|
Cash & Equivalents
|
18.27M | 45.38M | 28.57M | 27.95M | 26.00M | 27.95M | 27.95M | 24.45M | 24.45M | 28.43M | 28.22M | 34.82M | 37.20M | 34.60M | 38.87M | 15.42M | 15.36M | 59.75M | 10.28M |
|
Short-term Investments
|
0.16M | 0.15M | 0.15M | 697.86M | 581.94M | 570.72M | 531.35M | 504.32M | 4.21M | | | | | | | | | | |
|
Cash & Current Investments
|
18.43M | 45.54M | 28.73M | 725.82M | 607.94M | 598.68M | 559.30M | 528.77M | 28.66M | 28.43M | 28.22M | 34.82M | 37.20M | 34.60M | 38.87M | 15.42M | 15.36M | 59.75M | 10.28M |
|
Receivables - Other
|
1.15M | 1.42M | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
1.62M | 2.08M | 7.74M | 8.39M | 0.31M | 6.96M | 1.16M | 9.95M | -0.80M | 1.99M | 2.11M | 4.53M | 1.92M | 2.21M | 2.10M | | | | |
|
Long-Term Investments
|
2.93M | 2.49M | 1.62M | 2.35M | 2.72M | 5.18M | 7.60M | 8.93M | 9.52M | 9.85M | 10.61M | 10.40M | 16.98M | 17.98M | 18.71M | 13.31M | 20.05M | 23.24M | 25.63M |
|
Goodwill
|
2.23M | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
2.23M | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 0.66M | | 1.60M | 1.75M | 1.27M | 2.69M | 2.73M | 3.09M | | | | |
|
Other Non-Current Assets
|
8.00M | 7.10M | | 9.90M | | 12.05M | 8.05M | 8.05M | | 10.22M | 13.71M | 12.98M | 12.51M | 15.43M | 16.14M | 14.25M | 12.72M | 21.97M | 76.40M |
|
Assets
|
2,602.49M | 2,528.10M | 2,390.62M | 1,936.63M | 4,571.98M | 4,502.88M | 4,235.85M | 4,120.69M | 3,891.12M | 2,365.40M | 1,539.89M | 1,366.32M | 605.56M | 584.24M | 581.20M | 322.34M | 365.15M | 1,087.11M | 1,577.31M |
|
Accounts Payables
|
-4.26M | 7.78M | -1.75M | -1.50M | -2.56M | 7.94M | 0.06M | 6.73M | 5.73M | 8.62M | 7.72M | 11.92M | 14.02M | 12.32M | 17.83M | 21.21M | 30.76M | 36.88M | 47.49M |
|
Notes Payables
|
| | | | | | | | | 7.53M | 7.69M | 7.85M | 8.01M | 8.18M | 8.33M | 8.50M | 8.67M | 8.85M | 9.03M |
|
Payables
|
-4.26M | 7.78M | -1.75M | -1.50M | -2.56M | 7.94M | 0.06M | 6.73M | 5.73M | 16.15M | 15.40M | 19.77M | 22.03M | 20.50M | 26.16M | 29.71M | 39.43M | 45.73M | 56.52M |
|
Other Accumulated Expenses
|
| | | 0.44M | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 1,860.00M | 1,791.00M | 4,547.00M | 4,472.00M | 4,334.00M | 4,236.00M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 1.61M | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
125.84M | 126.08M | 127.08M | 128.08M | 129.09M | 130.11M | 5.60M | 372.58M | 304.75M | 119.34M | 66.64M | 58.46M | | | | 11.06M | 20.21M | 165.24M | 643.04M |
|
Convertible Debt
|
| | | | | | | | 7.78M | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | -5.22M | -10.69M | -18.52M | 55.56M | 56.62M | 62.52M | 80.01M | 86.35M | 88.98M | 90.22M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | 168.89M | | | |
|
Total Liabilities
|
2,275.14M | 2,196.14M | 2,177.38M | 2,105.80M | 4,862.62M | 4,796.54M | 4,662.50M | 4,531.88M | 4,015.45M | 2,481.57M | 1,650.74M | 1,495.26M | 588.56M | 562.00M | 543.23M | 168.89M | 202.71M | 285.44M | 773.77M |
|
Total Debt
|
125.84M | 126.08M | 1,987.08M | 1,919.08M | 4,676.09M | 4,602.11M | 4,339.60M | 4,608.58M | 304.75M | 119.34M | 66.64M | 58.46M | | | | 11.06M | 20.21M | 165.24M | 643.04M |
|
Common Equity
|
| | | -169.17M | -290.63M | -293.66M | -426.65M | -411.19M | -124.33M | -116.17M | -110.85M | -128.94M | 17.00M | 22.24M | 37.97M | 153.45M | 162.44M | 801.67M | 803.54M |
|
Shareholder's Equity
|
327.34M | 331.96M | 213.25M | -169.17M | 291.00M | 294.00M | -426.65M | -411.19M | -124.33M | -116.17M | -110.85M | -128.94M | 17.00M | 22.24M | 37.97M | 153.45M | 162.44M | 801.67M | 803.54M |
|
Liabilities and Shareholders Equity
|
2,602.49M | 2,528.10M | 2,390.62M | 1,936.63M | 4,571.98M | 4,502.88M | 4,235.85M | 4,120.69M | 3,891.12M | 2,365.40M | 1,539.89M | 1,366.32M | 605.56M | 584.24M | 581.20M | 322.34M | 365.15M | 1,087.11M | 1,577.31M |
|
Retained Earnings
|
-186.10M | -192.50M | -298.96M | -689.40M | -798.46M | -795.56M | -930.27M | -50.46M | -665.77M | -667.62M | -658.79M | -40.58M | -600.56M | -598.27M | -591.28M | -535.85M | | | |
|
Treasury Shares
|
| | | 0.08M | | | | 0.03M | | 0.24M | 0.24M | 0.24M | | 1.19M | 1.21M | | | | |