|
Cash & Equivalents
|
93.80M | 632.68M | 159.60M | 924.66M | 858.34M | 148.68M | 186.29M | 1,264.76M | 802.88M | 907.85M | 0.30M | 903.30M | 588.67M | 676.71M | 0.55M | 675.23M | 510.77M | 1.33M | 61.76M | 72.18M | 541.66M | 71.23M | 54.29M | 60.59M | 297.07M | 24.71M | 0.23M | 127.86M | 17.63M | 74.72M |
|
Short-term Investments
|
16.69M | 31.58M | 1.57M | 24.91M | 27.96M | 4.14M | 1.83M | 28.34M | 31.82M | 29.05M | 23.81M | 21.77M | 164.83M | 97.85M | 84.56M | 17.67M | 35.58M | | 6.75M | | 30.53M | 13.95M | 24.42M | 9.74M | 102.07M | 33.10M | | 237.73M | 1.27M | 3.16M |
|
Cash & Current Investments
|
110.49M | 664.25M | 161.18M | 949.58M | 886.30M | 152.82M | 188.13M | 1,293.10M | 834.70M | 936.90M | 24.11M | 925.07M | 753.50M | 774.56M | 85.12M | 692.89M | 546.35M | 1.33M | 68.51M | 72.18M | 572.19M | 88.19M | 79.38M | 70.33M | 399.14M | 24.56M | 0.23M | 365.59M | 18.90M | 77.88M |
|
Receivables - Net
|
| 1.07M | 0.37M | 3.84M | 5.68M | 0.97M | 0.35M | 2.72M | 7.33M | 3.76M | 0.25M | 1.14M | 1.05M | 2.40M | 0.73M | 5.96M | 8.83M | 6.40M | 9.62M | 21.41M | 181.99M | 25.06M | 32.03M | 18.56M | 69.29M | 19.86M | 4.13M | 79.56M | 20.61M | 34.77M |
|
Receivables - Other
|
| 150.00M | 1.00M | 150.00M | 150.18M | 21.87M | 0.03M | 0.19M | 100.19M | 100.38M | 0.03M | 0.20M | 1.81M | 4.00M | | 0.22M | 0.22M | 0.09M | | | | | 13.74M | 1.03M | 72.94M | 5.93M | | | | |
|
Receivables
|
| 151.07M | 1.37M | 153.84M | 155.87M | 22.84M | 0.38M | 2.90M | 107.52M | 104.14M | 0.27M | 1.33M | 2.86M | 6.40M | 0.73M | 6.18M | 9.05M | 6.49M | 9.62M | 21.41M | 181.99M | 25.95M | 46.17M | 19.59M | 142.23M | 25.89M | 4.13M | 79.56M | 20.61M | 34.77M |
|
Inventory
|
0.81M | 6.56M | 1.94M | 8.15M | 13.50M | 1.85M | 1.64M | 8.16M | 8.96M | 7.99M | 1.23M | 8.37M | 7.74M | 7.75M | 1.18M | 10.24M | 8.29M | | | | | 4.08M | 2.58M | 3.12M | 22.34M | 2.68M | 1.27M | 4.15M | | 0.07M |
|
Prepaid Assets
|
6.67M | 43.76M | 6.13M | 86.72M | 68.07M | 10.86M | 10.35M | 49.67M | 87.67M | 67.97M | 7.30M | 61.60M | 91.88M | 83.43M | 7.52M | 97.36M | 74.56M | 16.55M | 12.54M | 40.41M | 239.75M | 48.20M | 76.17M | 60.61M | 471.67M | 54.37M | 0.97M | 461.24M | 28.42M | 251.49M |
|
Current Assets
|
103.73M | 965.65M | 172.67M | 1,303.29M | 1,323.75M | 202.94M | 202.81M | 1,353.85M | 1,238.86M | 1,116.99M | 153.92M | 996.37M | 855.98M | 869.15M | 8.80M | 806.68M | 638.25M | 23.90M | 83.92M | 130.87M | 993.93M | 162.52M | 220.92M | 158.88M | 1,017.79M | 141.83M | | 974.64M | 61.18M | 402.24M |
|
Property, Plant & Equipment (Net)
|
11.09M | 93.87M | 15.14M | 99.08M | 110.29M | 17.36M | 18.57M | 131.99M | 132.75M | 134.03M | 19.49M | 127.00M | 111.08M | 106.50M | | 103.47M | 96.39M | 0.09M | 0.07M | 0.37M | 2.77M | 0.60M | 0.58M | 0.61M | 3.95M | 0.49M | 0.04M | 2.84M | 0.36M | 1.76M |
|
Long-Term Investments
|
| | | | | | | | | 33.00M | 4.68M | 33.00M | 33.00M | 33.00M | | | | | | 18.15M | 0.19M | 0.02M | 0.02M | 14.58M | 0.27M | 0.04M | | 0.27M | 27.26M | 0.41M |
|
Goodwill
|
67.67M | 450.93M | 71.90M | 465.83M | 480.23M | 71.72M | 71.15M | 485.03M | 491.62M | 654.08M | 94.41M | 670.55M | 669.90M | 670.33M | 99.48M | 660.29M | 656.35M | | | | | 5.59M | 5.56M | 5.57M | 40.10M | 5.55M | 5.61M | | | |
|
Intangibles
|
33.12M | 204.97M | 65.09M | 189.60M | 196.41M | 29.27M | 28.64M | 189.72M | 190.26M | 208.53M | 29.84M | 207.35M | 204.32M | 195.98M | 28.01M | 181.89M | 177.86M | | 0.14M | 0.12M | 0.78M | 1.68M | 1.59M | 1.85M | 12.63M | 1.65M | 1.24M | 2.52M | 0.33M | 1.96M |
|
Goodwill & Intangibles
|
100.78M | 655.89M | 136.99M | 655.44M | 676.64M | 100.99M | 99.80M | 674.75M | 681.87M | 862.61M | 124.25M | 877.90M | 874.22M | 866.32M | 127.49M | 842.18M | 834.21M | | 0.14M | 0.12M | 0.78M | 7.52M | 7.21M | 7.42M | 52.73M | 7.23M | 6.85M | 2.52M | 0.33M | 1.96M |
|
Long-Term Deferred Tax
|
1.92M | 6.00M | 0.36M | 13.66M | 15.49M | 2.81M | 1.06M | 21.84M | 19.88M | 21.60M | | 25.52M | 33.05M | 35.39M | | 39.29M | 50.05M | | 0.12M | | | | | | | | | 67.42M | | |
|
Other Non-Current Assets
|
2.45M | 29.84M | 4.37M | 38.72M | 41.69M | 4.50M | 4.15M | 640.73M | 58.15M | 53.53M | 1.43M | 48.69M | 57.87M | 54.39M | 0.79M | 58.25M | 86.80M | | 0.01M | 1.95M | 12.22M | 1.47M | 1.26M | 13.99M | 7.04M | 0.75M | 0.06M | 3.54M | 0.28M | 0.31M |
|
Non-Current Assets
|
116.16M | 785.60M | 123.01M | 806.89M | 844.10M | 125.67M | 127.06M | 1,469.30M | 1,535.81M | 1,751.57M | 243.62M | 1,680.20M | 1,736.07M | 1,707.21M | 2.76M | 1,664.70M | 1,666.12M | 3.96M | 4.49M | 24.63M | 149.36M | 28.93M | 27.16M | 44.60M | 277.41M | 38.40M | | 313.23M | 29.39M | 218.50M |
|
Assets
|
219.89M | 1,751.25M | 295.68M | 2,110.18M | 2,167.85M | 328.60M | 329.87M | 2,823.15M | 2,774.66M | 2,868.56M | 397.54M | 2,676.57M | 2,592.05M | 2,576.36M | 11.57M | 2,471.38M | 2,304.37M | 27.86M | 88.41M | 155.50M | 1,143.29M | 191.46M | 248.07M | 203.48M | 1,295.20M | 180.23M | 17.26M | 1,287.88M | 90.58M | 620.74M |
|
Accounts Payables
|
0.60M | 2.95M | 0.91M | 8.28M | 14.62M | 1.67M | 1.22M | 8.36M | 9.30M | 7.90M | 1.07M | 3.15M | 4.37M | 4.88M | 0.65M | 13.37M | 9.85M | 2.64M | 3.39M | 6.92M | 81.17M | 15.83M | 24.82M | 21.12M | 148.00M | 23.96M | 2.14M | 149.97M | 14.51M | 183.81M |
|
Payables
|
0.60M | 2.95M | 0.91M | 8.28M | 14.62M | 1.67M | 1.22M | 8.36M | 9.30M | 7.90M | 1.07M | 3.15M | 4.37M | 4.88M | 0.65M | 13.37M | 9.85M | 2.64M | 3.39M | 6.92M | 81.17M | 16.39M | 25.03M | 21.12M | 148.00M | 24.05M | 2.14M | 149.97M | 14.51M | 183.81M |
|
Accumulated Expenses
|
14.09M | | 25.86M | | | | 23.12M | | | | 28.77M | | | | 0.16M | | | 1.64M | | | | | | 15.92M | | | | | 12.29M | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 5.92M | | | 16.80M | 20.21M | 11.51M | 99.24M | 19.80M | 29.97M | 40.69M | 227.14M | 28.88M | | 185.92M | 179.05M | 184.26M |
|
Short term Debt
|
5.60M | 246.59M | 3.02M | | | 13.75M | 11.93M | 80.53M | 82.38M | 137.59M | 19.01M | 136.31M | 136.00M | 235.94M | 34.21M | 21.29M | 20.98M | | | | | | | | | | 0.96M | | 1.39M | |
|
Current Leases
|
| | | | | | | | 156.71M | 164.31M | 22.40M | 155.88M | 194.41M | 181.16M | 0.59M | 198.62M | 199.75M | 1.11M | 1.42M | 0.96M | 6.33M | 0.85M | 0.90M | 0.99M | 7.57M | 5.33M | 0.21M | 4.40M | 0.17M | 1.45M |
|
Current Taxes
|
3.46M | | 3.13M | | | | 3.65M | | | | 2.07M | | | | 0.84M | | | | | 2.28M | 19.06M | 1.95M | 2.23M | 2.66M | 21.94M | 1.78M | 0.29M | 19.24M | 0.11M | 0.80M |
|
Current Deferred Revenue
|
88.13M | 800.66M | 122.85M | 1,042.43M | 1,002.23M | 146.12M | 145.03M | 962.81M | 800.79M | 796.26M | 101.68M | 738.50M | 641.91M | 676.91M | 85.06M | 659.47M | 559.48M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
111.88M | 1,187.35M | 155.78M | 1,214.05M | 1,183.05M | 190.84M | 184.96M | 1,380.18M | 1,213.66M | 1,301.77M | 175.01M | 1,231.33M | 1,235.55M | 1,370.82M | 7.27M | 1,064.90M | 970.48M | 21.29M | 25.02M | 27.02M | 343.79M | 59.71M | 147.48M | 113.48M | 885.25M | 136.10M | | 1,485.39M | 188.00M | 1,165.32M |
|
Non-Current Debt
|
48.82M | 655.16M | 94.23M | 527.61M | 559.02M | 71.02M | 72.66M | 492.27M | 505.53M | 378.27M | 52.52M | 378.23M | 379.13M | 197.90M | 28.88M | 389.28M | 384.87M | 16.94M | | 65.40M | 465.15M | 79.00M | 76.09M | 94.70M | 563.82M | 76.46M | | 821.72M | 7.11M | 751.59M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | 69.06M | 37.87M | 251.07M | 34.67M | | 268.56M | 241.52M | |
|
Non-Current Deffered Revenue
|
| | | | | | 5.21M | | | | 5.59M | | | | 5.76M | | | | | | | | | | | | | | | |
|
Minority Interest
|
-1.29M | -14.40M | -2.18M | -15.49M | -14.93M | -2.59M | -2.16M | -15.11M | -14.29M | 17.16M | 2.19M | 7.54M | 3.06M | 4.48M | 0.96M | 5.46M | 7.88M | | | | | -0.04M | 0.69M | 0.48M | 3.10M | 1.78M | | 0.35M | 0.32M | -0.38M |
|
Non-Current Deferred Tax Liability
|
0.45M | 6.66M | 0.57M | 7.38M | 9.87M | 1.37M | 2.10M | 16.38M | 19.25M | 32.48M | 4.59M | 25.82M | 22.90M | 21.32M | 28.13M | 22.16M | 19.52M | | | 0.06M | 0.65M | 0.34M | 0.32M | 0.41M | 2.83M | 0.38M | 0.18M | 1.42M | | |
|
Operating Leases
|
| | | | | | | | 496.77M | 495.48M | 65.88M | 450.17M | 426.96M | 422.16M | 2.69M | 430.05M | 403.65M | 3.07M | 1.66M | 2.27M | 8.13M | 1.53M | 0.80M | 0.96M | 5.06M | 0.73M | 0.30M | 5.52M | 0.46M | 1.10M |
|
Other Non-Current Liabilities
|
0.34M | 3.15M | 0.41M | 2.08M | 2.23M | 0.34M | 1.18M | 431.13M | 9.72M | 62.76M | 5.56M | 40.39M | 39.40M | 42.27M | 7.61M | 51.47M | 58.22M | 0.44M | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
49.61M | 1,849.17M | 95.21M | 1,776.70M | 1,781.46M | 267.54M | 81.15M | 1,921.62M | 2,265.16M | 2,243.31M | 133.95M | 2,123.36M | 2,100.42M | 2,047.99M | 2.10M | 1,943.32M | 1,816.05M | 1.97M | 1.66M | 66.78M | 473.93M | 80.87M | 77.22M | 96.06M | 571.71M | 77.50M | | 22.11M | 7.57M | 92.93M |
|
Total Liabilities
|
161.50M | 1,852.33M | 250.99M | 1,778.78M | 1,783.69M | 267.87M | 266.11M | 2,352.76M | 2,274.88M | 2,306.07M | 308.97M | 2,163.75M | 2,139.82M | 2,090.27M | 9.37M | 1,994.79M | 1,874.27M | 23.25M | 26.68M | 93.79M | 817.72M | 140.57M | 224.70M | 209.54M | 1,456.97M | 213.60M | 12.03M | 1,507.50M | 195.57M | 1,258.25M |
|
Total Debt
|
54.42M | 901.75M | 97.25M | 527.61M | 559.02M | 84.77M | 84.59M | 572.80M | 587.91M | 515.87M | 71.53M | 514.53M | 515.13M | 433.84M | 63.09M | 410.57M | 405.86M | 16.94M | | 65.40M | 465.15M | 81.79M | 76.75M | 94.70M | 563.82M | 76.76M | 0.96M | 821.72M | 8.50M | 751.59M |
|
Common Equity
|
58.40M | -101.08M | 44.70M | 331.40M | 384.16M | 60.73M | 63.76M | 470.39M | 499.78M | 562.49M | 3.42M | 512.82M | 452.23M | 486.09M | 2.20M | 476.60M | 430.11M | 4.60M | 61.73M | 61.71M | 325.57M | 50.88M | 23.38M | -6.06M | -161.76M | -33.37M | | -219.62M | -104.99M | -637.51M |
|
Shareholder's Equity
|
58.40M | | 44.70M | | | | 63.76M | | | | 3.42M | | | | 2.20M | | | 4.60M | | 61.71M | | | | -6.06M | | | | | -104.99M | |
|
Liabilities and Shareholders Equity
|
219.89M | 1,751.25M | 295.68M | 2,110.18M | 2,167.85M | 328.60M | 329.87M | 2,823.15M | 2,774.66M | 2,868.56M | 397.54M | 2,676.57M | 2,592.05M | 2,576.36M | 11.57M | 2,471.38M | 2,304.37M | 27.86M | 88.41M | 155.50M | 1,143.29M | 198.22M | 250.22M | 203.48M | 1,295.20M | 180.92M | 17.26M | 1,287.88M | 90.58M | 620.74M |
|
Treasury Shares
|
| | | | | | 0.12M | | | | 0.33M | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
7.40M | 38.38M | 6.05M | 40.27M | 41.50M | 5.89M | 6.14M | 41.95M | 41.86M | 39.39M | 5.81M | 41.17M | 41.14M | 40.78M | -20.13M | 39.27M | 38.96M | -61.61M | -865.22M | -848.02M | -6140.91M | -893.02M | -937.83M | -1019.18M | -7565.57M | -1059.70M | | -7708.72M | -1148.77M | -8185.58M |