|
Cash & Equivalents
|
0.84M | 8.80M | 1.15M | 21.80M | 7.07M | 11.23M | 6.15M | 12.72M | 10.89M | 21.53M | 30.78M | 127.16M | 75.56M | 33.60M | 40.08M |
|
Short-term Investments
|
| | 0.56M | 0.02M | 0.11M | 0.21M | 0.12M | 0.15M | | | | | | | |
|
Cash & Current Investments
|
0.84M | 8.80M | 1.71M | 21.83M | 7.18M | 11.44M | 6.27M | 12.87M | 10.89M | 21.53M | 30.78M | 127.16M | 75.56M | 33.60M | 40.08M |
|
Receivables - Net
|
2.70M | 1.19M | 2.00M | 5.10M | 12.17M | 17.52M | 10.66M | 17.05M | 22.71M | 33.13M | 61.98M | 263.14M | 178.19M | 191.01M | 181.77M |
|
Receivables - Other
|
| 0.59M | 1.22M | 1.47M | 4.46M | 4.76M | 4.31M | 8.39M | 11.77M | 18.27M | 38.84M | 82.32M | 51.47M | 64.12M | 84.44M |
|
Receivables
|
2.70M | 1.78M | 3.22M | 6.58M | 16.64M | 22.28M | 14.97M | 25.44M | 34.48M | 51.40M | 100.82M | 345.46M | 229.66M | 255.13M | 266.21M |
|
Current Deferred Tax Assets
|
| | | | 0.08M | | | | | | | | | | |
|
Prepaid Assets
|
0.30M | 0.12M | 0.28M | 0.35M | 0.64M | 0.58M | 0.45M | 0.90M | 1.33M | 3.65M | 4.28M | 20.57M | 8.59M | 7.70M | 6.92M |
|
Current Assets
|
3.84M | 10.11M | 3.99M | 27.48M | 20.27M | 29.55M | 23.66M | 39.76M | 37.12M | 58.45M | 97.39M | 410.87M | 266.07M | 242.34M | 242.78M |
|
Property, Plant & Equipment (Net)
|
0.39M | 0.23M | 0.15M | 0.47M | 0.61M | 1.47M | 2.01M | 2.76M | 3.43M | 8.18M | 13.05M | 31.09M | 39.33M | 45.78M | 46.97M |
|
Long-Term Investments
|
| | | | | 1.00M | | | | | | | | | |
|
Goodwill
|
6.61M | 3.64M | 3.59M | 4.84M | 42.27M | 42.27M | 42.27M | 42.27M | 42.27M | 69.26M | 80.18M | 559.79M | 561.58M | 220.07M | 221.74M |
|
Intangibles
|
3.37M | 0.82M | 4.76M | 9.07M | 19.97M | 12.49M | 2.65M | 1.23M | | 43.88M | 53.30M | 440.59M | 379.63M | 313.50M | 257.70M |
|
Goodwill & Intangibles
|
9.97M | 4.46M | 8.35M | 13.91M | 62.23M | 54.76M | 44.91M | 43.50M | 42.27M | 113.14M | 133.48M | 1,000.38M | 941.21M | 533.58M | 479.44M |
|
Long-Term Deferred Tax
|
| | | 0.52M | 6.46M | 3.38M | 2.50M | 0.60M | 0.04M | | 12.96M | | | | |
|
Other Non-Current Assets
|
| | | 0.20M | 0.20M | | 36.64M | 8.75M | 2.03M | | | 0.73M | 9.88M | 34.71M | 33.75M |
|
Non-Current Assets
|
10.36M | 4.69M | 8.49M | 17.61M | 102.30M | 92.39M | 83.92M | 46.85M | 45.74M | 125.56M | 162.98M | 1,047.64M | 1,000.49M | 623.20M | 570.08M |
|
Assets
|
14.20M | 14.80M | 12.48M | 45.09M | 122.57M | 121.94M | 107.58M | 86.61M | 82.86M | 184.01M | 260.37M | 1,458.51M | 1,266.56M | 865.54M | 812.85M |
|
Accounts Payables
|
3.81M | 3.05M | 3.78M | 2.94M | 8.12M | 15.30M | 11.79M | 19.89M | 14.91M | 31.58M | 34.95M | 167.86M | 119.34M | 159.20M | 139.94M |
|
Payables
|
3.81M | 3.05M | 3.78M | 2.94M | 8.12M | 15.30M | 11.79M | 19.89M | 14.91M | 31.58M | 34.95M | 167.86M | 119.34M | 159.20M | 139.94M |
|
Accumulated Expenses
|
0.37M | 0.58M | 0.69M | 3.40M | 6.83M | 9.62M | 3.01M | 8.23M | 16.20M | 19.42M | 46.20M | 95.17M | 69.22M | 33.93M | 35.26M |
|
Other Accumulated Expenses
|
1.26M | 1.16M | 0.67M | 0.90M | 3.00M | 2.15M | 1.04M | 1.14M | 0.83M | 2.57M | 5.63M | 30.96M | 21.38M | 35.68M | 38.12M |
|
Short term Debt
|
0.27M | 0.45M | 3.78M | | 3.60M | 10.43M | | 1.45M | | 23.73M | 14.56M | 12.50M | | | |
|
Curent Deferred Tax Liability
|
| | 0.13M | 2.99M | 0.22M | | | | | | | | | | |
|
Total Current Liabilities
|
7.12M | 6.02M | 9.65M | 11.91M | 23.95M | 38.85M | 30.77M | 46.41M | 38.31M | 82.81M | 111.15M | 385.26M | 220.92M | 236.02M | 222.53M |
|
Non-Current Debt
|
4.46M | 3.08M | 1.25M | | 7.09M | | 9.69M | 3.87M | | 18.50M | | 520.78M | 410.52M | 383.49M | 408.69M |
|
Minority Interest
|
| | | | | | | | | | | 1.64M | 2.06M | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 14.41M | 12.73M | 3.92M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.14M | | | | | | | 19.98M | 13.94M | 20.42M | 16.31M |
|
Other Non-Current Liabilities
|
| | 0.84M | 0.24M | | 0.81M | 0.70M | | 8.01M | 5.24M | 4.11M | 16.27M | 13.92M | 11.67M | 11.38M |
|
Total Non-Current Liabilities
|
| | 10.91M | 11.91M | | 38.85M | 44.84M | | 38.49M | 101.31M | 111.15M | 926.02M | 645.38M | 639.94M | 647.52M |
|
Total Liabilities
|
11.59M | 9.10M | 11.75M | 12.14M | 31.04M | 39.67M | 45.53M | 58.94M | 46.50M | 106.56M | 115.26M | 942.29M | 659.30M | 651.61M | 658.90M |
|
Total Debt
|
4.73M | 3.53M | 5.03M | | 10.69M | 10.43M | 9.69M | 5.32M | | 42.24M | 14.56M | 533.28M | 410.52M | 383.49M | 408.69M |
|
Common Equity
|
2.62M | 5.70M | 0.74M | 32.95M | 91.53M | 82.27M | 62.05M | 27.67M | 36.36M | 77.45M | 145.11M | 514.57M | 605.20M | 213.93M | 153.96M |
|
Shareholder's Equity
|
2.62M | 5.70M | 0.74M | 32.95M | 91.53M | 82.27M | 62.05M | 27.67M | 36.36M | 77.45M | 145.11M | 514.57M | 605.20M | 213.93M | 153.96M |
|
Liabilities and Shareholders Equity
|
14.20M | 14.80M | 12.48M | 45.09M | 122.57M | 121.94M | 107.58M | 86.61M | 82.86M | 184.01M | 260.37M | 1,458.51M | 1,266.56M | 865.54M | 812.85M |
|
Treasury Shares
|
3.77M | 0.75M | 2.63M | 1.37M | 0.64M | 0.11M | 0.14M | 0.13M | 0.15M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M |
|
Retained Earnings
|
-96.74M | -127.44M | -141.60M | -160.31M | -184.96M | -212.99M | -237.25M | -290.11M | -296.12M | -282.22M | -227.33M | -191.79M | -175.12M | -595.34M | -687.44M |
|
Preferred Shares
|
0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |