|
Cash & Equivalents
|
179.14M | 127.21M | 437.56M | 138.90M | 3,939.93M | 820.18M | 644.67M | 698.55M | 935.22M | 1,085.73M | 1,063.40M | 906.66M | 819.00M | 939.90M | 653.01M | 755.19M | 982.18M | 1,762.75M | 1,330.41M | 1,282.05M | 2,148.93M | 2,628.80M | 2,243.08M | 1,880.72M | 1,941.66M |
|
Short-term Investments
|
| 306.84M | | | 814.12M | 3,087.89M | 3,285.75M | 3,436.94M | 2,955.61M | 2,766.36M | 2,751.68M | 3,046.48M | 3,123.88M | 3,067.97M | 3,292.51M | 2,996.94M | 2,566.36M | 2,083.50M | 2,200.93M | 1,948.46M | 2,008.06M | 2,008.87M | 1,667.60M | 1,705.99M | 1,411.45M |
|
Cash & Current Investments
|
179.14M | 434.05M | 437.56M | 138.90M | 4,754.05M | 3,908.06M | 3,930.43M | 4,135.49M | 3,890.83M | 3,852.09M | 3,815.08M | 3,953.14M | 3,942.88M | 4,007.87M | 3,945.53M | 3,752.13M | 3,548.54M | 3,846.25M | 3,531.35M | 3,230.51M | 4,156.99M | 4,637.67M | 3,910.68M | 3,586.71M | 3,353.11M |
|
Receivables - Net
|
| 179.46M | | | 168.98M | 294.02M | 166.34M | 237.46M | 254.24M | 545.63M | 277.56M | 304.96M | 394.06M | 715.82M | 352.99M | 406.40M | 511.03M | 926.90M | 345.50M | 431.60M | 596.35M | 922.80M | 530.52M | 646.68M | 938.14M |
|
Receivables - Other
|
| 2.00M | | | 3.10M | 15.20M | | | | 14.10M | 14.30M | 14.20M | 17.00M | 19.40M | 22.90M | 26.30M | 23.40M | 24.20M | 22.60M | 21.20M | 22.50M | 23.60M | 22.40M | 67.50M | 22.10M |
|
Receivables
|
| 181.46M | | | 172.08M | 309.22M | 166.34M | 237.46M | 254.24M | 559.73M | 291.86M | 319.16M | 411.06M | 735.22M | 375.89M | 432.70M | 534.43M | 951.10M | 368.11M | 452.80M | 618.85M | 946.40M | 552.92M | 714.18M | 960.25M |
|
Prepaid Assets
|
| 25.33M | | | 35.68M | 66.20M | 89.13M | 95.89M | 120.29M | 149.52M | 195.15M | 187.69M | 160.22M | 193.10M | 201.82M | 174.44M | 178.14M | 180.02M | 180.99M | 149.09M | 140.90M | 211.23M | 240.59M | 232.86M | 164.32M |
|
Current Assets
|
| 665.19M | | | 4,986.77M | 4,300.65M | 4,221.34M | 4,508.10M | 4,308.26M | 4,598.64M | 4,341.73M | 4,503.70M | 4,558.90M | 4,984.69M | 4,569.55M | 4,404.95M | 4,312.28M | 5,039.26M | 4,143.29M | 3,898.09M | 4,984.07M | 5,869.37M | 4,785.97M | 4,596.13M | 4,623.49M |
|
Property, Plant & Equipment (Net)
|
| 27.14M | | | 53.65M | 68.97M | 77.08M | 83.64M | 94.38M | 105.08M | 118.61M | 130.08M | 145.97M | 160.82M | 176.43M | 193.82M | 216.38M | 247.46M | 263.67M | 264.78M | 278.37M | 296.39M | 290.33M | 283.05M | 265.84M |
|
Long-Term Investments
|
| 23.53M | | | 347.40M | 1,165.28M | 1,177.67M | 956.01M | 1,211.86M | 1,256.21M | 1,212.38M | 1,086.68M | 943.08M | 1,073.02M | 1,090.71M | 1,100.75M | 947.83M | 916.31M | 927.98M | 697.41M | 892.78M | 656.48M | 956.14M | 1,012.90M | 1,041.47M |
|
Goodwill
|
| 7.05M | | | 8.45M | 8.45M | 8.45M | 8.45M | 8.45M | 8.45M | 502.61M | 502.61M | 649.09M | 657.37M | 711.25M | 62.93M | 784.40M | 975.91M | 975.91M | 8.30M | 14.90M | 1,056.56M | 1,056.56M | 1,174.98M | 1,174.96M |
|
Intangibles
|
| 4.79M | | | 14.82M | 16.09M | 29.77M | 28.09M | 26.17M | 37.14M | 181.85M | 172.25M | 196.16M | 186.01M | 256.42M | 346.10M | 329.77M | 331.41M | 307.97M | 286.54M | 268.51M | 278.03M | 253.94M | 285.45M | 256.58M |
|
Goodwill & Intangibles
|
| 11.84M | | | 23.27M | 24.54M | 38.22M | 36.54M | 34.62M | 45.59M | 684.47M | 674.87M | 845.26M | 843.38M | 967.67M | 409.03M | 1,114.17M | 1,307.32M | 1,283.87M | 294.84M | 283.41M | 1,334.59M | 1,310.50M | 1,460.43M | 1,431.54M |
|
Other Non-Current Assets
|
| 69.52M | | | 73.84M | 89.32M | 142.79M | 176.97M | 228.75M | 329.31M | 352.23M | 317.32M | 293.86M | 283.85M | 270.26M | 281.31M | 269.12M | 273.81M | 254.61M | 363.08M | 329.83M | 333.70M | 369.72M | 394.59M | 403.69M |
|
Non-Current Assets
|
| 347.53M | | | 726.12M | 1,621.09M | 1,707.67M | 1,524.31M | 1,855.21M | 2,051.05M | 2,680.97M | 2,560.42M | 2,596.78M | 2,737.63M | 2,877.23M | 3,104.86M | 2,952.10M | 3,184.12M | 3,154.73M | 3,045.80M | 3,218.19M | 3,164.57M | 3,371.43M | 3,600.60M | 3,606.70M |
|
Assets
|
| 1,012.72M | | | 5,712.89M | 5,921.74M | 5,929.01M | 6,032.42M | 6,163.47M | 6,649.70M | 7,022.70M | 7,064.11M | 7,155.69M | 7,722.32M | 7,446.77M | 7,509.82M | 7,264.38M | 8,223.38M | 7,298.02M | 6,943.89M | 8,202.26M | 9,033.94M | 8,157.41M | 8,196.73M | 8,230.19M |
|
Accounts Payables
|
| 8.49M | | | 5.06M | 5.65M | 4.37M | 9.47M | 10.56M | 13.44M | 18.44M | 20.29M | 24.76M | 23.67M | 22.22M | 41.25M | 75.46M | 51.72M | 64.24M | 134.54M | 148.92M | 169.77M | 155.26M | 166.79M | 193.69M |
|
Payables
|
| 8.49M | | | 5.06M | 5.65M | 4.37M | 9.47M | 10.56M | 13.44M | 18.44M | 20.29M | 24.76M | 23.67M | 22.22M | 41.25M | 75.46M | 51.72M | 64.24M | 134.54M | 148.92M | 169.77M | 155.26M | 166.79M | 193.69M |
|
Accumulated Expenses
|
| 62.82M | | | 85.04M | 125.31M | 116.81M | 143.86M | 163.24M | 200.66M | 185.28M | 209.77M | 225.32M | 269.07M | 275.69M | 315.13M | 318.28M | 446.86M | 398.00M | 448.93M | 485.13M | 515.45M | 528.38M | 622.80M | 725.79M |
|
Current Leases
|
| 18.09M | | | 19.33M | 19.65M | 20.73M | 20.64M | 25.19M | 25.10M | 27.30M | 26.61M | 29.26M | 27.30M | 29.19M | 33.85M | 33.35M | 33.94M | 30.94M | 32.84M | 38.29M | 35.92M | 37.10M | 38.11M | 40.21M |
|
Current Deferred Revenue
|
| 327.06M | | | 438.23M | 638.65M | 635.09M | 701.76M | 759.74M | 1,157.89M | 1,132.70M | 1,144.77M | 1,199.70M | 1,673.47M | 1,560.44M | 1,523.09M | 1,605.59M | 2,198.70M | 1,935.64M | 1,848.38M | 1,974.93M | 2,580.04M | 2,309.80M | 2,268.39M | 2,423.62M |
|
Total Current Liabilities
|
| 416.45M | | | 547.66M | 789.26M | 777.00M | 875.74M | 958.74M | 1,397.09M | 1,363.72M | 1,401.44M | 1,479.04M | 1,993.52M | 1,887.54M | 1,913.31M | 2,032.67M | 2,731.23M | 2,428.82M | 2,464.68M | 2,647.27M | 3,301.18M | 3,030.54M | 3,096.08M | 3,383.31M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | 2,269.46M | 2,271.53M | 2,273.60M | 2,275.67M | 2,277.75M |
|
Non-Current Deffered Revenue
|
| 2.91M | | | 3.48M | 4.19M | 3.65M | 7.10M | 7.13M | 11.18M | 10.43M | 8.79M | 7.33M | 11.46M | 14.15M | 12.48M | 12.08M | 14.40M | 14.69M | 12.28M | 11.97M | 15.50M | 13.72M | 11.54M | 10.88M |
|
Preferred Stock Liabilities
|
936.47M | 936.47M | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | 12.49M | 12.18M | 11.74M | 11.29M | 10.85M | 10.29M | 9.46M | 8.59M | 4.96M | 6.71M | 6.85M | 6.94M | |
|
Operating Leases
|
| 193.18M | | | 186.72M | 184.89M | 179.80M | 174.26M | 178.70M | 181.20M | 179.25M | 215.15M | 225.01M | 224.36M | 225.65M | 263.01M | 253.03M | 254.04M | 247.50M | 279.97M | 287.88M | 377.82M | 377.06M | 378.55M | 367.66M |
|
Other Non-Current Liabilities
|
| 8.47M | | | 7.22M | 6.92M | 10.24M | 10.36M | 12.22M | 11.18M | 11.30M | 12.41M | 21.03M | 24.37M | 21.44M | 22.79M | 25.83M | 33.12M | 39.31M | 49.37M | 51.26M | 61.26M | 47.62M | 55.30M | 57.65M |
|
Total Non-Current Liabilities
|
| 612.54M | | | 737.85M | 978.35M | 960.44M | 1,057.09M | 1,144.56M | 1,589.47M | 1,553.40M | 1,625.38M | 1,711.39M | 2,229.34M | 2,127.35M | 2,188.80M | 2,297.78M | 2,999.67M | 2,691.02M | 2,756.93M | 5,216.59M | 5,966.03M | 5,694.93M | 5,761.84M | 6,039.60M |
|
Total Liabilities
|
| 621.00M | | | 745.07M | 985.27M | 970.69M | 1,067.45M | 1,156.79M | 1,600.65M | 1,564.70M | 1,637.79M | 1,732.42M | 2,253.71M | 2,148.79M | 2,211.59M | 2,323.61M | 3,032.79M | 2,730.33M | 2,806.30M | 5,267.85M | 6,027.30M | 5,742.55M | 5,817.14M | 6,097.26M |
|
Common Equity
|
-489.44M | -544.76M | -604.05M | -651.40M | 4,967.81M | 4,936.47M | 4,958.32M | 4,964.97M | 5,006.68M | 5,049.05M | 5,457.99M | 5,426.32M | 5,423.27M | 5,468.61M | 5,297.98M | 5,298.23M | 4,940.77M | 5,190.59M | 4,567.69M | 4,137.59M | 2,934.41M | 3,006.64M | 2,414.85M | 2,379.59M | 2,132.93M |
|
Shareholder's Equity
|
-489.44M | -544.76M | -604.05M | -651.40M | 4,967.81M | 4,936.47M | 4,958.32M | 4,964.97M | 5,006.68M | 5,049.05M | 5,457.99M | 5,426.32M | 5,423.27M | 5,468.61M | 5,297.98M | 5,298.23M | 4,940.77M | 5,190.59M | 4,567.69M | 4,137.59M | 2,934.41M | 3,006.64M | 2,414.85M | 2,379.59M | 2,132.93M |
|
Liabilities and Shareholders Equity
|
| 1,012.72M | | | 5,712.89M | 5,921.74M | 5,929.01M | 6,032.42M | 6,163.47M | 6,649.70M | 7,022.70M | 7,064.11M | 7,155.69M | 7,722.32M | 7,446.77M | 7,509.82M | 7,264.38M | 8,223.38M | 7,298.02M | 6,943.89M | 8,202.26M | 9,033.94M | 8,157.41M | 8,196.73M | 8,230.19M |
|
Treasury Shares
|
| 1.60M | 2.29M | 4.85M | 7.62M | 9.35M | 11.12M | 10.76M | 10.12M | 9.61M | | | | 15.56M | 0.50M | 0.50M | 0.50M | 0.50M | 0.47M | 0.46M | 0.45M | 0.44M | 25.20M | 23.85M | 0.41M |
|
Retained Earnings
|
| -700.32M | | | -1040.49M | -1239.42M | -1442.64M | -1632.36M | -1787.22M | -1919.37M | -2085.16M | -2307.97M | -2508.91M | -2716.07M | -3065.10M | -3291.96M | -3906.25M | -4075.60M | -4908.92M | -5625.82M | -6970.49M | -7293.57M | -8214.51M | -8512.32M | -9034.70M |