|
Cash & Equivalents
|
0.90M | 0.83M | 0.72M | 8.04M | 0.11M | 4.51M | 4.48M | 7.13M | 4.48M | 24.11M | 12.20M | 15.35M | 134.24M | 59.98M | 220.59M | 64.42M | 52.84M | 42.41M | 35.85M |
|
Short-term Investments
|
| | | | | | | | | | | | 1.93M | 1.83M | 2.41M | 1.39M | 1.21M | 2.29M | |
|
Cash & Current Investments
|
0.90M | 0.83M | 0.72M | 8.04M | 0.11M | 4.51M | 4.48M | 7.13M | 4.48M | 24.11M | 12.20M | 15.35M | 136.17M | 61.82M | 223.00M | 65.81M | 54.05M | 44.71M | 35.85M |
|
Receivables - Net
|
| | | | | | | 1.16M | | 9.20M | 9.10M | 15.82M | 8.40M | 4.60M | 4.50M | 0.80M | 3.30M | 3.00M | 1.81M |
|
Receivables - Other
|
| | | | | | | 0.58M | 9.50M | 9.16M | 8.44M | 5.17M | 15.59M | 13.36M | 14.08M | 2.98M | 5.02M | 5.42M | 2.64M |
|
Receivables
|
| | | | | | | 1.74M | | 18.36M | 17.54M | 20.99M | 23.99M | 17.95M | 18.58M | 3.79M | 8.32M | 8.42M | 4.45M |
|
Prepaid Assets
|
0.48M | 0.34M | 0.20M | 0.07M | 0.06M | 0.04M | 0.02M | | | | | | | | | | | | |
|
Current Assets
|
1.37M | 1.17M | 0.91M | 0.62M | 0.17M | 0.60M | 0.48M | 0.09M | | | | | | | | | | | |
|
Long-Term Investments
|
345.01M | 345.02M | 345.02M | 345.03M | 345.17M | 345.57M | 347.11M | 0.19M | 48.80M | 38.73M | 27.93M | 177.35M | 174.65M | 170.01M | 169.93M | 182.90M | 167.96M | 167.85M | 162.51M |
|
Goodwill
|
| | | 22.18M | | | | 530.55M | 530.76M | 561.19M | 409.43M | 361.78M | 408.21M | 441.00M | 379.85M | 377.84M | 380.30M | 386.88M | 385.72M |
|
Intangibles
|
| | | | | | | 20.58M | 541.17M | 499.48M | 501.19M | 435.68M | 432.25M | 505.23M | 479.73M | 469.56M | 466.30M | 480.73M | 440.08M |
|
Goodwill & Intangibles
|
| | | 22.18M | | | | 551.12M | 1,071.93M | 1,060.67M | 910.62M | 797.46M | 840.46M | 946.23M | 859.57M | 847.40M | 846.60M | 867.60M | 825.81M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 19.77M | 23.57M | 29.48M | |
|
Other Non-Current Assets
|
| | | | | | | 3.82M | 51.09M | 49.02M | 47.19M | 56.63M | 53.74M | 58.71M | 58.40M | 50.39M | 56.02M | 58.85M | 54.14M |
|
Non-Current Assets
|
345.01M | 345.02M | 345.02M | 345.03M | 345.17M | 345.57M | 347.11M | 91.90M | | | | | | | | | | | |
|
Assets
|
346.38M | 346.19M | 345.94M | 345.65M | 345.34M | 346.17M | 347.59M | 91.99M | 1,416.15M | 1,405.74M | 1,233.78M | 1,266.30M | 1,299.94M | 1,322.73M | 1,406.09M | 1,255.83M | 1,212.81M | 1,242.77M | 1,154.42M |
|
Accounts Payables
|
| | | 0.18M | 0.21M | 0.31M | 0.49M | 8.07M | 36.43M | 38.72M | 36.91M | 37.16M | 31.93M | 25.35M | 19.16M | 25.39M | 26.30M | 28.89M | 45.50M |
|
Payables
|
| | | 0.18M | 0.21M | 0.31M | 0.49M | 8.07M | 36.43M | 38.72M | 36.91M | 37.16M | 31.93M | 25.35M | 19.16M | 25.39M | 26.30M | 28.89M | 45.50M |
|
Accumulated Expenses
|
| | | | | | | 15.66M | 11.79M | 15.24M | 20.06M | 61.77M | 36.02M | 30.09M | 40.63M | 59.92M | 38.82M | 34.68M | 43.85M |
|
Other Accumulated Expenses
|
0.01M | 0.02M | 118.00 | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | 1.69M | 0.46M | 0.32M | 0.07M | 0.05M | 0.22M | 0.09M | | | | |
|
Total Current Liabilities
|
0.01M | 0.02M | 118.00 | 0.18M | 0.21M | 0.31M | 0.49M | 8.00M | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | 0.46M | 0.48M | 0.49M | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
301.42M | 310.66M | 345.02M | 345.03M | 345.15M | 345.57M | 347.11M | 349.98M | | | | | 115.09M | 153.44M | 157.34M | 160.81M | 164.76M | 168.68M | 172.79M |
|
Minority Interest
|
| | | | | | | 0.32M | 590.17M | 550.85M | 463.74M | 430.35M | 387.40M | 383.30M | 332.48M | 311.79M | 307.55M | 304.79M | 276.65M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 2.69M | 2.18M | 13.79M | 3.47M | | | 14.90M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.17M | 40.55M | 29.89M | 25.81M | 23.57M | 7.79M | 12.90M | 0.56M | 10.98M | 10.98M | 14.79M | 16.32M |
|
Operating Leases
|
| | | | | | | 10.71M | 28.45M | 28.93M | 29.56M | 56.12M | 57.48M | 64.28M | 65.61M | 60.98M | 62.81M | 64.34M | 63.72M |
|
Other Non-Current Liabilities
|
27.88M | 18.43M | 24.06M | 23.09M | 12.83M | 13.35M | 6.37M | 3.66M | 121.00M | 54.90M | 45.55M | 63.44M | 24.93M | 49.12M | 54.80M | 64.64M | 52.45M | 58.45M | 50.74M |
|
Total Non-Current Liabilities
|
12.08M | 12.10M | 12.08M | 12.26M | 12.29M | 12.86M | 13.04M | 70.47M | 334.45M | 327.79M | 342.47M | 420.36M | 376.66M | 350.08M | 311.80M | 221.00M | 187.66M | 194.14M | 219.84M |
|
Total Liabilities
|
39.96M | 30.53M | 36.14M | 35.35M | 25.12M | 26.20M | 19.41M | 74.14M | 455.45M | 382.69M | 388.02M | 483.80M | 401.60M | 399.21M | 366.60M | 285.64M | 240.10M | 252.58M | 270.59M |
|
Common Equity
|
5.00M | 5.00M | -35.22M | -34.73M | -24.93M | -25.60M | -18.93M | 1,013.65M | 960.71M | 1,021.74M | 842.80M | 782.49M | 901.16M | 926.46M | 1,045.42M | 970.20M | 972.70M | 990.19M | 883.83M |
|
Shareholder's Equity
|
5.00M | 5.00M | -35.22M | -34.73M | -24.93M | -25.60M | -18.93M | 1,013.65M | 960.71M | 1,021.74M | 842.80M | 782.49M | 901.16M | 926.46M | 1,045.42M | 970.20M | 972.70M | 990.19M | 883.83M |
|
Liabilities and Shareholders Equity
|
346.38M | 346.19M | 345.94M | 345.65M | 345.34M | 346.17M | 347.59M | 91.99M | 1,416.15M | 1,405.74M | 1,233.78M | 1,266.30M | 1,299.94M | 1,322.73M | 1,406.09M | 1,255.83M | 1,212.81M | 1,242.77M | 1,154.42M |
|
Treasury Shares
|
| | | | | | | | 0.07M | 4.78M | 4.75M | 4.80M | 3.11M | 6.69M | 6.48M | | 0.82M | | |
|
Retained Earnings
|
-4.91M | 4.34M | -35.23M | -34.73M | -24.93M | -25.60M | -18.93M | -1.08M | -96.69M | -53.24M | -141.97M | -193.53M | -164.18M | -170.17M | -238.81M | -296.56M | -296.74M | -320.77M | -404.90M |