|
Cash & Equivalents
|
64.70M | 90.33M | 47.27M | 1,225.40M | 1,225.40M | 1,267.18M | 75.56M | 1,277.72M | 1,277.72M | 1,277.72M | 11.54M | 857.37M | 857.37M | 101.05M | 0.32M | 602.35M | 542.88M | 0.69M | 439.42M | 2.14M | 417.01M | 50.18M | 84.36M | 11.28M |
|
Short-term Investments
|
| | 20.43M | | | 347.00M | 31.39M | 324.00M | 389.00M | 325.00M | 34.10M | 220.00M | 230.00M | 24.52M | 40.15M | 173.18M | 108.46M | 31.02M | 211.05M | 21.32M | 103.68M | 8.57M | 271.52M | 40.94M |
|
Cash & Current Investments
|
64.70M | 90.33M | 67.71M | 1,225.40M | 1,225.40M | 1,614.18M | 106.95M | 1,601.72M | 1,666.72M | 1,602.72M | 45.64M | 1,077.37M | 1,087.37M | 125.57M | 40.47M | 775.53M | 651.34M | 31.70M | 650.47M | 23.46M | 520.69M | 58.75M | 355.88M | 52.22M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | 5.87M | | 2.78M | | 7.75M |
|
Receivables - Other
|
| | 1.13M | | | 0.86M | 1.88M | 0.54M | 0.52M | 0.17M | 2.93M | 0.04M | 0.04M | 0.02M | 2.65M | 0.68M | 0.72M | 3.59M | 0.78M | 3.10M | 1.31M | 1.62M | 0.33M | 2.05M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | 8.97M | | 4.40M | | 9.80M |
|
Inventory
|
| | 0.02M | | | 4.66M | 0.75M | 5.04M | 3.17M | 13.78M | 0.42M | 2.50M | 1.98M | 0.16M | 0.04M | 0.23M | 0.19M | 0.01M | 0.08M | 0.02M | 0.11M | 0.01M | 0.07M | 0.00M |
|
Prepaid Assets
|
| | 29.69M | | | 163.34M | 23.88M | 155.64M | 142.45M | 117.76M | 14.20M | 84.15M | 82.30M | 15.14M | 11.98M | 65.09M | 60.73M | 8.69M | 54.07M | 10.10M | 99.14M | 7.69M | 95.56M | 8.15M |
|
Current Assets
|
| | 260.27M | | | 1,914.39M | 263.40M | 1,743.97M | 1,573.93M | 1,500.86M | 187.79M | 1,253.62M | 999.80M | 162.52M | 152.28M | 939.91M | 760.50M | 113.27M | 669.50M | 97.29M | 574.18M | 71.02M | 481.11M | 66.80M |
|
Property, Plant & Equipment (Net)
|
| | 2.60M | | | 11.18M | 1.77M | 13.56M | 15.42M | 14.87M | 2.02M | 12.64M | 13.79M | 1.65M | 1.66M | 10.38M | 9.85M | 1.21M | 5.88M | 28.44M | 222.23M | 41.92M | 300.00M | 38.69M |
|
Long-Term Investments
|
1.59M | | 31.60M | | | 220.20M | 35.80M | 219.20M | 112.11M | 72.35M | 14.67M | 114.38M | 120.87M | 9.53M | 3.49M | 73.28M | 79.19M | 2.50M | 61.39M | 3.60M | 82.23M | 11.44M | 54.06M | 6.87M |
|
Goodwill
|
241.74M | | 261.70M | | | 1,568.65M | 232.30M | 1,568.65M | 1,568.65M | 186.50M | 26.72M | 186.50M | 186.50M | 28.58M | 242.00M | 186.50M | 63.46M | 257.16M | 63.46M | 238.57M | | | | |
|
Intangibles
|
| | 161.95M | | | | 148.38M | | | | 116.49M | | | | 65.72M | | | 345.05M | | 333.15M | | 21.42M | | 21.09M |
|
Goodwill & Intangibles
|
241.74M | | 116.77M | | | 1,038.64M | 1,001.97M | 967.25M | 1,003.07M | 888.53M | 813.01M | 742.00M | 642.02M | 77.56M | 426.00M | 355.15M | 310.01M | 89.82M | 74.41M | 1.84M | 1.03M | 0.13M | 0.87M | 0.72M |
|
Long-Term Deferred Tax
|
| 76.67M | 88.67M | | 10.58M | 12.36M | 17.22M | | 0.58M | | 1.12M | 1.25M | 2.35M | | | 0.21M | 1.72M | 14.51M | 1.09M | 8.66M | 1.66M | | | |
|
Other Non-Current Assets
|
| | 2.95M | | | 9.27M | 0.11M | 0.76M | 17.42M | 14.35M | 2.03M | 14.18M | 121.26M | 25.00M | 25.16M | 163.62M | 215.80M | 33.87M | 236.36M | 9.30M | 46.43M | 6.36M | 49.41M | 5.47M |
|
Non-Current Assets
|
| | 302.07M | | | 2,847.94M | 418.35M | 2,769.43M | 2,716.67M | 1,176.60M | 161.94M | 1,069.70M | 1,084.45M | 142.32M | 131.56M | 788.93M | 678.31M | 70.60M | 453.90M | 50.51M | 354.07M | 60.21M | 405.99M | 51.27M |
|
Assets
|
| | 562.35M | | | 4,762.33M | 681.76M | 4,513.40M | 4,290.60M | 2,677.46M | 349.73M | 2,323.33M | 2,084.24M | 304.84M | 283.84M | 1,728.84M | 1,438.81M | 183.87M | 1,123.41M | 147.80M | 928.25M | 131.23M | 887.10M | 118.06M |
|
Accounts Payables
|
| | 3.16M | | | | 2.66M | | | | 2.45M | | | | 3.08M | | | 2.83M | | 1.20M | | 1.58M | | 1.84M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | 1.59M | 11.63M | | | | | |
|
Payables
|
| | 3.16M | | | | 2.66M | | | | 2.45M | | | | 3.08M | | | 4.41M | 11.63M | 1.20M | | 1.58M | | 1.84M |
|
Accumulated Expenses
|
| | 95.65M | | | | 72.92M | | | | 56.39M | | | | 51.39M | | | 42.96M | | 43.23M | | 41.86M | | 41.44M |
|
Other Accumulated Expenses
|
| | 2.78M | | | | 1.91M | | | | | | | | | | | 1.09M | | 1.96M | | 1.56M | | 2.23M |
|
Short term Debt
|
| | 3.16M | | | 6.21M | 1.39M | 7.32M | 7.28M | 13.52M | 1.72M | 13.16M | 6.75M | 1.03M | 0.96M | 5.70M | 5.49M | 1.59M | 2.99M | 0.61M | 4.69M | 0.75M | 4.49M | 3.48M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | 6.67M | 0.39M | 1.49M | 0.26M | 0.37M | 0.09M |
|
Current Taxes
|
| | 1.34M | | | | 0.87M | | | | 0.91M | | | | 0.24M | | | 0.51M | | 1.63M | | 0.18M | | 0.43M |
|
Current Deferred Revenue
|
| | 1.12M | | | 1.39M | 0.17M | 0.48M | 0.25M | 0.15M | 0.01M | 0.15M | 0.07M | 0.01M | 0.01M | 0.09M | 0.28M | 0.14M | 0.33M | 0.04M | 0.06M | 0.03M | 0.63M | 0.01M |
|
Total Current Liabilities
|
| | 105.33M | | | 590.68M | 81.28M | 511.42M | 528.21M | 547.76M | 62.35M | 409.28M | 389.25M | 63.34M | 56.35M | 364.41M | 347.34M | 50.71M | 310.90M | 49.07M | 290.03M | 45.01M | 312.39M | 44.14M |
|
Capital Leases
|
| | | | | | | | | | | 11.95M | 23.97M | | | 11.34M | 21.48M | | 6.93M | | 5.40M | 10.27M | 3.83M | 7.88M |
|
Preferred Stock Liabilities
|
951.98M | | 1,160.82M | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | 6.68M | | 4.97M | | 3.64M | | 3.86M |
|
Non-Current Deferred Tax Liability
|
| | 3.97M | | | 8.30M | 0.37M | 2.48M | 23.77M | 22.60M | 3.08M | 20.37M | 25.76M | 2.76M | 2.70M | 16.37M | 25.40M | 1.91M | 10.88M | 0.49M | 1.61M | 0.18M | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | 3.17M | 0.11M | | 0.11M | 0.39M | 0.05M |
|
Other Non-Current Liabilities
|
| | | | | | 0.70M | 4.50M | 4.30M | 3.91M | 0.52M | 3.31M | 2.87M | 0.37M | 0.33M | 1.81M | 1.52M | 0.14M | 0.33M | | | | | |
|
Total Non-Current Liabilities
|
| | 3.97M | | | 8.30M | 1.07M | 6.99M | 28.06M | 26.52M | 3.61M | 23.68M | 28.63M | 3.14M | 3.04M | 18.18M | 26.92M | 2.05M | 14.38M | 0.60M | 1.61M | 0.29M | 0.39M | 0.05M |
|
Total Liabilities
|
| | 109.29M | | | 598.99M | 82.35M | 518.41M | 556.27M | 574.28M | 65.95M | 432.96M | 417.87M | 66.48M | 59.39M | 382.58M | 374.26M | 52.76M | 325.29M | 49.67M | 291.65M | 45.30M | 312.77M | 44.19M |
|
Total Debt
|
| | 3.16M | | | 6.21M | 1.39M | 7.32M | 7.28M | 13.52M | 1.72M | 13.16M | 6.75M | 1.03M | 0.96M | 5.70M | 5.49M | 1.59M | 2.99M | 0.61M | 4.69M | 0.75M | 4.49M | 3.48M |
|
Common Equity
|
-464.75M | | -707.77M | | | | 599.40M | 3,994.99M | 3,734.33M | 2,103.18M | 283.78M | | 1,666.37M | 238.36M | 224.45M | 1,346.26M | 1,064.55M | 131.11M | 798.12M | 98.13M | 636.60M | 85.93M | 574.32M | 73.87M |
|
Shareholder's Equity
|
-464.75M | | -707.77M | | | 4,163.34M | 599.40M | 3,994.99M | 3,734.33M | 2,103.18M | 283.78M | | 1,666.37M | 238.36M | 224.45M | 1,346.26M | 1,021.65M | 131.11M | 757.11M | 98.13M | 609.71M | 85.93M | 546.70M | 73.87M |
|
Liabilities and Shareholders Equity
|
| | 562.35M | | | 4,762.33M | 681.76M | 4,513.40M | 4,290.60M | 2,677.46M | 349.73M | 2,323.33M | 2,084.24M | 304.84M | 283.84M | 1,728.84M | 1,438.81M | 183.87M | 1,123.41M | 147.80M | 928.25M | 131.23M | 887.10M | 118.06M |
|
Treasury Shares
|
| | 0.77M | | | | 10.11M | | | | 7.22M | | | | 10.92M | | | 38.23M | | 4.35M | | 38.09M | | 39.58M |
|
Retained Earnings
|
| | -707.51M | | | -5284.73M | -803.44M | -5546.04M | -5872.62M | -7507.26M | -1096.05M | | -7831.96M | -1205.92M | -1230.77M | -8073.48M | -8389.91M | -1357.82M | -8675.22M | -1285.70M | -8832.88M | -1238.55M | -8880.62M | -1227.42M |