|
Assets
|
| 306.75M | 420.59M | 341.00M | 217.05M | 342.52M | 308.42M | 561.27M | 2,036.26M | 8,115.63M | 8,001.62M | 6,149.38M | 3,656.30M | 887.05M | 772.76M | 971.15M |
|
Cash & Equivalents
|
69.69M | 43.95M | 18.22M | 14.50M | 13.16M | 12.25M | 14.12M | 15.22M | 22.93M | 14.11M | 8.30M | 42.00M | 50.57M | 29.10M | 10.65M | 19.59M |
|
Short-term Investments
|
| 31.93M | 42.41M | 176.14M | 117.62M | 126.75M | 94.74M | 157.18M | 202.26M | 301.24M | 307.85M | 242.96M | 223.87M | 211.83M | 181.33M | 148.33M |
|
Cash & Current Investments
|
69.69M | 75.88M | 60.63M | 190.64M | 130.78M | 139.00M | 108.86M | 172.39M | 225.19M | 315.34M | 316.16M | 284.96M | 274.43M | 240.93M | 191.98M | 167.92M |
|
Securities Borrowed
|
| | | | | | | | | | 196.15M | 162.03M | 134.09M | 97.28M | 88.00M | 45.91M |
|
Securities Bought
|
| | 129.98M | 70.11M | 29.39M | 101.67M | 128.01M | 281.82M | 1,680.88M | 7,632.23M | 7,500.00M | 5,716.34M | 3,175.64M | 437.69M | 408.41M | 668.26M |
|
Collateral
|
| | 2.11M | 1.52M | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M |
|
Securities - Tradable
|
| | | | | | | | | | 5.32M | | | | | |
|
Securities
|
| | | 0.03M | | | | | | | | | | | | |
|
Loans - Net
|
| | | | 1.85M | | | | | | | | | | | |
|
Prepaid Assets
|
| | 3.82M | 2.33M | 2.23M | 1.83M | 1.35M | 0.98M | 0.80M | 1.01M | 0.80M | 0.96M | 1.29M | 1.32M | 1.33M | 2.31M |
|
Property, Plant & Equipment (Net)
|
| | 3.37M | 2.27M | 2.05M | 1.15M | 0.57M | 0.50M | 0.39M | 1.13M | 0.92M | 0.80M | 1.46M | 1.47M | 1.28M | 1.98M |
|
Long-Term Investments
|
| | 6.08M | 1.91M | 1.85M | 2.46M | 0.01M | 72.72M | 73.45M | | 14.31M | 13.48M | 48.24M | 8.93M | 14.24M | 23.43M |
|
Goodwill
|
| 6.98M | 0.90M | 11.11M | 11.11M | 7.99M | 7.99M | 7.99M | 7.99M | 7.99M | 7.99M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Intangibles
|
| | 0.17M | 0.33M | 0.40M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M |
|
Goodwill & Intangibles
|
| 6.98M | 1.06M | 11.45M | 11.52M | 8.16M | 8.16M | 8.16M | 8.16M | 8.16M | 8.16M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M |
|
Long-Term Deferred Tax
|
| | | | | 8.54M | 8.13M | 6.78M | 4.76M | 5.32M | 100.69M | 46.84M | 54.20M | 55.10M | 51.14M | 2.26M |
|
Other Non-Current Assets
|
| 12.50M | 16.69M | 9.62M | 8.39M | 7.43M | -0.41M | 4.30M | 1.67M | 3.62M | 8.43M | 2.83M | 3.88M | 3.55M | 3.74M | 5.25M |
|
Total Liabilities
|
-77.65M | 217.24M | 329.16M | 264.38M | 155.87M | 286.02M | 262.24M | 514.51M | 1,988.10M | 8,073.19M | 7,952.87M | 6,047.94M | 3,504.87M | 793.03M | 680.96M | 880.87M |
|
Accounts Payables
|
| 45.47M | 24.63M | 96.21M | 30.71M | 94.44M | 55.78M | 85.76M | 130.56M | 201.60M | 241.26M | 156.68M | 160.90M | 134.99M | 111.08M | 66.66M |
|
Payables
|
| 45.47M | 24.63M | 96.21M | 30.71M | 94.44M | 55.78M | 85.76M | 130.56M | 201.60M | 241.26M | 156.68M | 160.90M | 134.99M | 111.08M | 66.66M |
|
Accumulated Expenses
|
| 17.36M | 8.66M | 8.20M | 4.22M | 4.05M | 3.61M | 4.79M | 4.41M | 5.25M | 4.05M | 14.36M | 22.58M | 12.43M | 17.27M | 17.77M |
|
Current Taxes
|
| | 1.02M | 1.43M | | | | | | | | | | | | |
|
Non-Current Debt
|
| 69.82M | 134.87M | 70.27M | 28.75M | 101.86M | 127.91M | 295.44M | 1,692.28M | 7,671.76M | 7,534.44M | 5,713.21M | 3,171.41M | 452.80M | 408.20M | 695.97M |
|
Non-Current Deffered Revenue
|
| | 24.63M | 96.21M | 25.11M | 89.47M | 55.78M | 85.76M | 128.56M | 195.78M | 208.44M | 156.68M | 160.90M | 131.75M | 111.08M | 66.66M |
|
Minority Interest
|
| 25.15M | 20.44M | 18.81M | 9.69M | 8.26M | 6.42M | 7.98M | 8.28M | 6.66M | 15.44M | 57.53M | 89.49M | 47.29M | 50.12M | 48.55M |
|
Operating Leases
|
| | | | | | | | | | 7.69M | 6.53M | 10.81M | 10.45M | 8.22M | 16.57M |
|
Non-Current Deferred Tax Liability
|
| 8.89M | 7.50M | 6.60M | 4.53M | 12.43M | 11.94M | 10.92M | 7.62M | 7.33M | 7.91M | 7.40M | 11.51M | 6.93M | 5.46M | 5.72M |
|
Total Debt
|
| 69.82M | 134.87M | 70.27M | 28.75M | 101.86M | 127.91M | 295.44M | 1,692.28M | 7,671.76M | 7,534.44M | 5,713.21M | 3,171.41M | 452.80M | 408.20M | 695.97M |
|
Common Equity
|
77.65M | 89.51M | 77.41M | 75.79M | 61.18M | 56.49M | 46.18M | 46.76M | 48.16M | 42.44M | 48.76M | 101.44M | 151.43M | 94.03M | 91.80M | 90.28M |
|
Shareholder's Equity
|
77.65M | 89.51M | 77.41M | 75.79M | 61.18M | 56.49M | 46.18M | 46.76M | 48.16M | 42.44M | 48.76M | 101.44M | 151.43M | 94.03M | 91.80M | 90.28M |
|
Liabilities and Shareholders Equity
|
| 306.75M | 420.59M | 341.00M | 217.05M | 342.52M | 308.42M | 561.27M | 2,036.26M | 8,115.63M | 8,001.62M | 6,149.38M | 3,656.30M | 887.05M | 772.76M | 971.15M |
|
Treasury Shares
|
| 0.05M | 0.56M | 0.50M | 0.50M | 0.05M | 0.03M | 0.07M | 0.08M | 0.09M | 1.26M | 3.27M | 6.87M | 6.54M | 5.53M | 4.47M |
|
Retained Earnings
|
-0.58M | -0.67M | -0.63M | -0.49M | -0.64M | -0.77M | -0.94M | -1.07M | -0.85M | -31.93M | -34.52M | -20.34M | -9.20M | -25.15M | -32.01M | -34.02M |
|
Preferred Shares
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Shares Outstanding
|
10.29M | 10.48M | 12.68M | 11.55M | 14.81M | 1.50M | 1.34M | 1.21M | 1.21M | 1.20M | 1.19M | 1.33M | 1.70M | 1.77M | 1.89M | 1.64M |