|
Cash & Equivalents
|
152.13M | 145.56M | | 80.59M | 33.95M | 44.73M | 20.58M | 46.79M | 12.06M | 29.16M | 69.41M | 77.83M | 86.99M | 28.11M | 114.35M |
|
Short-term Investments
|
0.29M | 0.09M | | 2.93M | 15.57M | 0.90M | 6.19M | 9.18M | 14.31M | 45.62M | 21.18M | 23.39M | 15.83M | 127.80M | 8.90M |
|
Cash & Current Investments
|
152.43M | 145.65M | | 83.52M | 49.51M | 45.62M | 26.77M | 55.96M | 26.38M | 74.78M | 90.59M | 101.22M | 102.82M | 155.91M | 123.25M |
|
Receivables - Net
|
| 16.49M | | -57.49M | 40.32M | 37.05M | 39.41M | 33.68M | 34.15M | 34.81M | 52.12M | 43.46M | 34.49M | 32.15M | 28.59M |
|
Receivables - Other
|
14.37M | | | 0.00M | 3.97M | | | | 16.00M | 0.23M | 3.53M | 1.65M | 1.16M | | 8.01M |
|
Receivables
|
| 16.49M | | -57.49M | 44.29M | 37.05M | 39.41M | 33.68M | 50.15M | 35.04M | 55.66M | 45.11M | 35.65M | 32.15M | 36.61M |
|
Inventory
|
| | | | 0.21M | | | 3.26M | 1.39M | 1.94M | 3.24M | 0.49M | 0.61M | 0.56M | 0.89M |
|
Current Deferred Tax Assets
|
3.17M | 0.41M | | 0.23M | 0.87M | 0.89M | 0.80M | 0.75M | 2.66M | 3.15M | 1.75M | 0.57M | 0.38M | 0.49M | |
|
Prepaid Assets
|
-43.01M | | | 33.74M | 9.34M | 11.05M | 11.35M | 9.87M | 10.80M | 18.52M | 18.33M | 28.82M | 12.15M | 18.00M | 24.40M |
|
Current Assets
|
1,252.51M | 180.06M | | 136.04M | 113.68M | 105.12M | 90.03M | 119.05M | 136.52M | 166.79M | 213.76M | 235.90M | 235.28M | 221.72M | 180.15M |
|
Buildings
|
4.25M | | | 170.00M | 0.17M | | | | 0.38M | | | | | | |
|
Construction in Progress
|
20.34M | | | 110.81M | 0.15M | | | | 0.25M | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | -0.54M | 165.59M | | | | 243.70M | -0.02M | 245.42M | 120.83M | 144.01M | | 116.90M |
|
Long-Term Investments
|
| | | 9.98M | 15.07M | 0.09M | 21.85M | 21.00M | 36.90M | 35.78M | 35.75M | 35.96M | 36.20M | 14.19M | 31.68M |
|
Goodwill
|
44.03M | 43.98M | | 45.15M | -300.16M | | | 36.49M | 46.87M | 47.05M | 47.20M | | | | |
|
Intangibles
|
155.34M | 21.78M | | 21.98M | 19.99M | 19.81M | 18.46M | 36.51M | 23.44M | 22.26M | 19.21M | 28.27M | 6.81M | | 2.59M |
|
Goodwill & Intangibles
|
199.37M | 65.75M | | 67.13M | -280.17M | 19.81M | 18.46M | 73.00M | 70.31M | 69.31M | 19.21M | 9.96M | 6.81M | 6.87M | 2.59M |
|
Long-Term Deferred Tax
|
19.70M | 3.01M | | 3.29M | 3.23M | 3.34M | 2.98M | 2.85M | 2.90M | 2.70M | 2.91M | 2.77M | 7.58M | 4.98M | 1.76M |
|
Other Non-Current Assets
|
11.53M | 7.35M | | 33.39M | 32.12M | 13.59M | 13.28M | 14.70M | 45.45M | 18.37M | 69.41M | 80.94M | 86.99M | 8.57M | 85.71M |
|
Non-Current Assets
|
1,191.35M | 188.40M | | -40.68M | 257.18M | 284.58M | 305.34M | 389.51M | 449.99M | 448.29M | 459.34M | 243.19M | 327.96M | 317.69M | 306.64M |
|
Assets
|
2,443.86M | 368.46M | | 400.56M | 370.85M | 389.70M | 395.37M | 508.56M | 586.51M | 615.09M | 673.11M | 481.18M | 563.24M | 539.41M | 486.79M |
|
Accounts Payables
|
| | | 1.55M | 2.06M | | | | 16.09M | | 24.53M | 1.92M | 0.77M | | 0.31M |
|
Notes Payables
|
11.50M | 3.96M | 0.00M | 12.48M | 2.32M | | | | 61.30M | | 80.24M | 52.38M | 88.71M | | 84.79M |
|
Dividends payables
|
| | | | | | | | | | | | 45.16M | 0.72M | 0.38M |
|
Payables
|
11.50M | 3.96M | 0.00M | 14.04M | 4.38M | | | | 77.39M | | 104.77M | 54.29M | 134.64M | 0.72M | 85.48M |
|
Accumulated Expenses
|
3.59M | 6.96M | 0.01M | 0.88M | 9.16M | 8.88M | 9.32M | 16.77M | 14.73M | 15.75M | 24.09M | 21.17M | 35.71M | 39.23M | 41.82M |
|
Other Accumulated Expenses
|
0.06M | 0.24M | | | | | | | 2.22M | 1.34M | 4.21M | 5.55M | | | |
|
Short term Debt
|
57.49M | 4.60M | 0.01M | 12.48M | 14.33M | 13.66M | 14.51M | 23.53M | 61.30M | 39.51M | 80.24M | 52.38M | 143.69M | 40.67M | 97.25M |
|
Current Leases
|
| | | 0.54M | 0.56M | | | | 0.34M | | | | | | |
|
Current Taxes
|
| | | 3.82M | 3.24M | | | | 3.59M | | 7.93M | 9.13M | 10.54M | | 3.64M |
|
Current Deferred Revenue
|
10.40M | 1.76M | 0.00M | 5.01M | 2.03M | 2.06M | 2.04M | 2.64M | 3.04M | 3.11M | 2.58M | 0.17M | 0.24M | 0.27M | 0.03M |
|
Curent Deferred Tax Liability
|
| | | | | | | | 0.36M | 0.54M | 0.14M | 0.20M | 0.35M | 0.33M | |
|
Total Current Liabilities
|
169.62M | 23.16M | 0.03M | 40.48M | 33.57M | 34.27M | 36.18M | 80.58M | 137.54M | 148.88M | 193.15M | 124.07M | 236.24M | 224.25M | 143.40M |
|
Capital Leases
|
3.58M | 0.53M | 528.00 | 0.80M | 0.36M | 0.57M | 0.56M | 0.47M | 0.34M | 0.20M | | | | | |
|
Non-Current Debt
|
0.02M | 19.34M | | 6.78M | 16.84M | 25.29M | 27.19M | 43.91M | 48.15M | 61.51M | 53.44M | 54.55M | 51.17M | 38.50M | 37.48M |
|
Non-Current Deffered Revenue
|
760.00 | 1.90M | 0.00M | 1.37M | 1.09M | 0.88M | 0.66M | 0.60M | 0.49M | | 0.33M | 0.22M | | | |
|
Preferred Stock Liabilities
|
| | | 28.11M | 27.37M | | | | 90.12M | | | | | | |
|
Minority Interest
|
| | | 14.55M | 16.05M | 16.58M | 16.61M | 54.40M | 49.34M | 49.42M | 51.26M | 0.40M | 6.62M | 6.47M | 9.89M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 448.77 | -580.00 | | |
|
Non-Current Deferred Tax Liability
|
0.00M | 3.80M | 0.00M | 4.13M | 2.92M | 2.90M | 2.88M | 9.81M | 5.71M | 5.28M | 5.41M | 8.17M | 7.96M | 8.37M | -0.85M |
|
Other Non-Current Liabilities
|
2.06M | 0.15M | 301.00 | 2.49M | 2.52M | 0.32M | 0.32M | 0.32M | 16.72M | 5.35M | 16.69M | 3.30M | 0.48M | 0.46M | 0.44M |
|
Total Non-Current Liabilities
|
0.02M | 26.27M | 0.02M | 13.85M | 21.49M | 29.62M | 31.15M | 54.70M | 74.53M | 87.33M | 79.78M | 62.77M | 102.28M | 98.22M | 157.68M |
|
Total Liabilities
|
42.50M | 49.43M | 49.05M | 54.33M | 55.06M | 63.89M | 67.33M | 135.29M | 212.08M | 236.76M | 272.93M | 186.84M | 338.51M | 322.47M | 301.07M |
|
Total Debt
|
57.50M | 23.94M | 0.01M | 19.27M | 31.17M | 38.95M | 41.70M | 67.44M | 109.45M | 101.02M | 133.67M | 106.93M | 194.86M | 79.17M | 134.73M |
|
Common Equity
|
391.89M | | | 346.23M | 315.79M | 325.81M | 328.03M | 373.27M | 374.43M | 378.87M | 400.18M | 292.69M | 224.72M | 216.94M | 185.72M |
|
Shareholder's Equity
|
391.89M | 368.46M | 0.37M | 346.23M | 315.79M | | | | 374.43M | | 400.18M | 292.69M | 224.72M | | 185.72M |
|
Liabilities and Shareholders Equity
|
2,443.86M | 368.46M | | 400.56M | 370.85M | 389.70M | 395.37M | 508.56M | 586.51M | 615.09M | 673.11M | 481.18M | 563.24M | 539.41M | 486.79M |
|
Treasury Shares
|
| | | 0.77M | 0.15M | | | | 0.95M | | 0.11M | 1.22M | 0.29M | | 0.44M |
|
Retained Earnings
|
| -72.18M | -0.07M | -57.89M | -92.95M | -91.42M | -84.76M | -79.72M | -75.06M | -72.19M | -63.00M | -41.95M | -52.71M | -57.15M | 0.85M |