|
Cash & Equivalents
|
258.73M | 129.96M | 1,272.58M | 1,055.78M | 1,485.08M | 1,590.33M | 1,517.67M |
|
Short-term Investments
|
| | | 681.32M | 101.71M | | |
|
Cash & Current Investments
|
258.73M | 129.96M | 1,272.58M | 1,737.10M | 1,586.80M | 1,590.33M | 1,517.67M |
|
Receivables - Net
|
| 204.90M | 274.25M | 340.49M | 633.77M | 611.72M | 573.88M |
|
Receivables - Other
|
| 24.60M | 26.30M | 28.30M | 37.50M | 31.30M | 20.50M |
|
Receivables
|
| 229.50M | 300.56M | 368.79M | 671.27M | 643.02M | 594.38M |
|
Prepaid Assets
|
| 23.14M | 32.02M | 73.52M | 144.07M | 122.84M | 133.79M |
|
Current Assets
|
| 367.42M | 2,080.66M | 2,151.11M | 2,364.64M | 2,324.89M | 2,225.35M |
|
Property, Plant & Equipment (Net)
|
| 78.98M | 95.54M | 106.11M | 121.86M | 140.89M | 98.82M |
|
Goodwill
|
45.41M | 218.31M | 286.25M | 1,620.13M | 3,200.95M | 3,166.30M | 3,166.30M |
|
Intangibles
|
| 62.03M | 57.46M | 814.39M | 1,922.23M | 1,406.74M | 1,066.23M |
|
Goodwill & Intangibles
|
45.41M | 280.34M | 343.71M | 2,434.51M | 5,123.19M | 4,573.05M | 4,232.54M |
|
Other Non-Current Assets
|
14.54M | 17.14M | 26.33M | 149.62M | 224.29M | 204.61M | 180.70M |
|
Non-Current Assets
|
| 395.44M | 590.57M | 2,690.24M | 5,469.35M | 4,918.55M | 4,512.06M |
|
Assets
|
| 762.86M | 2,671.22M | 4,841.35M | 7,833.98M | 7,243.44M | 6,737.41M |
|
Accounts Payables
|
| 10.71M | 11.30M | 14.01M | 20.22M | 14.52M | 13.95M |
|
Payables
|
| 10.71M | 11.30M | 14.01M | 20.22M | 14.52M | 13.95M |
|
Accumulated Expenses
|
| 66.46M | 106.31M | 233.98M | 326.34M | 307.70M | 294.95M |
|
Current Leases
|
| | 25.38M | 23.73M | | | |
|
Current Taxes
|
| 35.72M | 64.12M | 64.76M | | | |
|
Current Deferred Revenue
|
| 85.98M | 113.85M | 140.53M | 218.10M | 186.77M | 186.30M |
|
Total Current Liabilities
|
| 336.53M | 503.22M | 626.15M | 1,010.28M | 894.10M | 889.49M |
|
Convertible Debt
|
| | | 1,703.04M | 2,707.17M | 2,711.75M | 2,238.92M |
|
Non-Current Deffered Revenue
|
| 10.60M | 20.52M | 15.95M | 103.44M | 6.01M | 16.85M |
|
Minority Interest
|
| | | | 219.56M | 225.80M | 230.63M |
|
Operating Leases
|
| | 98.53M | 92.54M | | | |
|
Other Non-Current Liabilities
|
| 21.82M | 11.80M | 101.83M | 258.96M | 217.19M | 165.00M |
|
Total Non-Current Liabilities
|
| 347.12M | 622.28M | 2,345.13M | 3,820.90M | 3,611.87M | 3,145.26M |
|
Total Liabilities
|
| 368.95M | 634.08M | 2,446.95M | 4,079.86M | 3,829.06M | 3,310.26M |
|
Common Equity
|
316.13M | 393.91M | 2,037.14M | 2,394.39M | 3,534.57M | 3,188.58M | 3,196.52M |
|
Shareholder's Equity
|
316.13M | 393.91M | 2,037.14M | 2,394.39M | 3,534.57M | 3,188.58M | 3,196.52M |
|
Liabilities and Shareholders Equity
|
| 762.86M | 2,671.22M | 4,841.35M | 7,833.98M | 7,243.44M | 6,737.41M |
|
Retained Earnings
|
| -515.19M | -797.50M | -1331.63M | -2249.82M | -3071.83M | -3735.94M |
|
Preferred Shares
|
| 686.56M | | | | | |
|
Treasury Shares
|
| 2.85M | 9.56M | 13.70M | 38.11M | 37.33M | 30.01M |