|
Assets
|
12.35M | 15.89M | 16.53M | 37.33M | 182.82M | 132.27M | 128.18M | 104.02M | 111.61M | 349.85M | 522.50M | 710.15M | 691.94M | 765.55M | 1139.80M | 1385.30M |
|
Cash & Equivalents
|
6.85M | 7.51M | 3.38M | 19.11M | 132.51M | 81.21M | 85.37M | 24.84M | 30.13M | 221.80M | 143.58M | 184.43M | 108.00M | 110.89M | 102.69M | 226.55M |
|
Short-term Investments
|
| 0.63M | 0.11M | 9.03M | 21.65M | 17.54M | | 40.77M | 46.40M | 36.90M | 86.89M | 126.73M | 268.39M | 292.74M | 578.28M | 692.82M |
|
Cash & Current Investments
|
6.85M | 8.14M | 3.48M | 28.14M | 154.16M | 98.75M | 85.37M | 65.61M | 76.53M | 258.70M | 230.47M | 311.16M | 376.40M | 403.63M | 680.96M | 919.37M |
|
Receivables - Net
|
0.06M | | 0.01M | 0.07M | | | 0.07M | 0.07M | 0.33M | 0.66M | 0.85M | 10.26M | 1.41M | | | 6.82M |
|
Receivables - Other
|
0.87M | 1.61M | 0.01M | 0.01M | | | | | | 0.70M | 0.80M | 10.00M | 4.80M | | | |
|
Receivables
|
0.93M | | 0.02M | 0.08M | | | 0.07M | 0.07M | 0.33M | 1.36M | 1.65M | 20.25M | 6.21M | | | 6.82M |
|
Prepaid Assets
|
0.35M | 0.11M | 0.62M | 0.53M | 0.59M | 3.29M | 3.77M | 1.36M | 1.27M | 3.32M | 4.25M | 4.36M | 20.20M | 8.81M | 9.54M | 13.52M |
|
Current Assets
|
8.13M | 9.86M | 6.57M | 28.84M | 154.80M | 102.87M | 90.50M | 67.90M | 78.77M | 265.25M | 322.37M | 384.60M | 405.30M | 416.47M | 695.47M | 950.64M |
|
Construction in Progress
|
| | | | | | | | | | | 0.34M | 56.37M | 166.66M | | |
|
Property, Plant & Equipment (Net)
|
0.14M | 0.03M | 4.90M | 3.51M | 3.87M | 4.53M | 15.39M | 15.51M | 13.94M | 23.21M | 30.88M | 48.67M | 110.30M | 290.26M | 386.03M | 382.51M |
|
Long-Term Investments
|
1.81M | 1.65M | 0.25M | 1.70M | 23.09M | | | | | 44.18M | 137.49M | 245.59M | 105.87M | | | |
|
Intangibles
|
1.97M | 1.73M | 4.78M | 3.24M | 1.01M | 24.82M | 22.16M | 20.46M | 18.76M | 17.06M | 15.36M | 13.66M | 11.96M | 10.26M | 8.56M | 6.86M |
|
Goodwill & Intangibles
|
1.97M | 1.73M | 4.78M | 3.24M | 1.01M | 24.82M | 22.16M | 20.46M | 18.76M | 17.06M | 15.36M | 13.66M | 11.96M | 10.26M | 8.56M | 6.86M |
|
Long-Term Deferred Tax
|
| | 40.90M | 40.20M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
4.08M | 6.00M | 5.06M | 0.03M | 0.04M | 0.05M | 0.12M | 0.14M | 0.14M | 0.14M | 0.26M | 0.27M | 0.22M | 3.26M | 4.48M | 1.39M |
|
Non-Current Assets
|
4.22M | 6.03M | 9.96M | 8.49M | 28.02M | 29.40M | 37.67M | 36.12M | 32.84M | 84.60M | 200.13M | 325.55M | 286.64M | 349.08M | 444.33M | 434.66M |
|
Accounts Payables
|
0.68M | 0.58M | 0.88M | 1.20M | 2.58M | 5.03M | 12.23M | 4.08M | 2.81M | 7.65M | 6.83M | 9.46M | 2.87M | 35.87M | 11.39M | 17.67M |
|
Notes Payables
|
0.50M | | 0.10M | 0.97M | 0.05M | | 0.19M | 0.21M | 0.22M | 2.70M | | | | | | |
|
Payables
|
1.18M | 0.58M | 0.98M | 2.17M | 2.63M | 5.03M | 12.43M | 4.29M | 3.03M | 10.35M | 6.83M | 9.46M | 2.87M | 35.87M | 11.39M | 17.67M |
|
Accumulated Expenses
|
0.49M | 0.86M | 1.13M | 0.91M | 3.27M | 5.38M | 4.59M | 4.56M | 5.04M | 6.50M | 8.06M | 14.00M | 46.86M | 39.76M | 63.02M | 90.42M |
|
Other Accumulated Expenses
|
| | 1.59M | 0.59M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.02M | 0.02M | | | 0.43M | 0.43M | 10.81M |
|
Short term Debt
|
2.41M | 0.94M | 0.65M | 4.10M | 4.17M | 1.30M | 1.60M | 0.70M | | | | | | | | 40.00M |
|
Current Leases
|
| | 0.21M | 0.22M | 0.21M | 0.22M | | | | | 1.09M | 2.25M | 2.78M | 10.56M | 6.34M | 7.29M |
|
Current Deferred Revenue
|
| | 0.04M | 0.10M | 0.10M | 0.10M | 5.00M | 5.27M | 0.31M | 77.77M | 19.29M | 111.06M | 130.05M | 0.87M | | 2.40M |
|
Total Current Liabilities
|
4.28M | 2.58M | 5.33M | 8.73M | 11.85M | 15.90M | 25.64M | 18.70M | 12.36M | 97.07M | 40.68M | 146.54M | 138.85M | 105.46M | 103.17M | 195.49M |
|
Capital Leases
|
| | 1.28M | 1.06M | 0.76M | 0.54M | | | | | | | | | | |
|
Non-Current Debt
|
| 0.61M | 0.84M | 0.05M | | | 2.53M | 2.33M | 2.10M | | | | | | 393.18M | 214.88M |
|
Non-Current Deffered Revenue
|
| | | | | 0.14M | 2.50M | 1.93M | 1.70M | 5.04M | | 131.50M | 55.95M | | | |
|
Minority Interest
|
-0.97M | -0.23M | -1.20M | -1.76M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | -0.56M | | | 19.82M | 15.82M | 5.62M | 37.36M |
|
Operating Leases
|
| | | | | | | | | | 20.04M | 23.30M | 78.80M | 104.61M | 111.03M | 111.40M |
|
Other Non-Current Liabilities
|
| 0.14M | 0.17M | 1.60M | 3.97M | 5.86M | 0.20M | 0.20M | 0.20M | | | | | 268.33M | 341.36M | 367.40M |
|
Total Non-Current Liabilities
|
| 0.74M | 2.39M | 2.87M | 4.98M | 6.75M | 7.51M | 4.45M | 4.00M | 8.74M | 20.04M | 154.79M | 134.75M | 372.93M | 845.57M | 686.39M |
|
Total Liabilities
|
4.28M | 3.32M | 7.72M | 11.59M | 16.83M | 22.65M | 33.15M | 23.16M | 15.81M | 105.81M | 60.73M | 301.33M | 273.60M | 478.39M | 948.74M | 881.88M |
|
Total Debt
|
2.41M | 1.55M | 1.49M | 4.15M | 4.17M | 1.30M | 4.14M | 3.02M | 2.10M | | | | | | 393.18M | 254.88M |
|
Common Equity
|
8.08M | 12.56M | 8.81M | 25.73M | 165.99M | 109.62M | 95.02M | 80.87M | 95.80M | 244.04M | 461.78M | 408.82M | 418.34M | 287.16M | 191.06M | 503.42M |
|
Shareholder's Equity
|
8.08M | 12.56M | 8.81M | 25.73M | 165.99M | 109.62M | 95.02M | 80.87M | 95.80M | 244.04M | 461.78M | 408.82M | 418.34M | 287.16M | 191.06M | 503.42M |
|
Liabilities and Shareholders Equity
|
12.35M | 15.89M | 16.53M | 37.33M | 182.82M | 132.27M | 128.18M | 104.02M | 111.61M | 349.85M | 522.50M | 710.15M | 691.94M | 765.55M | 1139.80M | 1385.30M |
|
Treasury Shares
|
| | | | 0.51M | 0.93M | 1.36M | 3.11M | 2.97M | 2.06M | 3.52M | 3.83M | 4.07M | 4.24M | | 2.66M |
|
Retained Earnings
|
-110.74M | -113.87M | -135.00M | -166.14M | -224.77M | -316.71M | -398.44M | -432.82M | -487.27M | -419.29M | -503.84M | -644.69M | -820.75M | -1026.03M | -1625.52M | -1627.15M |
|
Preferred Shares
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | |