|
Accumulated Depreciation
|
| | | | | | | 0.13M | | | | 0.82M | | | |
|
Cash & Equivalents
|
0.04M | 0.00M | 0.00M | 989.00 | 6.03M | 0.08M | 3.29M | 2.57M | 233.70M | 343.95M | 372.14M | 170.24M | 146.13M | 1,343.90M | 166.07M |
|
Receivables - Net
|
| | | | | | | 0.08M | 0.05M | 0.02M | 0.01M | 0.02M | 0.03M | 0.32M | 0.30M |
|
Receivables
|
| | | | | | | 0.08M | 0.05M | 0.02M | 0.01M | 0.02M | 0.03M | 0.32M | 0.30M |
|
Prepaid Assets
|
0.24M | 0.24M | 0.23M | 0.17M | 0.16M | 0.08M | | 0.33M | 0.32M | 9.55M | 9.23M | 7.46M | 7.87M | 10.85M | 10.04M |
|
Current Assets
|
0.28M | 0.24M | 0.23M | 0.17M | 0.31M | 0.16M | 3.29M | 2.98M | 274.10M | 353.53M | 682.13M | 784.26M | 766.89M | 3,096.73M | 1,650.17M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.03M | 0.02M | 2.16M | 4.79M | 4.37M | 3.95M | 4.05M | 3.56M |
|
Long-Term Investments
|
293.29M | 293.68M | 297.88M | 300.33M | 303.52M | 307.14M | 307.20M | 310.62M | | | | | | | |
|
Goodwill
|
| | | | | | | | | | 132.17M | 120.88M | 120.88M | 120.88M | 120.88M |
|
Intangibles
|
| | | | | | | | | | 15.81M | 27.60M | 24.00M | 27.60M | 27.60M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 147.98M | 148.48M | 144.88M | 148.48M | 148.48M |
|
Other Non-Current Assets
|
0.11M | 0.05M | | | | | | | | | | | | | |
|
Non-Current Assets
|
293.39M | 293.73M | 297.88M | 300.33M | 303.52M | 307.14M | 307.20M | 0.38M | 0.34M | 2.97M | 155.63M | 154.03M | 152.03M | 150.52M | 1,615.09M |
|
Assets
|
293.67M | 293.97M | 298.11M | 300.50M | 303.83M | 307.30M | 310.48M | 3.36M | 274.44M | 356.49M | 837.75M | 938.29M | 918.92M | 3,247.26M | 3,265.27M |
|
Accounts Payables
|
| | | | | | | 1.60M | 9.70M | 10.83M | 6.66M | 10.17M | 13.68M | 17.24M | 32.74M |
|
Notes Payables
|
| | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 41.82M | 50.16M | | | | | | |
|
Payables
|
| | 2.88M | 2.88M | 2.88M | 2.88M | 2.88M | 43.42M | 59.86M | 10.83M | 6.66M | 10.17M | 13.68M | 17.24M | 32.74M |
|
Accumulated Expenses
|
3.46M | 6.58M | 10.90M | 18.05M | 18.52M | 29.59M | 43.67M | 47.10M | | | | | | | |
|
Other Accumulated Expenses
|
| | | 0.63M | 0.01M | 1.28M | 2.37M | 0.73M | 5.53M | 7.64M | 3.92M | 7.44M | 10.56M | 10.12M | 11.59M |
|
Short term Debt
|
0.30M | 0.45M | 0.58M | 0.63M | 1.17M | | | 17.28M | | | 4.75M | 4.78M | 4.87M | 4.97M | 13.14M |
|
Current Leases
|
| | | | | | | 0.16M | 0.16M | 0.28M | 0.73M | 1.08M | 0.90M | 0.88M | 0.86M |
|
Current Taxes
|
0.25M | 0.30M | 0.36M | 0.98M | 1.86M | 2.77M | 3.67M | | 2.52M | 0.73M | 0.73M | 0.73M | 0.88M | 0.31M | 0.31M |
|
Current Deferred Revenue
|
| | | | | | | 4.41M | 3.72M | 2.92M | 1.96M | 1.01M | 0.25M | | 0.02M |
|
Total Current Liabilities
|
4.10M | 0.71M | 15.47M | 23.46M | 25.51M | 37.66M | 53.76M | 65.28M | 64.00M | 14.30M | 14.36M | 17.30M | 19.97M | 23.35M | 38.57M |
|
Non-Current Debt
|
| | | | | | | | | | 4.68M | 4.84M | 4.93M | 5.03M | 0.43M |
|
Convertible Debt
|
| | | | | | | 3.53M | | | | | | 934.30M | 945.65M |
|
Non-Current Deffered Revenue
|
10.06M | 10.06M | 10.06M | 10.06M | 10.06M | 10.06M | 10.06M | 10.06M | | | | | | | |
|
Preferred Stock Liabilities
|
293.25M | 293.35M | 297.18M | 298.95M | 301.12M | 303.96M | 306.13M | 308.65M | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | 0.23M | 0.19M |
|
Operating Leases
|
| | | | | | | 0.36M | 0.16M | 0.53M | 2.18M | 2.56M | 2.34M | 3.02M | 1.93M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 0.31M | 0.39M |
|
Other Non-Current Liabilities
|
0.30M | 0.45M | 0.58M | | | | | 1.12M | | | | | | | |
|
Total Non-Current Liabilities
|
13.86M | 17.12M | 24.95M | | | | | 69.01M | | | | | | | |
|
Total Liabilities
|
14.16M | 17.57M | 25.53M | 33.52M | 35.58M | 47.72M | 63.82M | 70.13M | 64.16M | 14.83M | 21.22M | 24.70M | 27.23M | 965.13M | 986.98M |
|
Total Debt
|
0.30M | 0.45M | 0.58M | 0.63M | 1.17M | | | 17.28M | | | 9.43M | 9.62M | 9.80M | 9.99M | 13.57M |
|
Common Equity
|
-13.73M | -16.95M | -24.60M | -31.97M | -8.78M | -44.21M | -59.47M | -66.76M | 210.27M | 341.67M | 816.53M | 913.59M | 891.69M | 2,282.13M | 2,278.28M |
|
Shareholder's Equity
|
-13.73M | -16.95M | -24.60M | -31.97M | -8.78M | -44.21M | -59.47M | -66.76M | 210.27M | 341.67M | 816.53M | 913.59M | 891.69M | 2,282.13M | 2,278.28M |
|
Liabilities and Shareholders Equity
|
293.67M | 293.97M | 298.11M | 300.50M | 303.83M | 307.30M | 310.48M | 3.36M | 274.44M | 356.49M | 837.75M | 938.29M | 918.92M | 3,247.26M | 3,265.27M |
|
Treasury Shares
|
| | | | | | | | | | 0.13M | 11.05M | 0.42M | 0.42M | 11.02M |
|
Retained Earnings
|
-13.73M | -16.95M | -24.60M | -31.98M | -32.87M | -44.21M | -59.47M | -66.77M | -2871.92M | -2888.29M | -2907.54M | -2945.19M | -2976.91M | -2996.89M | -3051.70M |
|
Shares Outstanding
|
7.19M | 7.19M | 7.19M | 87.50M | 87.50M | 87.50M | 87.50M | 87.50M | 136.70M | 191.48M | 214.52M | 220.79M | 221.05M | 277.73M | 280.78M |