|
Cash & Equivalents
|
127.74M | 144.53M | 916.64M | 884.54M | 1,467.25M | 337.40M | 2,393.11M | 335.78M | 3,397.54M | 636.35M | 4,172.01M | 556.26M | 3,133.07M | 292.59M | 2,194.42M | 434.74M | 458.00M | 556.75M | 446.48M | 446.50M | 383.48M |
|
Short-term Investments
|
211.71M | 157.83M | 163.95M | 1,314.54M | 2,485.59M | 350.29M | 2,718.98M | 397.82M | 2,107.39M | 110.69M | 1,341.69M | 145.68M | 1,373.50M | 245.81M | 1,468.80M | 88.94M | 112.43M | 75.01M | 128.16M | 113.32M | 146.77M |
|
Cash & Current Investments
|
339.45M | 302.36M | 1,080.59M | 2,199.08M | 3,952.84M | 687.69M | 5,112.09M | 733.60M | 5,504.93M | 747.05M | 5,513.69M | 701.94M | 4,506.57M | 538.39M | 3,663.22M | 523.67M | 570.44M | 631.76M | 574.64M | 559.82M | 530.25M |
|
Receivables - Net
|
34.89M | 73.34M | 74.47M | 567.54M | 699.49M | 139.24M | 811.57M | 124.25M | 742.55M | 130.35M | 758.35M | 103.61M | 624.25M | 109.35M | 638.23M | 73.33M | 63.45M | 79.10M | 59.15M | 49.79M | 45.83M |
|
Receivables - Other
|
0.84M | 2.09M | 2.60M | 35.39M | 18.32M | 2.85M | 38.93M | 5.86M | 30.27M | 3.49M | 19.13M | 1.36M | 12.83M | 4.20M | 31.28M | 5.67M | 6.91M | 5.79M | 5.86M | 2.91M | 3.35M |
|
Receivables
|
35.74M | 75.43M | 77.08M | 602.93M | 717.81M | 142.08M | 850.50M | 130.10M | 772.82M | 133.84M | 777.48M | 104.96M | 637.09M | 113.55M | 669.50M | 79.01M | 70.36M | 84.89M | 65.01M | 52.70M | 49.18M |
|
Inventory
|
| | | | | 0.72M | | | | 1.45M | | | | 3.08M | | | | 4.31M | | | |
|
Prepaid Assets
|
15.11M | 18.64M | 15.26M | 151.18M | 184.61M | 42.56M | 182.03M | 27.98M | 230.89M | 28.02M | 215.09M | 33.05M | 330.76M | 32.22M | 239.81M | 27.70M | 29.62M | 22.75M | 18.55M | 19.19M | 20.91M |
|
Current Assets
|
553.61M | 561.35M | 1,282.25M | 7,714.29M | 8,324.94M | 1,303.54M | 8,090.98M | 1,073.44M | 7,628.28M | 1,029.19M | 7,250.28M | 987.32M | 6,622.07M | 885.81M | 6,126.20M | 803.20M | 819.31M | 763.55M | 711.46M | 715.54M | 684.39M |
|
Property, Plant & Equipment (Net)
|
| 1.22M | 1.04M | 7.33M | 8.35M | 1.54M | 9.03M | 1.22M | 8.05M | 1.03M | 7.06M | 1.30M | 10.87M | 1.51M | 10.79M | 1.33M | 1.37M | 1.18M | 1.09M | 0.96M | 0.84M |
|
Long-Term Investments
|
| | 3.01M | 19.38M | 19.46M | 2.99M | 19.05M | 1.85M | | | 30.00M | 4.14M | 30.00M | 6.20M | 51.18M | 7.04M | 7.29M | 7.12M | 6.91M | 23.08M | 26.73M |
|
Goodwill
|
| | | | 50.83M | 11.52M | 73.66M | 11.00M | 126.34M | 17.76M | 126.34M | 26.35M | 191.08M | 26.54M | 191.08M | 17.39M | 18.00M | 17.59M | 17.41M | 17.64M | 17.75M |
|
Intangibles
|
| 8.75M | | | | 18.53M | | | | 21.36M | | | | 29.77M | | | | 21.61M | | | |
|
Goodwill & Intangibles
|
| 23.48M | 3.15M | 17.83M | 59.13M | 68.31M | 63.09M | 8.64M | 85.64M | 80.24M | 76.67M | 18.16M | 126.40M | 122.64M | 117.11M | 8.49M | 8.27M | 7.47M | 7.03M | 6.61M | 6.14M |
|
Other Non-Current Assets
|
| 0.97M | 0.72M | 5.68M | 12.46M | 2.21M | 14.13M | 2.11M | 22.45M | 3.16M | 22.45M | 4.13M | 23.07M | 1.11M | 7.88M | 0.05M | 0.07M | 0.09M | 1.16M | 1.15M | 0.93M |
|
Non-Current Assets
|
-553.61M | 6.23M | 45.06M | 876.28M | 410.70M | 73.67M | 313.98M | 175.44M | 351.49M | 47.30M | 356.71M | 65.40M | 426.19M | 57.97M | 409.18M | 37.32M | 36.90M | 34.57M | 71.68M | 86.64M | 88.39M |
|
Assets
|
| 567.58M | 1,327.32M | 8,590.57M | 8,735.63M | 1,377.21M | 8,404.96M | 1,248.88M | 7,979.77M | 1,076.50M | 7,606.99M | 1,052.72M | 7,048.26M | 943.78M | 6,535.38M | 840.52M | 856.22M | 798.12M | 783.15M | 802.19M | 772.78M |
|
Accounts Payables
|
| 75.73M | | | | 160.56M | | | | 128.81M | | | | 144.24M | | | | 116.34M | | | |
|
Notes Payables
|
| | | | | | | | | | | | | | | 7.12M | 7.38M | | 7.69M | 22.52M | 14.82M |
|
Payables
|
| 75.73M | | | | 160.56M | | | | 128.81M | | | | 144.24M | | 7.12M | 7.38M | 116.34M | 7.69M | 22.52M | 14.82M |
|
Accumulated Expenses
|
29.35M | 34.98M | 38.69M | 248.61M | 303.34M | 49.06M | 316.76M | 36.52M | 237.82M | 39.87M | 284.80M | 33.03M | 287.63M | 47.52M | 332.08M | 30.23M | 32.33M | 38.32M | 36.76M | 23.30M | 22.39M |
|
Other Accumulated Expenses
|
5.12M | 9.80M | 17.05M | 110.33M | 121.34M | 19.93M | 124.16M | 32.33M | 214.51M | 23.27M | 174.40M | 31.64M | 238.98M | 23.85M | 165.87M | 21.88M | 21.17M | 18.37M | 17.39M | 16.52M | 18.67M |
|
Short term Debt
|
13.65M | 6.94M | 8.98M | 54.32M | 66.44M | 13.07M | 81.43M | 12.57M | 86.27M | 3.50M | 21.01M | 2.29M | 9.19M | 26.03M | 9.49M | 1.47M | 1.12M | 0.94M | 0.84M | 0.77M | 0.81M |
|
Current Leases
|
3.23M | 0.44M | 3.65M | 24.36M | 29.50M | 6.34M | 52.34M | 7.70M | 51.34M | 7.48M | 60.64M | 8.42M | 47.78M | 5.85M | 33.73M | 3.42M | 2.28M | 2.41M | 5.18M | 5.71M | 3.49M |
|
Current Taxes
|
1.00M | 4.93M | | | | 10.35M | | | | 3.65M | | | | 2.97M | | | | 3.07M | | | |
|
Current Deferred Revenue
|
15.20M | 24.14M | 27.59M | 201.65M | 253.99M | 37.50M | 257.85M | 40.30M | 376.88M | 50.00M | 377.64M | 52.17M | 359.32M | 42.16M | 310.31M | 39.01M | 39.72M | 32.79M | 31.50M | 28.59M | 27.07M |
|
Total Current Liabilities
|
108.26M | 153.09M | 188.36M | 1,423.23M | 1,603.41M | 296.82M | 1,873.71M | 315.84M | 1,917.39M | 256.58M | 1,941.23M | 288.30M | 1,911.59M | 270.20M | 1,891.78M | 231.13M | 233.48M | 212.26M | 203.79M | 205.66M | 185.54M |
|
Preferred Stock Liabilities
|
| 1,190.75M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 3.40M | 1.17M | 11.59M | 2.34M | 31.29M | 5.70M | 52.07M | 10.22M | 87.74M | 14.14M | 114.24M | 12.10M | 7.98M | 8.29M | 8.67M | 9.26M | 9.79M |
|
Non-Current Deferred Tax Liability
|
| | | | 11.03M | 2.19M | 13.43M | 1.92M | 12.23M | 1.64M | 11.03M | 3.41M | 23.64M | 3.14M | 21.50M | 1.10M | 1.06M | 0.95M | 0.86M | 4.85M | 4.89M |
|
Operating Leases
|
| | 7.50M | 52.67M | 62.23M | 12.85M | 80.26M | 9.98M | 54.15M | 6.10M | 33.62M | 2.73M | 3.66M | 0.51M | 2.86M | 0.28M | 0.38M | 0.25M | 4.79M | 3.82M | 2.86M |
|
Other Non-Current Liabilities
|
| | | | 45.00M | 11.44M | 76.33M | 12.59M | 78.51M | 11.55M | 89.15M | 21.11M | 127.49M | 16.94M | 111.66M | 2.51M | 2.14M | 0.55M | 0.53M | 0.50M | 0.55M |
|
Total Non-Current Liabilities
|
| | 7.50M | 52.67M | 118.26M | 26.48M | 170.02M | 24.48M | 144.88M | 19.28M | 133.80M | 27.24M | 154.79M | 20.58M | 136.03M | 3.90M | 3.57M | 1.76M | 6.18M | 9.17M | 8.30M |
|
Total Liabilities
|
| 153.09M | 195.86M | 1,475.90M | 1,721.67M | 323.30M | 2,043.73M | 340.32M | 2,062.28M | 275.86M | 2,075.03M | 315.55M | 2,066.38M | 290.78M | 2,027.81M | 235.03M | 237.05M | 214.01M | 209.97M | 214.83M | 193.84M |
|
Total Debt
|
13.65M | 6.94M | 8.98M | 54.32M | 66.44M | 13.07M | 81.43M | 12.57M | 86.27M | 3.50M | 21.01M | 2.29M | 9.19M | 26.03M | 9.49M | 1.47M | 1.12M | 0.94M | 0.84M | 0.77M | 0.81M |
|
Common Equity
|
| -776.27M | | | | 1,053.91M | 8,404.96M | 1,248.88M | 7,979.77M | 800.64M | 7,606.99M | 1,052.72M | 7,048.26M | 652.99M | 6,535.38M | 840.52M | 856.22M | 584.11M | 783.15M | 802.19M | 772.78M |
|
Shareholder's Equity
|
| -776.27M | | | | 1,053.91M | 6,361.23M | 908.56M | 5,917.49M | 800.64M | 5,531.96M | 737.17M | 4,981.88M | 652.99M | 4,507.57M | 605.49M | 619.17M | 584.11M | 573.18M | 587.35M | 578.94M |
|
Liabilities and Shareholders Equity
|
| 567.58M | 1,327.32M | 8,590.57M | 8,735.63M | 1,377.21M | 8,404.96M | 1,248.88M | 7,979.77M | 1,076.50M | 7,606.99M | 1,052.72M | 7,048.26M | 943.78M | 6,535.38M | 840.52M | 856.22M | 798.12M | 783.15M | 802.19M | 772.78M |
|
Treasury Shares
|
0.03M | 0.01M | | | | 0.23M | | | | 2.72M | | | | 3.41M | | | | 6.08M | | | |
|
Retained Earnings
|
| -746.71M | | | | -982.38M | | | | -1105.43M | | | | -1209.47M | | | | -1235.94M | | | |
|
Preferred Shares
|
-705.91M | -993.57M | | | | -1173.70M | | | | | | | | | | | | | | | |