|
Cash & Equivalents
|
70.59M | 8.73M | 3.10M | 2.40M | 11.25M | 7.91M | 4.40M | 4.50M | 4.15M | 1.35M | 7.61M | 4.90M | 7.90M |
|
Short-term Investments
|
| | | | | | | | | | | | 56.22M |
|
Cash & Current Investments
|
70.59M | 8.73M | 3.10M | 2.40M | 11.25M | 7.91M | 4.40M | 4.50M | 4.15M | 1.35M | 7.61M | 4.90M | 64.12M |
|
Receivables - Net
|
| 17.80M | | | | | | | | | | | |
|
Receivables - Other
|
8.88M | 17.80M | | | | | | | | | | | |
|
Receivables
|
| 35.59M | | | | | | | | | | | |
|
Goodwill
|
2,367.75M | 2,367.93M | 9.90M | 9.90M | 81.71M | 13.61M | 10.21M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M | 9.91M |
|
Intangibles
|
3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M | 3.10M |
|
Goodwill & Intangibles
|
2,370.85M | 2,371.03M | 13.00M | 13.00M | 84.81M | 16.71M | 13.31M | 13.01M | 13.01M | 13.01M | 13.01M | 13.01M | 13.01M |
|
Other Non-Current Assets
|
19.88M | 32.90M | 0.82M | 28.78M | 26.06M | 14.70M | 11.91M | 15.99M | 48.52M | 49.14M | 50.11M | 54.34M | 54.98M |
|
Assets
|
3,141.01M | 2,910.70M | 1,795.86M | 1,457.01M | 500.56M | 368.50M | 361.30M | 368.79M | 400.01M | 354.88M | 334.51M | 316.23M | 337.86M |
|
Accounts Payables
|
37.33M | 65.72M | 93.41M | 104.96M | 96.19M | 157.16M | 103.01M | 112.49M | 149.20M | 156.77M | 228.88M | 234.35M | 241.79M |
|
Payables
|
37.33M | 65.72M | 93.41M | 104.96M | 96.19M | 157.16M | 103.01M | 112.49M | 149.20M | 156.77M | 228.88M | 234.35M | 241.79M |
|
Non-Current Debt
|
105.92M | 99.31M | 49.53M | 102.14M | 128.20M | 120.50M | 120.55M | 122.12M | 120.27M | 117.90M | 108.39M | 103.96M | 100.34M |
|
Convertible Debt
|
| | | | | | | 1.94M | 2.70M | | | | |
|
Preferred Stock Liabilities
|
721.79M | 786.36M | | | | | | | | | | | |
|
Minority Interest
|
992.24M | 950.49M | 251.05M | 251.05M | 251.05M | 251.05M | 251.05M | 152.11M | 180.90M | 132.08M | 99.44M | 90.53M | 90.53M |
|
Other Non-Current Liabilities
|
12.36M | 14.62M | 1.13M | 16.98M | 20.99M | 31.73M | 34.80M | 19.12M | 22.43M | 24.38M | 26.90M | 29.86M | 33.28M |
|
Total Non-Current Liabilities
|
229.07M | 217.17M | 262.74M | 256.71M | 224.55M | 277.84M | 223.75M | 237.33M | 272.79M | 274.89M | 337.47M | 338.67M | 342.62M |
|
Total Liabilities
|
241.43M | 231.79M | 263.86M | 273.69M | 245.54M | 309.57M | 258.54M | 256.45M | 295.23M | 299.27M | 364.38M | 368.53M | 375.90M |
|
Total Debt
|
105.92M | 99.31M | 49.53M | 102.14M | 128.20M | 120.50M | 120.55M | 122.12M | 120.27M | 117.90M | 108.39M | 103.96M | 100.34M |
|
Common Equity
|
1,907.34M | 1,728.41M | 1,280.95M | 932.26M | 3.97M | -192.12M | -148.29M | -13.19M | 14.26M | -34.92M | -120.40M | -142.83M | -128.57M |
|
Shareholder's Equity
|
1,907.34M | 1,728.41M | 1,280.95M | 932.26M | 3.97M | -192.12M | -148.29M | -13.19M | 14.26M | -34.92M | -120.40M | -142.83M | -128.57M |
|
Liabilities and Shareholders Equity
|
3,141.01M | 2,910.70M | 1,795.86M | 1,457.01M | 500.56M | 368.50M | 361.30M | 368.79M | 400.01M | 354.88M | 334.51M | 316.23M | 337.86M |
|
Treasury Shares
|
0.54M | 0.01M | 0.54M | 0.54M | 0.54M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M |
|
Retained Earnings
|
-1.33M | 9.90M | -1079.09M | -1450.83M | -1992.99M | -2059.21M | -2011.55M | -2000.00M | -2007.27M | -2008.05M | -2100.00M | -2100.00M | -2100.00M |
|
Preferred Shares
|
| | | 0.00M | | | | | | | 0.00M | 0.00M | 0.00M |