|
Cash & Equivalents
|
308.94M | 100.00 | 313.58M | 389.93M | 460.71M | 424.36M | 559.89M | 677.35M | 791.28M | 809.94M | 681.23M | 821.90M | 972.05M | 828.06M | 959.72M | 1,110.23M | 1,257.23M | 1,232.67M | 1,395.90M | 1,493.41M | 1,706.47M | 1,544.88M | 1,718.23M | 1,173.73M | 1,340.30M | 1,306.45M | 1,630.12M | 1,907.92M |
|
Cash & Current Investments
|
308.94M | 100.00 | 313.58M | 389.93M | 460.71M | 424.36M | 559.89M | 677.35M | 791.28M | 809.94M | 681.23M | 821.90M | 972.05M | 828.06M | 959.72M | 1,110.23M | 1,257.23M | 1,232.67M | 1,395.90M | 1,493.41M | 1,706.47M | 1,544.88M | 1,718.23M | 1,173.73M | 1,340.30M | 1,306.45M | 1,630.12M | 1,907.92M |
|
Receivables - Net
|
| 94.28M | 92.85M | 95.40M | 92.81M | 133.47M | 101.51M | 97.78M | 105.29M | 144.49M | 141.90M | 133.35M | 129.94M | 164.97M | 155.43M | 150.20M | 142.68M | 171.24M | 163.22M | 167.04M | 168.41M | 192.60M | 233.08M | 248.62M | 222.27M | 271.50M | 264.82M | 271.24M |
|
Receivables - Other
|
| 46.95M | | | | 2.29M | 2.46M | 2.61M | 4.01M | 4.57M | | 0.17M | 0.28M | | | 0.10M | 2.73M | 0.10M | 4.44M | 3.17M | 0.19M | 2.54M | 2.98M | 0.10M | 8.09M | 1.10M | 0.74M | 0.55M |
|
Receivables
|
| 141.23M | 92.85M | 95.40M | 92.81M | 135.76M | 103.97M | 100.39M | 109.30M | 149.06M | 141.90M | 133.53M | 130.21M | 164.97M | 155.43M | 150.30M | 145.40M | 171.34M | 167.66M | 170.20M | 168.60M | 195.14M | 236.06M | 248.71M | 230.36M | 272.61M | 265.56M | 271.79M |
|
Current Assets
|
| -4291.93M | 807.90M | 1,382.61M | 881.10M | 996.89M | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 36.79M | 35.74M | 36.88M | 40.41M | 37.06M | 35.73M | 33.43M | 33.81M | 32.73M | 32.77M | 28.08M | 31.06M | 35.14M | 35.30M | 33.43M | 37.41M | 36.88M | 35.82M | 36.15M | 33.56M | 33.41M | 32.46M | 32.71M | 45.97M | 43.84M | 40.68M | 75.10M |
|
Goodwill
|
| 2,694.80M | 2,694.80M | 2,694.80M | 2,694.80M | 2,700.00M | 2,700.00M | 2,700.00M | 2,694.80M | 2,694.80M | 2,782.78M | 2,782.78M | 2,780.26M | 2,780.26M | 2,780.26M | 2,780.26M | 2,780.26M | 2,780.26M | 2,780.26M | 2,815.32M | 2,815.52M | 2,857.71M | 2,857.71M | 3,149.96M | 3,150.11M | 3,150.11M | 3,150.11M | 3,150.11M |
|
Intangibles
|
| 1,356.00M | 1,331.14M | 1,306.29M | 1,281.44M | 1,256.59M | 1,231.74M | 1,206.89M | 1,182.03M | 1,157.18M | 1,231.57M | 1,204.81M | 1,180.02M | 1,153.22M | 1,126.42M | 1,099.62M | 1,072.82M | 1,046.02M | 1,019.22M | 1,032.35M | 1,004.80M | 1,032.80M | 1,004.12M | 1,315.49M | 1,280.89M | 1,246.30M | 1,211.70M | 1,177.10M |
|
Goodwill & Intangibles
|
| 4,050.79M | 4,025.94M | 4,001.09M | 3,976.24M | 3,956.59M | 3,931.74M | 3,906.89M | 3,876.83M | 3,851.98M | 4,014.35M | 3,987.59M | 3,960.28M | 3,933.47M | 3,906.68M | 3,879.88M | 3,853.08M | 3,826.28M | 3,799.48M | 3,847.67M | 3,820.32M | 3,890.51M | 3,861.83M | 4,465.45M | 4,431.00M | 4,396.41M | 4,361.81M | 4,327.21M |
|
Long-Term Deferred Tax
|
| | 98.47M | 103.15M | 256.45M | 291.92M | 525.53M | 516.05M | 579.56M | 662.21M | 659.27M | 641.71M | 618.97M | 651.09M | 638.57M | 676.71M | 689.44M | 679.46M | 708.95M | 693.17M | 684.25M | 693.24M | 684.20M | 634.67M | 659.20M | 660.72M | 651.84M | 641.40M |
|
Other Non-Current Assets
|
| 32.24M | 30.30M | 29.65M | 1.00M | 37.42M | 38.25M | 44.56M | 1.00M | 75.25M | 83.66M | 78.55M | 1.00M | 77.33M | 84.00M | 79.90M | 1.00M | 79.18M | 73.04M | 77.87M | 70.82M | 69.94M | 78.95M | 86.14M | 107.37M | 132.95M | 182.17M | 215.12M |
|
Non-Current Assets
|
| 4,291.94M | 4,264.44M | 4,240.07M | 4,214.23M | 4,187.83M | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| 100.00 | 5,072.35M | 5,622.68M | 5,095.33M | 5,184.72M | 5,463.88M | 5,537.35M | 5,679.85M | 5,808.93M | 5,864.89M | 5,936.50M | 5,990.18M | 6,001.12M | 5,989.54M | 6,136.60M | 6,260.13M | 6,240.07M | 6,490.50M | 6,504.55M | 7,059.54M | 7,395.95M | 7,284.54M | 7,336.72M | 7,267.99M | 7,369.96M | 8,056.06M | 7,995.95M |
|
Accounts Payables
|
| 81.21M | 255.16M | 713.02M | 32.83M | 55.16M | 66.70M | 56.80M | 42.69M | 44.29M | 41.17M | 38.65M | 38.83M | 70.51M | 39.78M | 37.38M | 46.69M | 53.36M | 128.01M | 46.67M | 351.90M | 646.64M | 424.80M | 286.20M | 95.29M | 122.13M | 542.74M | 187.36M |
|
Payables
|
| 81.21M | 255.16M | 713.02M | 32.83M | 55.16M | 66.70M | 56.80M | 42.69M | 44.29M | 41.17M | 38.65M | 38.83M | 70.51M | 39.78M | 37.38M | 46.69M | 53.36M | 128.01M | 46.67M | 351.90M | 646.64M | 424.80M | 286.20M | 95.29M | 122.13M | 542.74M | 187.36M |
|
Accumulated Expenses
|
| 54.09M | 68.62M | 94.65M | 119.42M | 58.02M | 71.88M | 101.44M | 129.29M | 70.20M | 85.64M | 113.04M | 154.82M | 74.94M | 90.77M | 123.53M | 150.88M | 65.03M | 84.88M | 121.23M | 164.33M | 81.77M | 119.27M | 179.14M | 222.96M | 103.48M | 158.39M | 211.00M |
|
Current Deferred Revenue
|
| 28.49M | 25.27M | 28.56M | 23.99M | 26.27M | 27.43M | 29.86M | 23.19M | 27.19M | 28.05M | 29.78M | 24.93M | 27.67M | 23.86M | 28.57M | 22.83M | 30.58M | 27.41M | 31.40M | 25.75M | 27.49M | 28.17M | 29.58M | 30.80M | 46.98M | 40.61M | 36.27M |
|
Non-Current Debt
|
| | | 24.94M | | | | | | | | | | 20.51M | | | | | | | 21.61M | | | | | | | |
|
Preferred Stock Liabilities
|
| 23.27M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 1,607.25M | 1,613.63M | 1,214.16M | 1,186.04M | 814.90M | 822.36M | 715.71M | 646.12M | 650.36M | 658.06M | 663.35M | 645.12M | 655.87M | 584.68M | 592.52M | 597.97M | 534.91M | 545.93M | 557.65M | 567.23M | 576.60M | 585.74M | 598.69M | 608.29M | 628.50M | 654.26M |
|
Non-Current Deferred Tax Liability
|
| 19.59M | 21.30M | 20.62M | 25.83M | 21.57M | 21.41M | 20.57M | 24.81M | 18.80M | 18.13M | 17.57M | 26.74M | 20.66M | 20.27M | 19.88M | 29.91M | 20.20M | 18.91M | 18.00M | 23.91M | 19.71M | 18.75M | 43.02M | 42.89M | 42.74M | 42.86M | 44.07M |
|
Operating Leases
|
| 37.31M | 34.53M | 33.13M | 30.95M | 33.37M | 30.31M | 33.24M | 34.46M | 31.20M | 28.77M | 26.77M | 24.33M | 31.93M | 29.92M | 28.67M | 27.94M | 25.81M | 23.29M | 22.04M | 27.46M | 24.70M | 28.11M | 28.59M | 35.75M | 32.27M | 32.32M | 135.63M |
|
Other Non-Current Liabilities
|
| | 171.43M | 171.43M | 240.82M | 252.03M | 373.00M | 373.00M | 404.33M | 425.15M | 425.20M | 425.20M | 412.45M | 409.11M | 409.20M | 439.35M | 425.72M | 420.10M | 448.00M | 448.00M | 457.52M | 432.00M | 380.94M | 382.41M | 372.84M | 369.80M | 351.40M | 351.40M |
|
Total Non-Current Liabilities
|
| | 446.12M | 964.02M | 261.77M | 243.84M | 261.74M | 285.13M | 256.36M | 218.65M | 241.36M | 262.97M | 268.79M | 298.28M | 209.57M | 243.69M | 288.09M | 219.10M | 325.13M | 244.81M | 670.61M | 887.92M | 696.20M | 667.92M | 496.27M | 452.96M | 978.38M | 709.58M |
|
Total Liabilities
|
| 260.33M | 617.55M | 1,135.44M | 502.59M | 495.87M | 634.74M | 658.13M | 660.69M | 643.80M | 666.56M | 688.17M | 681.24M | 707.39M | 618.77M | 683.03M | 713.82M | 639.20M | 773.13M | 692.81M | 1,128.13M | 1,319.92M | 1,077.14M | 1,050.33M | 869.11M | 822.76M | 1,329.78M | 1,060.98M |
|
Total Debt
|
| | | 24.94M | | | | | | | | | | 20.51M | | | | | | | 21.61M | | | | | | | |
|
Common Equity
|
| | 4,454.80M | 4,487.24M | 4,592.74M | 4,688.85M | 4,829.14M | 4,879.22M | 5,019.16M | 5,165.14M | 5,198.33M | 5,248.33M | 5,308.94M | 5,293.73M | 5,370.77M | 5,453.57M | 5,546.32M | 5,600.86M | 5,717.37M | 5,811.74M | 5,931.41M | 6,076.03M | 6,207.40M | 6,286.39M | 6,398.89M | 6,547.20M | 6,726.28M | 6,934.96M |
|
Shareholder's Equity
|
| | 4,454.80M | 4,487.24M | 4,592.74M | 4,688.85M | 4,829.14M | 4,879.22M | 5,019.16M | 5,165.14M | 5,198.33M | 5,248.33M | 5,308.94M | 5,293.73M | 5,370.77M | 5,453.57M | 5,546.32M | 5,600.86M | 5,717.37M | 5,811.74M | 5,931.41M | 6,076.03M | 6,207.40M | 6,286.39M | 6,398.89M | 6,547.20M | 6,726.28M | 6,934.96M |
|
Liabilities and Shareholders Equity
|
| 100.00 | 5,072.35M | 5,622.68M | 5,095.33M | 5,184.72M | 5,463.88M | 5,537.35M | 5,679.85M | 5,808.93M | 5,864.89M | 5,936.50M | 5,990.18M | 6,001.12M | 5,989.54M | 6,136.60M | 6,260.13M | 6,240.07M | 6,490.50M | 6,504.55M | 7,059.54M | 7,395.95M | 7,284.54M | 7,336.72M | 7,267.99M | 7,369.96M | 8,056.06M | 7,995.95M |
|
Retained Earnings
|
| 0.12M | 1.39M | 19.57M | 47.83M | 78.36M | 94.37M | 116.16M | 156.04M | 207.87M | 195.37M | 221.95M | 242.62M | 261.92M | 304.90M | 348.33M | 386.63M | 433.05M | 495.48M | 570.15M | 640.38M | 745.24M | 843.16M | 910.75M | 996.76M | 1,119.57M | 1,247.75M | 1,407.78M |
|
Treasury Shares
|
| 0.00M | | | 3.49M | 0.52M | | | 3.36M | 0.70M | 0.62M | 0.76M | 0.90M | 0.56M | 0.10M | 0.79M | 1.35M | 0.31M | 0.11M | 0.49M | 1.27M | | | 0.21M | 1.16M | | | |