|
Cash & Equivalents
|
491.71M | 988.53M | 337.41M | 826.33M | 2,321.29M | 1,671.54M | 1,076.70M | 1,103.99M | 2,068.63M | 2,362.63M | 2,112.93M | 1,558.60M | 2,109.57M | 2,322.07M | 1,399.79M | 1,870.32M | 2,230.80M | 2,268.15M | 1,206.14M | 1,527.19M | 2,236.55M | 2,598.94M | 2,148.86M | 2,774.15M |
|
Short-term Investments
|
| | | 366.39M | 389.02M | 614.98M | 586.95M | 587.09M | 810.00M | 909.01M | 718.23M | 1,397.29M | 1,324.54M | 1,255.70M | 1,044.44M | 689.83M | 616.13M | 363.64M | 503.78M | 624.46M | 751.49M | 938.10M | 887.59M | 1,216.46M |
|
Cash & Current Investments
|
491.71M | 988.53M | 337.41M | 1,192.71M | 2,710.30M | 2,286.52M | 1,663.65M | 1,691.08M | 2,878.63M | 3,271.64M | 2,831.16M | 2,955.88M | 3,434.11M | 3,577.77M | 2,444.24M | 2,560.15M | 2,846.93M | 2,631.79M | 1,709.93M | 2,151.65M | 2,988.04M | 3,537.04M | 3,036.46M | 3,990.61M |
|
Receivables - Net
|
| | | 65.32M | 75.85M | 85.63M | 117.53M | 138.41M | 157.30M | 174.25M | 215.47M | 216.47M | 186.03M | 193.08M | 207.10M | 201.27M | 342.90M | 398.37M | 300.63M | 315.89M | 488.77M | 465.40M | 445.50M | 442.64M |
|
Receivables
|
| | | 65.32M | 75.85M | 85.63M | 117.53M | 138.41M | 157.30M | 174.25M | 215.47M | 216.47M | 186.03M | 193.08M | 207.10M | 201.27M | 342.90M | 398.37M | 300.63M | 315.89M | 488.77M | 465.40M | 445.50M | 442.64M |
|
Prepaid Assets
|
| | | | | | | 3.78M | | 19.54M | 15.81M | 6.45M | 10.71M | 7.56M | 8.36M | 6.56M | 8.98M | 15.51M | 20.66M | 21.32M | 23.02M | 30.46M | 28.59M | 24.33M |
|
Current Assets
|
| | | 1,870.45M | 3,179.36M | 2,816.03M | 2,241.16M | 2,305.93M | 3,674.82M | 4,260.15M | 3,931.17M | 4,121.56M | 4,131.22M | 4,192.63M | 2,991.62M | 3,061.10M | 3,503.79M | 3,359.09M | 2,368.05M | 2,845.17M | 3,774.50M | 4,313.22M | 3,762.51M | 4,613.40M |
|
Property, Plant & Equipment (Net)
|
| | | 35.81M | 38.99M | 40.87M | 43.38M | 46.61M | 48.61M | 50.93M | 56.49M | 59.89M | 64.08M | 63.05M | 62.02M | 61.93M | 61.41M | 63.95M | 66.63M | 66.79M | 72.00M | 77.67M | 83.42M | 88.35M |
|
Long-Term Investments
|
| | | 325.74M | 329.60M | 803.29M | 838.27M | 844.48M | 502.15M | 314.84M | 196.45M | 222.92M | 165.24M | 189.64M | 179.63M | 1,055.14M | 736.62M | 1,465.97M | 1,933.89M | 2,439.72M | 2,624.17M | 2,783.99M | 2,638.97M | 2,687.45M |
|
Long-Term Deferred Tax
|
| | | 0.49M | 0.48M | 0.47M | 0.48M | 0.59M | 0.59M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 13.14M | 19.47M | 19.37M | 18.83M | 96.55M | 97.15M | 98.07M | 97.13M | 94.76M | 95.20M | 92.33M | 88.90M | 83.27M | 87.22M | 87.27M | 84.37M | 82.40M | 93.58M | 116.27M | 120.65M | 119.72M |
|
Non-Current Assets
|
| | | 401.66M | 415.00M | 890.45M | 928.72M | 1,015.72M | 675.70M | 491.02M | 377.54M | 405.05M | 351.81M | 372.31M | 357.89M | 540.38M | 915.06M | 1,647.06M | 2,114.96M | 1,995.32M | 2,069.27M | 2,070.91M | 1,983.36M | 1,712.01M |
|
Assets
|
| | | 2,272.11M | 3,594.36M | 3,706.49M | 3,169.88M | 3,321.65M | 4,350.52M | 4,751.17M | 4,308.71M | 4,526.60M | 4,483.03M | 4,564.94M | 3,349.51M | 3,601.48M | 4,418.85M | 5,006.15M | 4,483.02M | 4,840.50M | 5,843.77M | 6,384.13M | 5,745.88M | 6,325.41M |
|
Accounts Payables
|
| | | 137.52M | 120.95M | 135.34M | 159.20M | 234.79M | 220.52M | 226.27M | 252.36M | 297.84M | 299.46M | 261.52M | 260.14M | 273.37M | 303.25M | 347.52M | 395.48M | 432.43M | 634.01M | 583.87M | 556.73M | 649.72M |
|
Payables
|
| | | 137.52M | 120.95M | 135.34M | 159.20M | 234.79M | 220.52M | 226.27M | 252.36M | 297.84M | 299.46M | 261.52M | 260.14M | 273.37M | 303.25M | 347.52M | 395.48M | 432.43M | 634.01M | 583.87M | 556.73M | 649.72M |
|
Other Accumulated Expenses
|
252.98M | 241.53M | 276.51M | 311.91M | 358.07M | 407.32M | 497.32M | 513.58M | 761.33M | 880.53M | 995.76M | 937.73M | 954.08M | 855.71M | 910.45M | 965.99M | 1,248.35M | 1,252.23M | 1,356.73M | 1,356.73M | 1,465.58M | 1,551.63M | 1,564.39M | 1,455.38M |
|
Current Deferred Revenue
|
| | | 71.90M | 71.95M | 63.88M | 56.17M | 75.04M | 74.70M | 72.69M | 75.13M | 79.00M | 73.35M | 73.07M | 71.60M | 65.92M | 65.54M | 59.97M | 66.13M | 74.39M | 70.90M | 69.49M | 77.12M | 166.20M |
|
Total Current Liabilities
|
| | | 1,665.60M | 1,808.12M | 1,972.65M | 1,616.67M | 1,852.29M | 2,640.88M | 3,130.25M | 2,852.54M | 3,263.92M | 3,181.70M | 3,244.32M | 2,060.88M | 2,429.01M | 3,019.43M | 3,501.74M | 2,954.78M | 3,463.23M | 4,148.58M | 4,865.56M | 3,976.82M | 4,862.59M |
|
Non-Current Debt
|
| | | 142.49M | | | | | 297.42M | 297.61M | 297.81M | 298.00M | 298.19M | 298.39M | 298.58M | 298.78M | 298.97M | 299.17M | 299.36M | 299.56M | 299.75M | 299.94M | 686.29M | 430.10M |
|
Pension
|
| | | 84.57M | 75.03M | 74.11M | 69.43M | 29.25M | 26.04M | 21.50M | 14.97M | 4.21M | 4.20M | 3.38M | 0.18M | 5.78M | 4.33M | 2.89M | 1.44M | | | | | |
|
Preferred Stock Liabilities
|
1,295.74M | 1,506.69M | 1,506.69M | 1,744.91M | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | 5.29M | 3.12M | 3.16M | 2.53M | 2.02M | 2.16M | 2.26M | 1.96M | 2.15M | 2.26M | 2.37M | 2.58M | 2.84M | 3.07M | 2.94M | 2.91M | 3.09M |
|
Other Non-Current Liabilities
|
| | | 15.01M | | | | 76.84M | 77.06M | 74.91M | 73.79M | 72.28M | 71.38M | 70.28M | 68.62M | 67.57M | 66.17M | 64.67M | 63.54M | 61.28M | 59.33M | 57.27M | 55.77M | 51.99M |
|
Total Non-Current Liabilities
|
| | | 1,808.08M | 1,808.12M | 1,972.65M | 1,616.67M | 1,852.29M | 2,938.30M | 3,427.86M | 3,150.35M | 3,561.92M | 3,479.89M | 3,542.70M | 2,359.46M | 2,727.79M | 3,318.40M | 3,800.91M | 3,254.14M | 3,762.79M | 4,448.32M | 5,165.50M | 4,663.12M | 5,292.68M |
|
Total Liabilities
|
1,031.95M | 1,065.28M | 1,136.89M | 1,823.09M | 1,808.12M | 1,972.65M | 1,616.67M | 1,929.13M | 3,015.35M | 3,502.76M | 3,224.14M | 3,634.20M | 3,551.27M | 3,612.98M | 2,428.08M | 2,795.36M | 3,384.57M | 3,865.58M | 3,317.68M | 3,824.07M | 4,507.65M | 5,222.78M | 4,718.88M | 5,344.68M |
|
Total Debt
|
| | | 142.49M | | | | | 297.42M | 297.61M | 297.81M | 298.00M | 298.19M | 298.39M | 298.58M | 298.78M | 298.97M | 299.17M | 299.36M | 299.56M | 299.75M | 299.94M | 686.29M | 430.10M |
|
Common Equity
|
-1031.95M | -1065.28M | -1136.89M | -1295.89M | 1,784.73M | 1,732.07M | 1,552.71M | 1,392.52M | 1,335.17M | 1,248.40M | 1,084.57M | 892.40M | 931.76M | 951.97M | 921.43M | 806.12M | 1,034.29M | 1,140.57M | 1,165.34M | 1,016.42M | 1,336.12M | 1,161.35M | 1,027.00M | 980.74M |
|
Shareholder's Equity
|
-1031.95M | -1065.28M | -1136.89M | -1295.89M | 1,784.73M | 1,732.07M | 1,552.71M | 1,392.52M | 1,335.17M | 1,248.40M | 1,084.57M | 892.40M | 931.76M | 951.97M | 921.43M | 806.12M | 1,034.29M | 1,140.57M | 1,165.34M | 1,016.42M | 1,336.12M | 1,161.35M | 1,027.00M | 980.74M |
|
Liabilities and Shareholders Equity
|
| | | 2,272.11M | 3,594.36M | 3,706.49M | 3,169.88M | 3,321.65M | 4,350.52M | 4,751.17M | 4,308.71M | 4,526.60M | 4,483.03M | 4,564.94M | 3,349.51M | 3,601.48M | 4,418.85M | 5,006.15M | 4,483.02M | 4,840.50M | 5,843.77M | 6,384.13M | 5,745.88M | 6,325.41M |
|
Treasury Shares
|
| | | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M |
|
Retained Earnings
|
| | | -1427.11M | -1514.48M | -1587.55M | -1800.29M | -1999.71M | -2074.86M | -2187.03M | -2379.94M | -2605.99M | -2645.76M | -2661.29M | -2726.68M | -2876.72M | -2699.35M | -2643.14M | -2697.74M | -2851.28M | -2576.01M | -2804.37M | -2941.82M | -3294.43M |