 433.88M | 2,226.85M | 2,761.76M | 2,433.43M | 411.11M | 2,206.15M | 2,859.38M | 1,578.24M | 313.04M | 1,588.13M | 1,780.28M | 1,482.92M | 256.89M | 1,419.55M | 2,595.15M | 2,095.99M |
|
Cash & Current Investments
|
33.45M | 1,746.59M | 1,046.67M | 219.55M | 1,568.30M | 2,369.67M | 1,575.16M | 1,159.84M | 5,359.13M | 4,954.95M | 2,754.41M | 574.20M | 3,195.01M | 3,352.45M | 3,342.16M | 526.39M | 3,422.99M | 3,627.09M | 2,463.81M | 406.09M | 2,789.58M | 3,195.14M | 2,338.74M | 441.53M | 2,435.15M | 3,409.50M | 2,414.72M |
|
Receivables - Net
|
3.52M | | | 3.77M | | | | 1.75M | | | | 7.82M | | | | 3.45M | | | | 9.96M | | | | 0.54M | | | |
|
Receivables - Other
|
0.10M | | | 0.54M | | | | 0.88M | | | | 0.30M | | | | 908.26M | | 10.66M | 10.66M | 903.95M | | | | 896.19M | | | |
|
Receivables
|
3.62M | | | 4.31M | | | | 2.63M | | | | 8.11M | | | | 911.71M | | | | 913.91M | | | | 896.73M | | | |
|
Inventory
|
| | | 1.25M | | 69.07M | 49.96M | 7.25M | 51.35M | 62.72M | 24.29M | 2.44M | 18.73M | 24.76M | 19.01M | 3.20M | 20.93M | 23.91M | 29.82M | 3.42M | 23.07M | 38.39M | 53.40M | 5.07M | 31.25M | 53.27M | 53.40M |
|
Prepaid Assets
|
7.06M | 148.37M | 188.46M | 35.85M | 391.88M | 539.76M | 448.29M | 109.05M | 831.32M | 690.70M | 522.70M | 39.11M | 309.31M | 312.89M | 339.93M | 56.23M | 629.14M | 575.59M | 602.52M | 88.64M | 612.86M | 594.61M | 555.72M | 60.12M | 440.71M | 527.95M | 526.99M |
|
Current Assets
|
40.61M | 1,894.96M | 1,235.13M | 256.65M | 1,960.18M | 2,978.50M | 2,073.40M | 1,276.14M | 6,265.30M | 5,721.82M | 4,001.37M | 615.75M | 3,534.70M | 3,690.86M | 3,701.82M | 585.82M | 4,073.06M | 4,237.77M | 3,106.86M | 498.15M | 3,459.42M | 3,830.53M | 2,954.74M | 506.72M | 2,923.52M | 4,017.80M | 3,120.38M |
|
Property, Plant & Equipment (Net)
|
2.43M | 31.77M | 55.66M | 11.61M | 489.36M | 555.03M | 639.80M | 106.28M | 766.46M | 857.78M | 699.65M | 106.36M | 617.00M | 583.13M | 567.02M | 77.62M | 537.56M | 525.76M | 524.58M | 74.10M | 547.21M | 599.99M | 626.88M | 93.31M | 683.35M | 831.89M | 834.75M |
|
Long-Term Investments
|
0.76M | 5.38M | 1,063.26M | 168.59M | 1,168.98M | 572.22M | 555.65M | 80.08M | 526.58M | 518.55M | | | | | | | | 114.47M | 1,059.58M | 143.00M | 974.07M | 905.83M | 964.36M | 128.46M | 995.89M | 387.54M | 500.40M |
|
Goodwill
|
0.05M | 0.33M | 0.33M | 0.05M | | | | 6.53M | | | | 6.82M | | | | 0.05M | | | | 0.05M | | | | 0.05M | | | |
|
Intangibles
|
0.03M | 0.15M | 0.12M | 0.01M | 29.59M | 29.39M | 29.18M | 4.37M | 28.78M | 28.58M | 28.38M | 4.41M | 27.98M | 27.77M | 27.57M | 3.85M | 27.17M | 26.97M | 26.77M | 3.69M | 26.37M | 26.16M | 25.96M | 3.59M | 25.56M | 46.27M | 45.42M |
|
Goodwill & Intangibles
|
0.08M | 0.48M | 0.46M | 0.06M | 29.59M | 29.39M | 29.18M | 10.91M | 28.78M | 28.58M | 28.38M | 11.23M | 27.98M | 27.77M | 27.57M | 3.90M | 27.17M | 26.97M | 26.77M | 3.74M | 26.37M | 26.16M | 25.96M | 3.63M | 25.56M | 46.27M | 45.42M |
|
Long-Term Deferred Tax
|
4.52M | 22.36M | 40.06M | 4.36M | 98.74M | 160.41M | 131.54M | 7.29M | 55.80M | | | | | | | 2.20M | 14.14M | 11.86M | 11.31M | 1.57M | 7.33M | 7.33M | | | | | |
|
Other Non-Current Assets
|
0.51M | 9.39M | 15.16M | 2.66M | 26.27M | 33.84M | 44.23M | 7.77M | 52.44M | 53.53M | 44.64M | 26.31M | 22.47M | 10.92M | 9.29M | 1.34M | 11.43M | 9.31M | 10.77M | 4.71M | 23.19M | 33.92M | 43.75M | 6.38M | 47.24M | 48.74M | 49.27M |
|
Non-Current Assets
|
7.92M | 285.67M | 1,389.11M | 76.07M | 2,227.36M | 1,911.19M | 2,127.10M | 227.32M | 2,365.23M | 2,317.57M | 1,226.29M | 139.06M | 898.84M | 773.66M | 726.64M | 90.15M | 730.37M | 794.27M | 1,778.23M | 209.77M | 1,869.63M | 2,015.32M | 2,253.62M | 263.06M | 2,263.38M | 1,850.70M | 1,994.36M |
|
Assets
|
48.91M | 2,180.63M | 2,624.24M | 481.62M | 4,187.54M | 4,889.69M | 4,200.49M | 1,612.41M | 8,630.54M | 8,039.39M | 5,227.66M | 785.91M | 4,433.54M | 4,464.52M | 4,428.47M | 685.61M | 4,803.43M | 5,032.04M | 4,885.09M | 751.84M | 5,329.05M | 5,845.85M | 5,208.36M | 811.36M | 5,186.89M | 5,868.50M | 5,114.74M |
|
Accounts Payables
|
8.28M | | | 32.46M | | | | 198.50M | | | | 108.43M | | | | 93.11M | | | | 111.81M | | | | 173.35M | | | |
|
Payables
|
8.28M | | | 32.46M | | | | 198.50M | | | | 108.43M | | | | 93.11M | | | | 111.81M | | | | 173.35M | | | |
|
Accumulated Expenses
|
0.95M | | | 3.71M | | | | 76.63M | | | | 56.55M | | | | 42.34M | | | | 56.94M | | | | 84.38M | | | |
|
Other Accumulated Expenses
|
| | | | | | | 17.81M | | | | 20.67M | | | | 18.27M | | | | 15.44M | | | | 31.88M | | | |
|
Short term Debt
|
5.11M | | | 0.07M | | | | 15.10M | | | | 16.91M | | | | 15.20M | | | | | | | | | | | |
|
Current Leases
|
| | | 8.51M | | | | 23.03M | | | | 12.51M | | | | 5.39M | | | | 7.01M | | | | 20.55M | | | |
|
Current Taxes
|
| | | 2.28M | | | | 0.70M | | | | | | | | 0.25M | | | | 0.59M | | | | 0.09M | | | |
|
Current Deferred Revenue
|
39.35M | 494.11M | 772.87M | 189.78M | 1,335.29M | 1,957.95M | 1,958.58M | 411.13M | 1,887.42M | 1,968.61M | 1,349.64M | 154.38M | 586.74M | 622.48M | 604.60M | 127.52M | 682.51M | 796.74M | 631.25M | 154.65M | 856.79M | 1,391.92M | 1,223.61M | 259.93M | 1,231.46M | 1,981.68M | |
|
Total Current Liabilities
|
51.48M | 666.35M | 1,008.19M | 232.29M | 1,835.89M | 2,758.08M | 2,830.91M | 633.36M | 3,475.17M | 3,723.86M | 2,203.83M | 275.32M | 1,176.06M | 1,206.62M | 1,181.66M | 226.26M | 1,330.74M | 1,416.20M | 1,304.72M | 274.06M | 1,787.32M | 2,604.07M | 2,458.36M | 453.93M | 2,640.68M | 3,615.99M | 3,044.07M |
|
Non-Current Deffered Revenue
|
1.26M | 9.55M | 5.44M | 0.81M | 3.50M | 3.15M | 6.21M | 1.38M | 9.11M | 7.76M | 10.69M | 1.44M | 12.97M | 25.39M | 33.83M | 7.37M | 88.07M | 125.83M | 130.05M | 17.24M | 146.52M | 190.21M | 215.60M | 30.46M | 213.51M | 215.31M | 238.92M |
|
Preferred Stock Liabilities
|
67.41M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.01M | 0.04M | 0.03M | 0.00M | 73.12M | 74.11M | 73.50M | 11.87M | 76.25M | | 72.14M | 11.20M | 71.03M | | 70.91M | 10.48M | | | | 10.00M | | | | 9.83M | | | |
|
Operating Leases
|
| | | 27.56M | | | | 97.20M | | | | 43.17M | | | | 6.21M | | | | 19.12M | | | | 47.97M | | | |
|
Other Non-Current Liabilities
|
| | | | 220.62M | 63.93M | 63.93M | 4.01M | 40.38M | 40.38M | 40.38M | 4.16M | 40.38M | 40.38M | 40.38M | | 40.38M | 40.38M | 40.38M | 50.23M | 50.23M | 50.23M | 50.23M | 66.04M | 66.04M | 66.04M | 66.04M |
|
Total Non-Current Liabilities
|
1.27M | | | 28.37M | 2,240.41M | 3,274.03M | 3,488.41M | 96.89M | 4,217.33M | 4,405.97M | 2,619.43M | 41.64M | 1,426.54M | 1,403.67M | 1,348.42M | 20.28M | 1,538.32M | 1,631.13M | 1,554.57M | 44.06M | 2,151.53M | 3,123.94M | 3,091.87M | 87.20M | 3,186.32M | 4,198.70M | 3,636.18M |
|
Total Liabilities
|
52.74M | 830.20M | 1,160.28M | 260.66M | 2,461.02M | 3,337.97M | 3,552.34M | 747.82M | 4,257.71M | 4,446.35M | 2,659.81M | 335.30M | 1,466.92M | 1,444.05M | 1,388.81M | 250.32M | 1,578.70M | 1,671.51M | 1,594.94M | 320.42M | 2,201.76M | 3,174.17M | 3,142.09M | 542.19M | 3,252.36M | 4,264.74M | 3,702.22M |
|
Total Debt
|
5.11M | | | 0.07M | | | | 15.10M | | | | 16.91M | | | | 15.20M | | | | | | | | | | | |
|
Common Equity
|
-71.24M | | | 220.96M | 1,726.52M | 1,551.72M | 648.15M | 864.60M | 4,372.83M | 3,593.04M | 2,567.85M | 450.61M | 2,966.62M | 3,020.47M | 3,039.66M | 435.29M | 3,224.73M | 3,360.53M | 3,290.15M | 431.42M | 3,127.29M | 2,671.69M | 2,066.27M | 269.17M | 1,934.53M | 1,603.76M | 1,412.52M |
|
Shareholder's Equity
|
-71.24M | 1,350.43M | 1,463.96M | 220.96M | | | | 864.60M | | | | 450.61M | | | | 435.29M | | | | 431.42M | | | | 269.17M | | | |
|
Liabilities and Shareholders Equity
|
48.91M | 2,180.63M | 2,624.24M | 481.62M | 4,187.54M | 4,889.69M | 4,200.49M | 1,612.41M | 8,630.54M | 8,039.39M | 5,227.66M | 785.91M | 4,433.54M | 4,464.52M | 4,428.47M | 685.61M | 4,803.43M | 5,032.04M | 4,885.09M | 751.84M | 5,329.05M | 5,845.85M | 5,208.36M | 811.36M | 5,186.89M | 5,868.50M | 5,114.74M |
|
Treasury Shares
|
0.60M | | | -0.06M | | | | -0.11M | | | | 0.47M | | | | 0.76M | | | | 0.67M | | | | 0.65M | | | |
|
Retained Earnings
|
-71.41M | -449.26M | -447.36M | -39.70M | -131.83M | -113.21M | -1045.72M | -257.46M | -3132.13M | -4050.92M | -5095.53M | -752.28M | -4755.96M | -4805.77M | -4867.12M | -674.41M | -4682.65M | -4626.49M | -4684.15M | -668.55M | -4825.94M | -5255.49M | -5726.77M | -818.37M | -5754.43M | -5970.42M | -6117.54M |