|
Cash & Equivalents
|
1,116.34M | 507.32M | 1,401.96M | 809.53M | 1,497.59M | 1,800.19M | 2,011.32M | 2,339.44M | 2,341.16M | 2,335.07M | 2,290.67M | 2,269.41M | 2,358.39M | 2,411.29M | 2,598.54M | 1,264.74M | 1,055.92M | 1,040.31M | 831.05M | 520.39M | 512.66M | 768.71M | 2,098.52M | 993.46M | 929.55M | 1,615.97M |
|
Short-term Investments
|
10.48M | 72.22M | 52.10M | 65.80M | 37.07M | 43.80M | 37.28M | 37.11M | 36.75M | 41.32M | 234.15M | 33.80M | 99.21M | 57.34M | 35.13M | 1,639.80M | 2,047.33M | 2,243.26M | 2,843.13M | 3,347.51M | 3,485.80M | 3,795.95M | 3,131.46M | 4,437.23M | 5,070.88M | 4,821.85M |
|
Cash & Current Investments
|
1,126.83M | 579.54M | 1,454.06M | 875.33M | 1,534.66M | 1,843.99M | 2,048.61M | 2,376.54M | 2,377.91M | 2,376.38M | 2,524.83M | 2,303.22M | 2,457.60M | 2,468.63M | 2,633.68M | 2,904.53M | 3,103.25M | 3,283.57M | 3,674.18M | 3,867.90M | 3,998.46M | 4,564.66M | 5,229.99M | 5,430.69M | 6,000.42M | 6,437.82M |
|
Receivables - Net
|
| | 50.31M | | | 162.27M | 156.93M | 151.40M | 243.00M | 174.41M | 190.92M | 256.60M | 265.83M | 343.30M | 258.35M | 254.04M | 375.80M | 430.30M | 364.80M | 487.00M | 659.34M | 668.11M | 600.00M | 725.21M | 747.50M | 1,005.91M |
|
Receivables
|
| | 50.31M | | | 162.27M | 156.93M | 151.40M | 243.00M | 174.41M | 190.92M | 256.60M | 265.83M | 343.30M | 258.35M | 254.04M | 375.80M | 430.30M | 364.80M | 487.00M | 659.34M | 668.11M | 600.00M | 725.21M | 747.50M | 1,005.91M |
|
Prepaid Assets
|
| | 32.59M | | | 388.17M | 51.89M | 61.76M | 41.65M | 112.62M | 110.87M | 115.04M | 150.88M | 114.16M | 149.56M | 85.62M | 97.91M | 95.55M | 99.66M | 81.18M | 115.71M | 119.19M | 129.25M | 126.70M | 142.49M | 142.43M |
|
Current Assets
|
| | 1,214.15M | | | 2,394.42M | 2,257.43M | 2,589.70M | 2,662.55M | 2,811.49M | 2,863.25M | 2,927.37M | 2,902.44M | 2,946.61M | 3,041.58M | 3,256.15M | 3,576.91M | 3,809.40M | 4,138.62M | 4,436.06M | 4,773.51M | 5,351.96M | 5,934.29M | 6,282.60M | 6,890.39M | 7,586.16M |
|
Construction in Progress
|
| | 3.16M | | | 5.82M | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
30.03M | | 31.59M | | | 29.37M | 29.54M | 27.38M | 24.82M | 28.78M | 31.30M | 41.87M | 47.64M | 57.82M | 69.17M | 63.12M | 54.10M | 50.13M | 47.76M | 46.91M | 43.48M | 40.34M | 39.64M | 39.67M | 43.52M | 45.71M |
|
Other Non-Current Assets
|
140.01M | 113.88M | 270.71M | 237.30M | 102.36M | 86.34M | 79.54M | 71.93M | 61.91M | 46.79M | 96.39M | 29.22M | 92.20M | 94.14M | 150.25M | 141.76M | 149.59M | 143.70M | 153.19M | 150.40M | 161.43M | 164.22M | 166.22M | 205.30M | 228.30M | 277.78M |
|
Non-Current Assets
|
| | 379.87M | | | 209.29M | 433.07M | 424.49M | 413.12M | 412.84M | 384.20M | 391.81M | 379.90M | 372.23M | 419.66M | 426.99M | 403.35M | 384.02M | 383.81M | 371.01M | 418.37M | 416.13M | 406.60M | 454.32M | 475.30M | 527.80M |
|
Assets
|
| | 1,594.03M | | | 2,603.71M | 2,690.50M | 3,014.18M | 3,075.67M | 3,224.33M | 3,247.45M | 3,319.18M | 3,282.34M | 3,318.84M | 3,461.24M | 3,683.14M | 3,980.26M | 4,193.42M | 4,522.43M | 4,807.08M | 5,191.88M | 5,768.10M | 6,340.88M | 6,736.92M | 7,365.69M | 8,113.96M |
|
Accounts Payables
|
| | 51.73M | | | 22.22M | 16.36M | 17.23M | 30.91M | 17.65M | 74.91M | 27.45M | 56.80M | 59.51M | 44.79M | 4.53M | 4.61M | 9.47M | 12.12M | 35.63M | 67.34M | 27.02M | 0.10M | 2.33M | 10.77M | 67.50M |
|
Payables
|
| | 51.73M | | | 22.22M | 16.36M | 17.23M | 30.91M | 17.65M | 74.91M | 27.45M | 56.80M | 59.51M | 44.79M | 4.53M | 4.61M | 9.47M | 12.12M | 35.63M | 67.34M | 27.02M | 0.10M | 2.33M | 10.77M | 67.50M |
|
Accumulated Expenses
|
| | 126.62M | | | 467.00M | 158.55M | 181.60M | 166.25M | 179.47M | 155.81M | 150.18M | 187.57M | 164.70M | 172.72M | 174.53M | 184.62M | 174.75M | 222.99M | 206.03M | 195.49M | 265.24M | 427.05M | 371.06M | 393.62M | 381.74M |
|
Current Leases
|
| | | | | | 29.08M | 32.11M | 33.16M | 43.58M | 39.93M | 40.05M | 40.91M | 40.23M | 45.10M | 53.07M | 51.85M | 52.20M | 54.18M | 54.06M | 44.12M | 47.64M | 43.99M | 44.42M | 45.47M | 46.27M |
|
Current Deferred Revenue
|
| | 186.10M | | | 172.07M | 189.52M | 186.50M | 194.51M | 208.10M | 227.82M | 218.52M | 219.44M | 189.77M | 183.35M | 229.55M | 260.33M | 223.51M | 246.90M | 237.19M | 278.44M | 236.61M | 259.62M | 318.56M | 376.78M | 316.72M |
|
Total Current Liabilities
|
| | 728.60M | | | 942.19M | 603.82M | 667.63M | 682.59M | 681.51M | 660.06M | 669.10M | 665.74M | 688.35M | 587.94M | 601.41M | 685.38M | 688.92M | 746.02M | 750.55M | 806.92M | 943.46M | 996.02M | 967.44M | 1,089.64M | 1,180.40M |
|
Non-Current Debt
|
| | 396.06M | | | 197.75M | 197.98M | 198.19M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 77.03M | | | 67.06M | 50.52M | 45.00M | 40.52M | 26.72M | 40.22M | 33.24M | 34.14M | 31.38M | 9.96M | 54.40M | 50.41M | 34.88M | 28.05M | 20.72M | 15.65M | 7.83M | 39.88M | 36.37M | 44.64M | 43.90M |
|
Preferred Stock Liabilities
|
2,087.56M | 2,099.05M | 2,093.66M | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | 77.11M | 79.46M | 79.66M | 81.88M | 85.40M | 85.94M | 87.28M | 93.22M | 91.13M | 94.82M | 96.66M | 97.81M |
|
Operating Leases
|
| | | | | | 258.88M | 222.43M | 216.63M | 219.65M | 260.07M | 227.62M | 216.06M | 204.90M | 249.40M | 206.42M | 194.13M | 184.07M | 229.39M | 163.01M | 214.33M | 207.28M | 195.23M | 200.18M | 192.35M | 189.16M |
|
Other Non-Current Liabilities
|
| | 78.20M | | | 42.72M | 4.32M | 4.24M | 4.24M | 5.66M | 2.30M | 2.19M | 2.16M | 2.05M | 12.65M | 13.55M | 12.10M | 11.41M | 10.70M | 9.97M | 15.64M | 14.49M | 13.69M | 12.49M | 12.01M | 10.65M |
|
Total Non-Current Liabilities
|
| | 1,369.23M | | | 1,309.23M | 1,163.64M | 1,204.01M | 1,002.47M | 970.61M | 954.12M | 952.24M | 931.36M | 930.17M | 806.15M | 866.40M | 933.02M | 910.11M | 950.76M | 935.94M | 1,038.43M | 1,162.24M | 1,232.79M | 1,205.45M | 1,328.12M | 1,415.04M |
|
Total Liabilities
|
| | 1,447.44M | | | 1,351.96M | 1,167.95M | 1,208.24M | 1,006.71M | 976.27M | 956.42M | 954.43M | 933.51M | 932.22M | 818.80M | 879.95M | 945.13M | 921.52M | 961.46M | 945.91M | 1,054.07M | 1,176.73M | 1,246.48M | 1,217.94M | 1,340.12M | 1,425.69M |
|
Total Debt
|
| | 396.06M | | | 197.75M | 197.98M | 198.19M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-1751.43M | -1892.59M | -1980.64M | -1976.62M | -1398.70M | 1,251.75M | 1,522.55M | 1,805.94M | 2,068.96M | 2,248.06M | 2,291.03M | 2,364.75M | 2,348.82M | 2,386.61M | 2,642.44M | 2,803.19M | 3,035.14M | 3,271.90M | 3,560.97M | 3,861.17M | 4,137.81M | 4,591.36M | 5,094.41M | 5,518.97M | 6,025.56M | 6,688.27M |
|
Shareholder's Equity
|
-1751.43M | -1892.59M | -1980.64M | -1976.62M | -1398.70M | 1,251.75M | 1,522.55M | 1,805.94M | 2,068.96M | 2,248.06M | 2,291.03M | 2,364.75M | 2,348.82M | 2,386.61M | 2,642.44M | 2,803.19M | 3,035.14M | 3,271.90M | 3,560.97M | 3,861.17M | 4,137.81M | 4,591.36M | 5,094.41M | 5,518.97M | 6,025.56M | 6,688.27M |
|
Liabilities and Shareholders Equity
|
| | 1,594.03M | | | 2,603.71M | 2,690.50M | 3,014.18M | 3,075.67M | 3,224.33M | 3,247.45M | 3,319.18M | 3,282.34M | 3,318.84M | 3,461.24M | 3,683.14M | 3,980.26M | 4,193.42M | 4,522.43M | 4,807.08M | 5,191.88M | 5,768.10M | 6,340.88M | 6,736.92M | 7,365.69M | 8,113.96M |
|
Treasury Shares
|
20.64M | 5.50M | 6.39M | 7.20M | -0.81M | 0.81M | 0.81M | 3.60M | 166.72M | 166.03M | 153.75M | 141.77M | 136.71M | 131.11M | 126.43M | 117.06M | 106.11M | | 82.26M | 0.37M | 1.16M | 1.78M | 65.24M | 58.13M | 53.16M | 47.59M |
|
Retained Earnings
|
| | -3798.96M | | | -4817.01M | -4965.35M | -5088.83M | -5227.41M | -5329.55M | -5485.73M | -5587.11M | -5766.44M | -5890.32M | -5859.44M | -5842.64M | -5814.51M | -5743.00M | -5649.61M | -5544.08M | -5409.96M | -5266.43M | -5187.42M | -4973.39M | -4646.66M | -4171.07M |