|
Cash & Equivalents
|
0.04M | 0.67M | 0.40M | 0.16M | 1.18M | 1.45M | 5.01M | 9.27M | 54.82M | 63.25M | 99.75M | 106.89M | 103.19M | 193.47M | 233.10M | 288.03M | 293.81M | 288.45M |
|
Short-term Investments
|
| | | | | 0.02M | 0.53M | 0.53M | 1.05M | | 18.01M | 1.13M | 116.54M | 67.70M | 53.42M | 5.57M | 2.50M | 2.38M |
|
Cash & Current Investments
|
0.04M | 0.67M | 0.40M | 0.16M | 1.18M | 1.47M | 5.54M | 9.80M | 55.88M | 63.25M | 117.75M | 108.02M | 219.73M | 261.17M | 286.51M | 293.59M | 296.31M | 290.83M |
|
Receivables - Net
|
0.26M | -0.32M | 0.70M | 0.99M | 1.58M | 1.51M | 3.80M | 3.39M | 22.28M | 5.51M | 7.60M | 7.73M | 11.00M | 7.06M | 10.61M | 65.15M | 76.78M | 275.99M |
|
Receivables - Other
|
0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.00M | 0.04M | 0.02M | 3.20M | 0.02M | 3.00M | 3.20M | 48.14M | 49.26M | 69.38M | 1.83M | 1.33M | 29.50M |
|
Receivables
|
0.26M | -0.31M | 0.73M | 1.00M | 1.59M | 1.51M | 3.84M | 3.41M | 25.48M | 5.52M | 10.60M | 10.93M | 59.14M | 56.32M | 79.98M | 66.98M | 78.11M | 305.49M |
|
Prepaid Assets
|
0.03M | -0.01M | 0.03M | 0.05M | 0.07M | 0.05M | 0.79M | 0.29M | 1.85M | 0.27M | 5.14M | 7.39M | 10.31M | 16.80M | 18.64M | 14.80M | 17.45M | 22.86M |
|
Current Assets
|
0.37M | 1.22M | 1.20M | 1.25M | 2.87M | 3.11M | 9.85M | 13.56M | 81.16M | 14.92M | 144.16M | 172.86M | 329.07M | 338.58M | 404.46M | 428.12M | 461.51M | 638.50M |
|
Property, Plant & Equipment (Net)
|
0.05M | 0.01M | 0.02M | 0.04M | 0.07M | 0.09M | 0.58M | 1.25M | 10.37M | 1.21M | 13.81M | 12.72M | 12.13M | 29.89M | 53.19M | 108.54M | 7.17M | 14.27M |
|
Long-Term Investments
|
| | | | | | | | 24.26M | | 21.90M | 34.88M | 28.43M | 43.29M | 41.72M | 40.30M | 25.77M | 39.32M |
|
Goodwill
|
| | | 0.03M | 0.03M | 0.49M | 2.17M | 1.62M | 103.41M | 1.62M | 189.85M | 185.81M | 238.50M | 232.43M | 246.42M | 269.05M | 278.83M | 419.25M |
|
Intangibles
|
| | | 0.04M | | 0.06M | 1.38M | 2.35M | 108.09M | 1.90M | 103.53M | 86.88M | 103.01M | 86.98M | 82.81M | 195.47M | 202.92M | 275.05M |
|
Goodwill & Intangibles
|
| | | 0.07M | 0.03M | 0.56M | 1.38M | 3.98M | 211.50M | 3.53M | 293.38M | 272.68M | 341.52M | 319.42M | 329.22M | 464.52M | 481.75M | 694.31M |
|
Long-Term Deferred Tax
|
| 0.19M | 0.23M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.08M | 0.04M | 0.04M | 0.22M | 0.14M | 0.26M | 0.22M | 1.60M | 0.10M | 18.00M | 1.21M | 1.68M | 18.91M | 5.93M | 4.56M | 1.88M | 16.67M |
|
Non-Current Assets
|
-0.37M | -1.22M | 0.06M | 0.11M | 0.35M | 0.85M | 5.14M | 6.01M | 268.84M | 5.72M | 346.48M | 340.14M | 399.64M | 478.91M | 462.90M | 538.09M | 471.85M | 716.40M |
|
Assets
|
| | 1.26M | 1.36M | 3.22M | 3.96M | 15.00M | 19.57M | 350.00M | 20.64M | 490.64M | 513.00M | 728.71M | 817.49M | 867.36M | 966.21M | 933.36M | 1,354.89M |
|
Accounts Payables
|
0.11M | 0.10M | 0.09M | 0.16M | 0.95M | 1.09M | 3.34M | 4.57M | 8.08M | 7.88M | 13.28M | 25.08M | 27.28M | 36.14M | 43.95M | 49.56M | 59.95M | 106.14M |
|
Notes Payables
|
| | | 0.60M | | | 1.04M | | | 4.83M | 0.51M | 0.04M | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | 0.27M | 0.48M | 0.56M | 0.66M | 0.64M | 0.64M |
|
Payables
|
0.11M | 0.10M | 0.09M | 0.76M | 0.95M | 1.09M | 4.38M | 4.57M | 8.08M | 12.71M | 13.79M | 25.12M | 27.55M | 36.63M | 44.51M | 50.23M | 60.59M | 106.78M |
|
Accumulated Expenses
|
| | | 0.01M | | | | | | | | | | | | | 20.10M | 22.41M |
|
Other Accumulated Expenses
|
| | | 0.09M | 0.16M | | 1.26M | | | | | 33.64M | 58.73M | 50.33M | 55.78M | 81.25M | 106.66M | 209.04M |
|
Short term Debt
|
0.16M | | | 0.65M | 0.59M | | | 0.19M | | 0.06M | 5.03M | | 9.50M | 10.89M | 0.78M | 0.62M | 19.50M | 9.38M |
|
Current Leases
|
0.04M | | | | | | | | 0.10M | | 0.10M | 0.10M | 2.99M | 3.18M | 2.63M | 3.57M | 4.61M | 5.35M |
|
Current Taxes
|
| | | 0.00M | | | | | 2.81M | | 3.20M | 11.62M | 4.53M | 4.22M | | 4.28M | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | 0.74M | 1.61M |
|
Total Current Liabilities
|
0.42M | 0.10M | 0.09M | 1.52M | 1.70M | 4.55M | 5.97M | 7.43M | 50.63M | 14.54M | 109.60M | 72.02M | 105.42M | 114.99M | 114.72M | 148.61M | 218.67M | 365.61M |
|
Capital Leases
|
| | | | | | | | | | 0.62M | 0.52M | 0.41M | 0.31M | 0.97M | 1.27M | 1.03M | 0.61M |
|
Non-Current Debt
|
| | | | | | 6.23M | | | 5.00M | | 13.00M | 232.17M | 230.21M | 182.92M | 203.39M | 258.94M | 425.30M |
|
Convertible Debt
|
0.01M | 1.25M | 1.25M | 0.75M | 1.91M | 1.10M | 2.49M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | 0.01M | 0.73M | 0.81M | 0.75M | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | 7.08M | | | | | | | | | | |
|
Minority Interest
|
0.23M | 0.23M | 0.23M | 0.24M | -0.04M | 0.93M | 1.83M | 2.74M | 162.86M | 0.62M | 172.13M | 225.12M | 168.72M | 113.57M | 56.53M | 14.24M | 2.43M | 4.01M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.17M | 0.04M | 46.93M | 0.08M | 24.92M | 19.62M | 35.75M | 31.20M | 49.23M | 37.92M | 4.07M | 4.55M |
|
Operating Leases
|
| | | | | | | | | | | | 11.37M | 15.87M | 13.20M | 19.91M | 36.29M | 30.65M |
|
Other Non-Current Liabilities
|
| | | 0.12M | | | 2.14M | 2.81M | 2.00M | | 1.19M | 1.19M | | | 14.78M | 20.26M | 3.59M | 14.61M |
|
Total Non-Current Liabilities
|
| | | 1.67M | | | 13.84M | 8.20M | 48.93M | | 44.72M | 34.32M | 262.23M | 257.35M | 242.00M | 259.06M | 303.92M | 475.12M |
|
Total Liabilities
|
0.66M | 1.35M | 1.34M | 1.79M | 3.61M | 5.65M | 15.99M | 11.02M | 99.56M | 20.37M | 154.32M | 106.34M | 367.65M | 372.34M | 356.72M | 407.67M | 522.59M | 840.73M |
|
Total Debt
|
0.16M | | | 0.65M | 0.59M | | 6.23M | 0.19M | | 5.06M | 5.03M | 13.00M | 241.67M | 241.10M | 183.70M | 204.01M | 278.44M | 434.67M |
|
Common Equity
|
-0.24M | -0.05M | -0.08M | -0.42M | -0.39M | -2.62M | -0.99M | 1.47M | 87.59M | -0.35M | 164.18M | 181.54M | 192.34M | 329.46M | 454.11M | 544.31M | 616.65M | 716.73M |
|
Shareholder's Equity
|
0.41M | -0.05M | -0.08M | -0.42M | -0.39M | -2.62M | -0.99M | 1.47M | 87.59M | -0.35M | 164.18M | 181.54M | 192.34M | 329.46M | 454.11M | 544.31M | 616.65M | 716.73M |
|
Liabilities and Shareholders Equity
|
| | 1.26M | 1.36M | 3.22M | 3.96M | 15.00M | 19.57M | 350.00M | 20.64M | 490.64M | 513.00M | 728.71M | 817.49M | 867.36M | 966.21M | 933.36M | 1,354.89M |
|
Retained Earnings
|
-1.04M | -1.24M | -1.40M | -2.12M | -11.02M | -16.77M | -19.34M | -28.68M | -0.77M | -37.65M | 1.73M | 17.79M | 31.91M | 69.77M | 137.25M | 182.42M | 243.13M | 286.28M |
|
Preferred Shares
|
| | | | | | | 3.88M | | 7.08M | | | | | | | | |
|
Treasury Shares
|
| | | | | | 0.05M | | 1.68M | | 30.40M | 0.17M | 0.60M | 0.02M | 0.17M | 0.25M | 10.58M | 10.60M |