|
Cash & Equivalents
|
| 129.96M | | 1,272.58M | | | | 1,055.78M | | | | 1,485.08M | | 1,640.93M | 1,507.16M | 1,590.33M | 1,179.96M | 1,267.96M | 1,405.28M | 1,517.67M | 1,541.17M | 1,691.05M | 1,898.56M |
|
Short-term Investments
|
| | | | | | | 681.32M | | | | 101.71M | | | | | | | | | | | |
|
Cash & Current Investments
|
| 129.96M | | 1,272.58M | | | | 1,737.10M | | | | 1,586.80M | | 1,640.93M | 1,507.16M | 1,590.33M | 1,179.96M | 1,267.96M | 1,405.28M | 1,517.67M | 1,541.17M | 1,691.05M | 1,898.56M |
|
Receivables - Net
|
| 204.90M | 225.53M | 274.25M | 298.20M | 340.72M | 301.04M | 340.49M | 332.96M | 322.33M | 316.34M | 633.77M | 612.76M | 632.03M | 604.74M | 611.72M | 621.18M | 573.22M | 576.44M | 573.88M | 552.96M | 596.56M | 600.12M |
|
Receivables - Other
|
| 24.60M | 23.10M | 26.30M | 29.70M | 22.00M | 21.80M | 28.30M | 20.50M | 27.60M | 30.50M | 37.50M | 35.60M | 44.30M | 39.70M | 31.30M | 20.10M | 22.30M | 19.40M | 20.50M | 20.30M | 20.80M | 19.70M |
|
Receivables
|
| 229.50M | 248.62M | 300.56M | 327.90M | 362.72M | 322.83M | 368.79M | 353.46M | 349.93M | 346.84M | 671.27M | 648.36M | 676.33M | 644.44M | 643.02M | 641.28M | 595.52M | 595.84M | 594.38M | 573.26M | 617.36M | 619.82M |
|
Prepaid Assets
|
| 23.14M | 26.07M | 32.02M | 41.91M | 34.88M | 31.16M | 73.52M | 48.73M | 81.56M | 81.96M | 144.07M | 136.65M | 121.41M | 120.76M | 122.84M | 140.09M | 142.89M | 134.66M | 133.79M | 144.51M | 120.17M | 123.89M |
|
Current Assets
|
| 367.42M | 2,030.98M | 2,080.66M | 2,010.19M | 1,995.17M | 1,636.97M | 2,151.11M | 2,224.20M | 2,157.75M | 2,084.40M | 2,364.64M | 2,343.36M | 2,394.36M | 2,232.66M | 2,324.89M | 1,941.24M | 1,984.07M | 2,116.37M | 2,225.35M | 2,238.64M | 2,407.78M | 2,622.56M |
|
Property, Plant & Equipment (Net)
|
| 78.98M | 89.93M | 95.54M | 97.60M | 95.95M | 98.69M | 106.11M | 110.17M | 112.49M | 112.46M | 121.86M | 129.05M | 135.39M | 140.81M | 140.89M | 122.78M | 112.08M | 108.08M | 98.82M | 89.97M | 82.43M | 76.63M |
|
Goodwill
|
35.20M | 218.31M | 271.20M | 286.25M | 19.80M | 36.63M | 272.59M | 1,620.13M | 1,657.82M | 1,657.92M | 1,657.86M | 3,200.95M | 3,200.95M | 3,200.95M | 3,202.12M | 3,166.30M | 3,166.30M | 3,166.30M | 3,166.30M | 3,166.30M | 3,166.30M | 3,166.30M | 3,166.30M |
|
Intangibles
|
| 62.03M | 59.27M | 57.46M | 57.94M | 65.70M | 131.93M | 814.39M | 789.14M | 758.11M | 724.93M | 1,922.23M | 1,824.31M | 1,725.44M | 1,626.39M | 1,406.74M | 1,318.79M | 1,230.72M | 1,154.70M | 1,066.23M | 980.58M | 894.37M | 769.02M |
|
Goodwill & Intangibles
|
35.20M | 280.34M | 330.47M | 343.71M | 77.74M | 102.33M | 404.52M | 2,434.51M | 2,446.96M | 2,416.03M | 2,382.79M | 5,123.19M | 5,025.27M | 4,926.39M | 4,828.51M | 4,573.05M | 4,485.09M | 4,397.02M | 4,321.00M | 4,232.54M | 4,146.89M | 4,060.67M | 3,935.33M |
|
Other Non-Current Assets
|
| 17.14M | 23.03M | 26.33M | 44.01M | 41.30M | 56.24M | 149.62M | 53.17M | 143.15M | 147.51M | 224.29M | 237.05M | 230.70M | 223.70M | 204.61M | 204.15M | 190.57M | 180.40M | 180.70M | 170.45M | 165.55M | 148.78M |
|
Non-Current Assets
|
| 395.44M | 574.72M | 590.57M | 640.25M | 666.56M | 1,041.31M | 2,690.24M | 2,722.46M | 2,682.43M | 2,642.76M | 5,469.35M | 5,391.37M | 5,292.48M | 5,193.02M | 4,918.55M | 4,812.02M | 4,699.67M | 4,609.49M | 4,512.06M | 4,407.31M | 4,308.65M | 4,160.74M |
|
Assets
|
| 762.86M | 2,605.70M | 2,671.22M | 2,650.44M | 2,661.73M | 2,678.28M | 4,841.35M | 4,946.66M | 4,840.18M | 4,727.16M | 7,833.98M | 7,734.73M | 7,686.85M | 7,425.68M | 7,243.44M | 6,753.26M | 6,683.73M | 6,725.85M | 6,737.41M | 6,645.95M | 6,716.42M | 6,783.30M |
|
Accounts Payables
|
| 10.71M | 7.86M | 11.30M | 15.96M | 8.31M | 10.59M | 14.01M | 13.01M | 11.63M | 14.18M | 20.22M | 28.22M | 18.58M | 22.17M | 14.52M | 18.86M | 12.69M | 15.20M | 13.95M | 16.54M | 12.25M | 20.01M |
|
Payables
|
| 10.71M | 7.86M | 11.30M | 15.96M | 8.31M | 10.59M | 14.01M | 13.01M | 11.63M | 14.18M | 20.22M | 28.22M | 18.58M | 22.17M | 14.52M | 18.86M | 12.69M | 15.20M | 13.95M | 16.54M | 12.25M | 20.01M |
|
Accumulated Expenses
|
| 66.46M | 86.95M | 106.31M | 91.93M | 128.14M | 133.66M | 233.98M | 121.98M | 214.22M | 221.93M | 326.34M | 321.23M | 295.52M | 305.14M | 307.70M | 302.21M | 264.47M | 289.34M | 294.95M | 273.44M | 278.85M | 299.39M |
|
Current Leases
|
| | 24.36M | 25.38M | 25.44M | 25.78M | 25.41M | 23.73M | 26.46M | | | | | | | | | | | | | | |
|
Current Taxes
|
| 35.72M | 41.59M | 64.12M | 54.23M | 49.34M | 81.33M | 64.76M | 54.74M | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 85.98M | 97.91M | 113.85M | 116.72M | 123.46M | 129.29M | 140.53M | 200.22M | 202.99M | 202.98M | 218.10M | 212.93M | 215.01M | 214.79M | 186.77M | 170.44M | 176.13M | 189.81M | 186.30M | 188.49M | 219.45M | 225.65M |
|
Total Current Liabilities
|
| 336.53M | 409.81M | 503.22M | 490.59M | 556.40M | 578.96M | 626.15M | 630.26M | 626.47M | 611.74M | 1,010.28M | 980.25M | 975.07M | 950.35M | 894.10M | 902.17M | 841.54M | 876.90M | 889.49M | 817.60M | 883.26M | 942.24M |
|
Convertible Debt
|
| | | | | | | 1,703.04M | 1,704.14M | 1,705.27M | 1,706.40M | 2,707.17M | 2,708.30M | 2,709.44M | 2,710.60M | 2,711.75M | 2,236.41M | 2,237.24M | 2,238.08M | 2,238.92M | 2,232.14M | 2,233.26M | 2,234.31M |
|
Non-Current Deffered Revenue
|
| 10.60M | 16.53M | 20.52M | 22.26M | 19.57M | 18.61M | 15.95M | 145.68M | 131.52M | 118.17M | 103.44M | 90.41M | 78.86M | 65.32M | 6.01M | 9.08M | 10.17M | 17.26M | 16.85M | 14.71M | 15.48M | 16.75M |
|
Minority Interest
|
| | | | | | | | | | | 219.56M | 225.38M | 215.75M | 216.94M | 225.80M | 224.74M | 226.06M | 236.91M | 230.63M | 234.74M | 240.70M | 245.16M |
|
Operating Leases
|
| | 126.24M | 98.53M | 135.43M | 130.36M | 122.37M | 92.54M | 120.80M | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 21.82M | 17.57M | 11.80M | 10.39M | 11.41M | 16.63M | 101.83M | 10.10M | 94.85M | 88.16M | 258.96M | 264.11M | 255.60M | 234.04M | 217.19M | 190.87M | 178.20M | 167.06M | 165.00M | 154.86M | 150.35M | 135.38M |
|
Total Non-Current Liabilities
|
| 347.12M | 528.22M | 622.28M | 622.84M | 680.54M | 694.54M | 2,345.13M | 2,574.42M | 2,463.26M | 2,436.32M | 3,820.90M | 3,778.95M | 3,763.37M | 3,726.27M | 3,611.87M | 3,147.67M | 3,088.96M | 3,132.24M | 3,145.26M | 3,064.45M | 3,132.00M | 3,193.29M |
|
Total Liabilities
|
| 368.95M | 545.79M | 634.08M | 633.23M | 691.95M | 711.17M | 2,446.95M | 2,584.52M | 2,558.11M | 2,524.47M | 4,079.86M | 4,043.06M | 4,018.97M | 3,960.31M | 3,829.06M | 3,338.54M | 3,267.16M | 3,299.30M | 3,310.26M | 3,219.32M | 3,282.35M | 3,328.67M |
|
Common Equity
|
| 393.91M | 2,059.91M | 2,037.14M | 2,017.21M | 1,969.78M | 1,967.10M | 2,394.39M | 2,362.14M | 2,282.07M | 2,202.69M | 3,534.57M | 3,460.00M | 3,452.13M | 3,248.43M | 3,188.58M | 3,189.99M | 3,190.52M | 3,189.65M | 3,196.52M | 3,191.90M | 3,193.38M | 3,209.47M |
|
Shareholder's Equity
|
| 393.91M | 2,059.91M | 2,037.14M | 2,017.21M | 1,969.78M | 1,967.10M | 2,394.39M | 2,362.14M | 2,282.07M | 2,202.69M | 3,534.57M | 3,460.00M | 3,452.13M | 3,248.43M | 3,188.58M | 3,189.99M | 3,190.52M | 3,189.65M | 3,196.52M | 3,191.90M | 3,193.38M | 3,209.47M |
|
Liabilities and Shareholders Equity
|
| 762.86M | 2,605.70M | 2,671.22M | 2,650.44M | 2,661.73M | 2,678.28M | 4,841.35M | 4,946.66M | 4,840.18M | 4,727.16M | 7,833.98M | 7,734.73M | 7,686.85M | 7,425.68M | 7,243.44M | 6,753.26M | 6,683.73M | 6,725.85M | 6,737.41M | 6,645.95M | 6,716.42M | 6,783.30M |
|
Retained Earnings
|
| -515.19M | -714.00M | -797.50M | -906.48M | -1054.82M | -1169.97M | -1331.63M | -1509.18M | -1713.34M | -1963.36M | -2249.82M | -2502.85M | -2695.01M | -2819.08M | -3071.83M | -3362.90M | -3488.48M | -3613.22M | -3735.94M | -3813.59M | -3922.38M | -4048.75M |
|
Preferred Shares
|
| 686.56M | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| 2.85M | 6.65M | 9.56M | 11.26M | 11.94M | 14.58M | 13.70M | 15.63M | 16.85M | 29.94M | 38.11M | 36.08M | 32.16M | 29.64M | 37.33M | 32.48M | 28.24M | 34.95M | 30.01M | 28.78M | 31.15M | 28.30M |