|
Cash & Equivalents
|
107.21M | 156.69M | 189.28M | 244.42M | 1,410.34M | 1,268.44M | 1,479.97M | 919.23M | 1,385.27M | 2,102.55M | 2,176.93M | 2,512.87M |
|
Short-term Investments
|
| 25.34M | 352.30M | 230.37M | 323.13M | 445.05M | 676.10M | 313.00M | 73.29M | 10.00M | 161.97M | 424.27M |
|
Cash & Current Investments
|
107.21M | 182.03M | 541.58M | 474.79M | 1,733.47M | 1,713.49M | 2,156.07M | 1,232.23M | 1,458.56M | 2,112.55M | 2,338.90M | 2,937.14M |
|
Receivables - Net
|
-1.80M | -6.64M | 11.10M | 20.21M | 46.14M | 82.53M | 112.02M | 173.47M | 308.13M | 477.68M | 628.05M | 778.30M |
|
Receivables - Other
|
| 1.30M | 1.86M | 1.31M | 3.06M | 1.98M | 11.30M | 6.15M | 3.75M | | | |
|
Receivables
|
-1.80M | -5.34M | 12.96M | 21.52M | 49.20M | 84.50M | 123.32M | 179.62M | 311.87M | 477.68M | 628.05M | 778.30M |
|
Prepaid Assets
|
-4.42M | -8.25M | -3.06M | 24.14M | 29.73M | 30.24M | 46.73M | 48.32M | 70.00M | 146.14M | 109.31M | 175.79M |
|
Current Assets
|
| 199.85M | 567.40M | 461.85M | 1,822.03M | 2,042.11M | 2,643.79M | 1,627.51M | 1,896.95M | 2,736.36M | 3,076.26M | 3,891.24M |
|
Buildings
|
| | | 4.47M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-7.45M | -26.61M | 86.06M | 98.27M | 86.86M | 123.05M | 155.76M | 66.22M | 100.66M | 81.40M | 86.31M | 105.12M |
|
Long-Term Investments
|
| | | 2.45M | 99.94M | 0.08M | 327.49M | 122.16M | 159.06M | 225.54M | 223.22M | 221.94M |
|
Goodwill
|
| 5.99M | 5.20M | 235.19M | 311.94M | 608.91M | 645.14M | 715.93M | 722.84M | 727.21M | 1,288.76M | 1,304.44M |
|
Intangibles
|
-1.97M | -0.75M | 80.26M | 217.39M | 217.48M | 350.24M | 371.04M | 124.59M | 100.84M | 69.07M | 299.06M | 244.84M |
|
Goodwill & Intangibles
|
-1.97M | 17.67M | 9.89M | 91.08M | 63.58M | 150.97M | 129.69M | 124.59M | 100.84M | 796.28M | 1,587.81M | 1,549.29M |
|
Long-Term Deferred Tax
|
| 68.27M | 92.86M | 141.94M | 59.22M | 17.08M | 35.35M | 36.17M | 10.34M | 9.95M | 3.93M | 3.76M |
|
Other Non-Current Assets
|
| 5.71M | 4.04M | 10.05M | 13.47M | 76.72M | 124.77M | 37.64M | 58.86M | 73.05M | 62.12M | 101.50M |
|
Non-Current Assets
|
| 132.77M | 154.82M | 506.26M | 599.80M | 935.15M | 1,250.29M | 1,317.84M | 1,461.95M | 1,370.41M | 2,135.87M | 2,150.73M |
|
Assets
|
| 332.62M | 722.22M | 968.11M | 2,421.83M | 2,977.26M | 3,894.07M | 2,945.34M | 3,326.83M | 4,106.78M | 5,212.13M | 6,041.97M |
|
Accounts Payables
|
| 44.08M | 42.19M | 55.19M | 107.89M | 159.49M | 202.57M | 266.50M | 81.22M | 159.29M | 177.54M | 222.09M |
|
Payables
|
| 44.08M | 42.19M | 55.19M | 107.89M | 159.49M | 202.57M | 266.50M | 81.22M | 159.29M | 177.54M | 222.09M |
|
Accumulated Expenses
|
| 12.49M | 15.57M | 18.67M | 42.91M | 53.80M | 76.36M | | 406.14M | 423.13M | 577.36M | 681.60M |
|
Short term Debt
|
| | | | | 853.58M | 889.18M | 348.80M | | 37.50M | | |
|
Current Leases
|
| | | | | | 34.74M | 42.45M | 40.64M | 44.93M | 48.95M | 50.16M |
|
Current Taxes
|
| 0.81M | 0.21M | 1.66M | 0.17M | 11.70M | 19.58M | 42.05M | 26.37M | | | |
|
Current Deferred Revenue
|
| | | 234.76M | 324.39M | 440.95M | 573.81M | 897.60M | 1,182.68M | 1,545.48M | 2,114.74M | 2,481.25M |
|
Total Current Liabilities
|
| 157.58M | 172.36M | 246.48M | 444.89M | 2,329.71M | 3,018.78M | 2,310.01M | 1,594.06M | 2,027.59M | 2,610.13M | 3,180.86M |
|
Non-Current Debt
|
| | | | 819.64M | | | | 999.42M | 962.09M | 985.91M | 987.68M |
|
Convertible Debt
|
| | | | 819.64M | | | | | | | |
|
Non-Current Deffered Revenue
|
| 3.64M | 3.56M | 10.43M | 18.48M | 27.87M | 27.19M | 84.65M | 116.62M | 182.74M | 308.47M | 254.25M |
|
Non-Current Deferred Tax Liability
|
| 4.12M | 4.84M | 33.14M | 12.16M | 13.87M | 31.30M | 26.62M | 76.40M | 55.00M | 109.52M | 23.88M |
|
Operating Leases
|
| | | | | 285.97M | 264.57M | 256.55M | 274.43M | 237.84M | 214.47M | 201.48M |
|
Other Non-Current Liabilities
|
| 5.72M | 4.77M | 3.75M | 12.23M | 34.26M | 9.49M | 12.44M | 14.62M | 31.18M | 39.92M | 48.16M |
|
Total Non-Current Liabilities
|
| 15.87M | 16.62M | 47.46M | 1,069.62M | 82.08M | 299.99M | 340.42M | 1,431.55M | 3,420.93M | 4,139.36M | 4,648.16M |
|
Total Liabilities
|
| 173.45M | 188.98M | 293.94M | 1,514.51M | 2,411.79M | 3,318.77M | 2,650.43M | 2,999.46M | 3,452.11M | 4,179.28M | 4,696.32M |
|
Total Debt
|
| | | | 819.64M | 853.58M | 889.18M | 348.80M | 999.42M | 999.59M | 985.91M | 987.68M |
|
Common Equity
|
| 159.17M | 533.23M | 674.17M | 907.32M | 565.47M | 575.31M | 313.26M | 327.37M | 654.67M | 1,032.85M | 1,345.65M |
|
Shareholder's Equity
|
| | | | | | | 313.26M | 327.37M | 654.67M | 1,032.85M | 1,345.65M |
|
Liabilities and Shareholders Equity
|
| 332.62M | 722.22M | 968.11M | 2,421.83M | 2,977.26M | 3,894.07M | 2,945.34M | 3,326.83M | 4,106.78M | 5,212.13M | 6,041.97M |
|
Retained Earnings
|
84.75M | 122.94M | 178.07M | -14.58M | 557.10M | 816.66M | 1,130.92M | -1812.71M | -1869.03M | -2509.96M | -3204.52M | -4241.86M |
|
Preferred Shares
|
| 1.26M | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | 6.02M | 9.56M | 12.70M | 16.58M |