|
Cash & Equivalents
|
| 75.36M | 70.25M | 50.11M | 22.11M | 355.20M | 126.75M | 159.85M | 98.33M | 50.83M | 84.52M | 68.22M | 52.88M | 56.60M | 47.50M | 28.98M | 39.05M | 23.01M | 43.49M | 58.32M |
|
Short-term Investments
|
| 20.20M | 16.50M | 16.50M | 16.50M | 16.50M | 16.50M | 16.52M | 16.50M | 19.30M | 24.86M | 28.26M | 31.84M | 44.01M | 34.03M | 35.31M | 24.89M | 19.75M | 17.96M | 43.35M |
|
Cash & Current Investments
|
| 95.56M | 86.75M | 66.61M | 38.61M | 371.70M | 143.25M | 176.38M | 114.83M | 70.14M | 109.38M | 96.48M | 84.72M | 100.61M | 81.53M | 64.29M | 63.94M | 42.76M | 61.46M | 101.67M |
|
Receivables - Net
|
| 10.56M | | | | 19.67M | 22.05M | 22.32M | 25.52M | 25.60M | 21.47M | 22.24M | 30.39M | 38.05M | 25.53M | 27.97M | 8.49M | 29.69M | 23.92M | 12.79M |
|
Receivables - Other
|
| | | | | | | | | 67.21M | | | | | | | | | | |
|
Receivables
|
| 10.56M | | | | 19.67M | 22.05M | 22.32M | 25.52M | 92.81M | 21.47M | 22.24M | 30.39M | 38.05M | 25.53M | 27.97M | 8.49M | 29.69M | 23.92M | 12.79M |
|
Prepaid Assets
|
0.28M | 6.96M | 0.24M | 0.19M | 0.13M | 27.86M | 23.57M | 20.58M | 22.82M | 18.49M | 15.95M | 12.05M | 13.05M | 9.17M | 5.94M | 5.62M | 3.97M | 3.00M | 2.29M | 3.96M |
|
Current Assets
|
1.51M | 132.06M | 1.24M | 1.05M | 0.84M | 428.04M | 532.79M | 459.02M | 326.46M | 282.25M | 829.24M | 694.16M | 181.09M | 1,490.35M | 1,157.40M | 1,097.80M | 183.84M | 92.51M | 110.46M | 120.47M |
|
Property, Plant & Equipment (Net)
|
| 19.96M | | | | 10.68M | 21.29M | 29.38M | 19.74M | 20.10M | 20.19M | 20.51M | 0.06M | 1.51M | 1.93M | 1.77M | 2.06M | 1.97M | 1.84M | 1.53M |
|
Long-Term Investments
|
200.00M | 207.38M | 207.39M | 207.39M | 207.40M | | | | | | | | | | | | | | | 11.47M |
|
Goodwill
|
| 233.43M | 233.41M | 233.39M | 233.43M | 1,527.12M | 1,527.12M | 137.19M | 15.85M | 15.85M | 66.88M | 66.50M | 68.00M | 68.00M | 68.00M | 68.00M | 68.00M | 68.00M | 64.66M | 64.66M |
|
Intangibles
|
| 62.20M | | | | 383.09M | 377.65M | 214.37M | 55.83M | 54.43M | 67.66M | 41.74M | 2.90M | 2.90M | 2.90M | 2.90M | 2.90M | 2.90M | 2.90M | 5.55M |
|
Goodwill & Intangibles
|
| 295.63M | 233.41M | 233.39M | 233.43M | 1,910.21M | 1,904.77M | 351.56M | 71.69M | 70.28M | 134.54M | 108.24M | 70.90M | 70.90M | 70.90M | 70.90M | 70.90M | 70.90M | 67.56M | 70.21M |
|
Other Non-Current Assets
|
| 15.15M | | | | 19.92M | 24.14M | 23.43M | 22.46M | 25.37M | 24.46M | 23.67M | 13.26M | 12.77M | 12.66M | 12.26M | 10.40M | 10.96M | 10.28M | 7.65M |
|
Non-Current Assets
|
200.00M | 336.31M | 207.39M | 207.39M | 207.40M | 1,955.96M | 1,965.35M | 419.52M | 129.04M | 131.06M | 194.51M | 152.58M | 84.22M | 85.18M | 85.50M | 84.93M | 85.53M | 83.84M | 79.68M | 137.79M |
|
Assets
|
201.51M | 468.38M | 208.63M | 208.44M | 208.24M | 2,384.00M | 2,498.14M | 878.54M | 455.50M | 413.32M | 1,023.74M | 846.73M | 265.31M | 1,575.53M | 1,242.90M | 1,182.73M | 269.38M | 176.35M | 190.14M | 258.26M |
|
Accounts Payables
|
| 42.91M | 3.11M | 4.11M | 6.14M | 64.32M | 65.57M | 56.18M | 66.79M | 49.02M | 52.37M | 49.19M | 55.38M | 62.72M | 39.28M | 41.84M | 14.26M | 37.52M | 42.68M | 18.01M |
|
Payables
|
| 42.91M | 3.11M | 4.11M | 6.14M | 64.32M | 65.57M | 56.18M | 66.79M | 49.02M | 52.37M | 49.19M | 55.38M | 62.72M | 39.28M | 41.84M | 14.26M | 37.52M | 42.68M | 18.01M |
|
Accumulated Expenses
|
0.00M | 14.81M | | | | 19.92M | 18.02M | 16.95M | 15.54M | 13.86M | 17.77M | 19.12M | 15.97M | 17.96M | 15.70M | 14.92M | 3.31M | 16.19M | 17.38M | 4.71M |
|
Other Accumulated Expenses
|
| 1.94M | | | | 3.19M | 2.12M | 3.42M | 3.82M | 4.31M | | | | | | | | | | |
|
Short term Debt
|
| 1.86M | | | | 0.37M | 0.63M | 0.90M | 1.17M | 0.51M | | | | | | | | | 22.31M | |
|
Current Deferred Revenue
|
| 8.38M | 8.14M | 7.72M | 7.72M | 8.51M | 7.93M | 7.42M | 7.08M | 6.54M | 6.26M | 7.22M | 7.48M | 6.15M | 5.07M | | | 3.87M | 3.69M | 0.79M |
|
Total Current Liabilities
|
| 51.08M | 3.11M | 4.11M | 6.14M | 72.90M | 220.10M | 184.29M | 92.13M | 84.27M | 721.00M | 593.55M | 100.52M | 1,398.30M | 1,077.38M | 1,041.95M | 143.84M | 58.43M | 93.19M | 53.77M |
|
Non-Current Deffered Revenue
|
7.00M | 4.10M | 7.26M | 7.26M | 7.26M | 4.12M | 3.87M | 3.58M | 3.11M | 2.72M | 2.50M | 2.85M | 3.20M | 2.86M | 2.75M | 2.60M | 2.62M | 2.35M | 2.06M | |
|
Preferred Stock Liabilities
|
| 21.45M | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | 1,790.79M | 1,615.57M | 473.51M | 239.81M | 208.98M | 176.08M | 141.74M | 87.43M | 73.90M | 54.78M | 51.52M | 28.96M | 37.50M | 22.53M | 14.17M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 4.97M |
|
Non-Current Deferred Tax Liability
|
| 0.77M | | | | 8.45M | 22.41M | 2.74M | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
21.06M | 5.43M | 53.81M | 31.36M | 29.60M | 18.25M | 22.39M | 24.82M | 23.40M | 26.28M | 38.94M | 37.61M | 23.52M | 22.48M | 38.76M | 20.35M | 46.92M | 19.34M | 23.28M | 60.75M |
|
Total Non-Current Liabilities
|
7.00M | 53.17M | 10.37M | 11.36M | 13.40M | 100.46M | 251.09M | 194.89M | 96.03M | 88.78M | 724.93M | 598.05M | 106.07M | 1,422.17M | 1,101.57M | 1,060.38M | 159.60M | 75.45M | 109.04M | 68.95M |
|
Total Liabilities
|
28.06M | 58.59M | 64.18M | 42.72M | 43.00M | 118.71M | 273.48M | 219.72M | 119.43M | 115.05M | 763.87M | 635.66M | 129.60M | 1,444.65M | 1,140.32M | 1,080.74M | 206.53M | 94.79M | 132.31M | 129.70M |
|
Total Debt
|
| 1.86M | | | | 0.37M | 0.63M | 0.90M | 1.17M | 0.51M | | | | | | | | | 22.31M | |
|
Common Equity
|
5.00M | 388.33M | 5.00M | 5.00M | -42.14M | 2,265.29M | 2,224.67M | 658.83M | 336.07M | 298.26M | 259.88M | 211.07M | 135.71M | 130.88M | 102.58M | 101.99M | 62.85M | 81.56M | 57.83M | 128.56M |
|
Shareholder's Equity
|
5.00M | 388.33M | 5.00M | 5.00M | -42.14M | 2,265.29M | 2,224.67M | 658.83M | 336.07M | 298.26M | 259.88M | 211.07M | 135.71M | 130.88M | 102.58M | 101.99M | 62.85M | 81.56M | 57.83M | 128.56M |
|
Liabilities and Shareholders Equity
|
201.51M | 468.38M | 208.63M | 208.44M | 208.24M | 2,384.00M | 2,498.14M | 878.54M | 455.50M | 413.32M | 1,023.74M | 846.73M | 265.31M | 1,575.53M | 1,242.90M | 1,182.73M | 269.38M | 176.35M | 190.14M | 258.26M |
|
Retained Earnings
|
-3.03M | -112.50M | -38.53M | -17.26M | -42.14M | -105.47M | -109.37M | -577.50M | -676.45M | -690.42M | -707.27M | -724.60M | -751.30M | -759.47M | -775.89M | -778.78M | -797.96M | -790.25M | -805.00M | -819.90M |
|
Treasury Shares
|
| 76.47M | 76.47M | 76.47M | 76.47M | 16.07M | 16.06M | 8.98M | 0.33M | 0.60M | 0.60M | 0.53M | 0.52M | 0.69M | 1.11M | 1.27M | 1.42M | 1.89M | 3.21M | 2.75M |