|
Cash & Equivalents
|
58.28M | | | 138.53M | | 2,785.54M | 1,895.67M | 212.14M | 1,126.51M | 1,215.95M | 1,270.33M | 239.54M | 1,565.66M | 1,492.95M | 1,432.17M | 274.82M | 1,609.94M | 1,643.00M | 1,347.34M | 269.91M | 1,809.16M | 1,299.05M | 1,627.65M |
|
Short-term Investments
|
| | | 14.77M | | 50.00M | 380.16M | 23.51M | 880.00M | 1,030.68M | 1,013.09M | 109.98M | 644.28M | 599.01M | 348.06M | 57.02M | 472.67M | 637.72M | 630.12M | 79.97M | 577.89M | 625.71M | 546.68M |
|
Cash & Current Investments
|
58.28M | | | 153.30M | | 2,835.54M | 2,275.83M | 235.65M | 2,006.51M | 2,246.64M | 2,283.42M | 349.52M | 2,209.94M | 2,091.96M | 1,780.23M | 331.84M | 2,082.62M | 2,280.72M | 1,977.46M | 349.89M | 2,387.05M | 1,924.76M | 2,174.34M |
|
Receivables - Net
|
| | | 1.86M | | | | 2.69M | | | | 21.18M | | | | 7.89M | | | | 8.51M | | | |
|
Receivables - Other
|
37.63M | | | 289.16M | | 305.44M | 324.89M | 64.23M | | | | 6.09M | | | | 3.81M | 40.00M | | | 3.20M | | | |
|
Receivables
|
| | | 291.02M | | | | 66.92M | | | | 27.27M | | | | 11.70M | | | | 11.71M | | | |
|
Inventory
|
| | | 26.71M | | 352.33M | 500.48M | 74.88M | 667.83M | 673.44M | 454.08M | 60.95M | 583.40M | 735.41M | 672.39M | 141.27M | 847.73M | 660.03M | 678.03M | 73.30M | 736.22M | 814.11M | 698.83M |
|
Current Deferred Tax Assets
|
| | | | | | | 14.27M | | | | 2.34M | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 40.48M | | 562.35M | 823.08M | 131.40M | 776.98M | 697.24M | 690.42M | 75.80M | 608.16M | 468.04M | 601.79M | 78.84M | 633.78M | 600.51M | 754.62M | 81.93M | 699.05M | 734.71M | 903.65M |
|
Current Assets
|
| | | 282.87M | | 4,246.88M | 4,186.40M | 649.23M | 4,169.19M | 4,103.83M | 3,942.83M | 546.97M | 3,796.90M | 3,914.59M | 3,821.73M | 628.70M | 4,221.06M | 4,208.94M | 4,001.92M | 571.20M | 4,469.91M | 4,303.95M | 4,383.99M |
|
Construction in Progress
|
| | | 0.02M | | | | 0.97M | | | | 1.07M | | | | 3.82M | | | | 0.24M | | | |
|
Property, Plant & Equipment (Net)
|
| | | 10.50M | | 78.27M | 85.86M | 16.24M | 102.15M | 115.47M | 118.34M | 16.68M | 111.84M | 121.04M | 131.01M | 20.59M | 150.09M | 145.65M | 159.24M | 21.45M | 177.40M | 197.19M | 229.67M |
|
Long-Term Investments
|
| | | 14.54M | | | 205.26M | 37.78M | 237.75M | 234.46M | 229.67M | 30.87M | 493.33M | 485.37M | 469.23M | 64.87M | 482.00M | 554.48M | 558.22M | 76.19M | 523.33M | 526.30M | 514.26M |
|
Goodwill
|
| | | 272.12M | | 1,803.41M | 1,803.41M | 282.07M | 1,803.41M | 1,819.93M | 1,819.93M | | | | | | | | | | | | |
|
Intangibles
|
| | | 206.40M | | 1,241.36M | 1,159.88M | 168.27M | 994.75M | 913.69M | 832.63M | 2.81M | 474.54M | 404.42M | 337.52M | 37.59M | 203.74M | 146.89M | 100.50M | 7.75M | 30.12M | 12.21M | 11.43M |
|
Goodwill & Intangibles
|
| | | 478.52M | | 3,044.78M | 2,963.29M | 450.34M | 2,798.17M | 2,733.62M | 2,652.56M | 2.81M | 474.54M | 404.42M | 337.52M | 37.59M | 203.74M | 146.89M | 100.50M | 7.75M | 30.12M | 12.21M | 11.43M |
|
Long-Term Deferred Tax
|
| 23.94M | 35.63M | 47.32M | 19.46M | 38.92M | 61.76M | 143.86M | 13.11M | 26.99M | 40.31M | 111.78M | 11.86M | 23.56M | 33.61M | 42.53M | 10.05M | 18.59M | 24.54M | 56.88M | | | |
|
Other Non-Current Assets
|
0.04M | | | 0.05M | | 98.11M | 98.27M | 23.51M | 105.12M | 91.23M | 103.35M | 13.46M | 87.64M | 210.00M | 212.00M | 11.17M | 232.00M | 232.00M | 149.12M | 20.84M | 154.96M | 160.66M | 158.55M |
|
Non-Current Assets
|
| | | 505.75M | | 3,335.27M | 3,398.91M | 524.27M | 3,243.18M | 3,174.78M | 3,103.92M | 162.90M | 1,167.35M | 1,093.33M | 1,014.99M | 134.22M | 950.26M | 914.09M | 967.07M | 126.23M | 885.80M | 896.36M | 913.91M |
|
Assets
|
| | | 788.62M | | 7,582.15M | 7,585.31M | 1,173.50M | 7,412.37M | 7,278.60M | 7,046.76M | 709.88M | 4,964.24M | 5,007.91M | 4,836.72M | 762.92M | 5,171.33M | 5,123.03M | 4,968.99M | 697.43M | 5,355.71M | 5,200.31M | 5,297.90M |
|
Accounts Payables
|
| | | 4.10M | | 48.32M | 49.14M | 6.46M | 74.97M | 66.89M | 56.77M | 10.31M | 84.55M | 70.36M | 116.53M | 73.93M | 133.79M | 73.15M | 105.31M | 23.48M | 152.49M | 139.98M | 146.27M |
|
Notes Payables
|
| | | 55.78M | | 209.21M | 141.96M | 14.86M | 154.36M | 146.37M | 75.74M | 17.43M | 318.98M | 278.98M | 199.98M | 48.60M | 560.40M | 465.40M | 307.29M | 30.82M | 281.00M | 171.00M | 149.80M |
|
Payables
|
| | | 59.88M | | 257.52M | 191.10M | 21.32M | 229.34M | 213.26M | 132.51M | 27.74M | 403.54M | 349.35M | 316.51M | 122.53M | 694.19M | 538.55M | 412.61M | 54.30M | 433.49M | 310.98M | 296.07M |
|
Accumulated Expenses
|
| | | 54.73M | | | | 46.40M | | | | 63.20M | | | | 64.60M | | | | 71.56M | | | |
|
Other Accumulated Expenses
|
| | | 37.14M | | | | 10.06M | | | | 5.84M | | | | 3.24M | | | | 3.99M | | | |
|
Short term Debt
|
15.30M | | | 55.78M | | | | 14.86M | | | | 17.43M | | | | 48.60M | | | | 30.82M | | | |
|
Current Leases
|
| | | | | | | 5.62M | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 6.87M | | | | 5.98M | | | | 12.71M | | | | 9.64M | | | | 13.33M | | | |
|
Current Deferred Revenue
|
| | | 5.11M | | | | 33.15M | 258.78M | 304.87M | 148.95M | 27.47M | 89.58M | 257.67M | 158.09M | 16.63M | 87.00M | 176.46M | 81.57M | 13.54M | 228.26M | 104.22M | 79.14M |
|
Total Current Liabilities
|
| | | 178.59M | | 804.24M | 774.65M | 128.99M | 997.98M | 1,038.73M | 852.59M | 143.73M | 1,015.00M | 1,120.77M | 997.07M | 234.92M | 1,420.27M | 1,408.72M | 1,237.52M | 179.06M | 1,532.30M | 1,331.82M | 1,330.03M |
|
Non-Current Debt
|
| | | 4.92M | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | 24.14M | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
1,004.53M | | | 1,339.92M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 51.60M | | 350.34M | 327.50M | 34.90M | 210.03M | 196.11M | 182.79M | 15.65M | 99.45M | 87.75M | 77.70M | 9.40M | 57.61M | 49.07M | 42.10M | 1.27M | 5.27M | 2.58M | 2.47M |
|
Operating Leases
|
| | | | | | | 5.40M | 35.51M | 37.11M | 38.77M | 4.71M | 23.68M | 17.86M | 19.93M | 3.12M | 17.79M | 14.94M | 80.37M | 10.95M | 76.38M | 73.21M | 76.99M |
|
Other Non-Current Liabilities
|
| | | | | 19.59M | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 56.52M | | 383.99M | 333.48M | 40.30M | 245.54M | 233.22M | 221.56M | 20.36M | 123.13M | 105.61M | 97.63M | 12.52M | 75.40M | 64.01M | 122.47M | 12.22M | 81.66M | 75.79M | 79.45M |
|
Total Liabilities
|
| | | 235.11M | | 1,188.23M | 1,108.13M | 169.28M | 1,243.51M | 1,271.95M | 1,074.14M | 164.10M | 1,138.13M | 1,226.38M | 1,094.70M | 247.44M | 1,495.66M | 1,472.73M | 1,359.99M | 191.27M | 1,613.96M | 1,407.62M | 1,409.49M |
|
Total Debt
|
15.30M | | | 60.70M | | | | 14.86M | | | | 17.43M | | | | 48.60M | | | | 30.82M | | | |
|
Common Equity
|
-487.93M | | | -786.41M | | 6,393.92M | 6,477.18M | 1,004.22M | | | | 545.78M | | | | 515.48M | | | | 506.15M | | | |
|
Shareholder's Equity
|
-487.93M | | | -786.41M | | | | 1,004.22M | | | | 545.78M | | | | 515.48M | | | | 506.15M | | | |
|
Liabilities and Shareholders Equity
|
| | | 788.62M | | 7,582.15M | 7,585.31M | 1,173.50M | 7,412.37M | 7,278.60M | 7,046.76M | 709.88M | 4,964.24M | 5,007.91M | 4,836.72M | 762.92M | 5,171.33M | 5,123.03M | 4,968.99M | 697.43M | 5,355.71M | 5,200.31M | 5,297.90M |
|
Treasury Shares
|
| | | | | | | 0.00M | | | | -0.80M | | | | 1.70M | | | | 2.29M | | | |
|
Retained Earnings
|
| | | -786.72M | | | | -1022.75M | | | | -1266.40M | | | | -1272.64M | | | | -1256.47M | | | |