|
Cash & Equivalents
|
31.31M | 36.96M | 16.14M | 62.90M | 166.07M | 143.39M | 107.92M | 286.18M |
|
Short-term Investments
|
| 46.68M | 114.97M | 131.28M | 361.80M | 374.58M | 214.80M | 9.71M |
|
Cash & Current Investments
|
31.31M | 83.64M | 131.11M | 194.18M | 527.86M | 517.97M | 322.72M | 295.88M |
|
Receivables - Net
|
| 24.73M | 37.14M | 50.26M | 64.62M | 89.58M | 120.50M | 115.99M |
|
Receivables - Other
|
| | 0.27M | 0.39M | 0.09M | 0.02M | 0.62M | 1.07M |
|
Receivables
|
| 24.73M | 37.41M | 50.65M | 64.71M | 89.60M | 121.12M | 117.06M |
|
Prepaid Assets
|
| 8.90M | 10.99M | 16.73M | 32.16M | 28.93M | 20.45M | 28.32M |
|
Current Assets
|
| 117.27M | 249.32M | 261.26M | 624.65M | 636.48M | 463.67M | 440.19M |
|
Property, Plant & Equipment (Net)
|
| 42.35M | 60.04M | 95.98M | 166.96M | 180.38M | 176.61M | 179.10M |
|
Long-Term Investments
|
| | | 20.45M | 528.91M | 165.10M | 6.09M | |
|
Goodwill
|
0.38M | 0.36M | 0.37M | 635.59M | 636.80M | 670.18M | 670.36M | 670.40M |
|
Intangibles
|
| 0.61M | 1.12M | 121.74M | 102.60M | 82.90M | 62.48M | 42.88M |
|
Goodwill & Intangibles
|
0.38M | 0.97M | 1.50M | 757.33M | 739.40M | 753.09M | 732.83M | 713.28M |
|
Other Non-Current Assets
|
0.09M | 2.16M | 70.10M | 24.92M | 29.47M | 92.62M | 90.78M | 68.40M |
|
Non-Current Assets
|
| 45.49M | 71.65M | 958.70M | 1,534.37M | 1,259.63M | 1,061.52M | 1,011.16M |
|
Assets
|
| 162.75M | 320.97M | 1,219.95M | 2,159.02M | 1,896.11M | 1,525.19M | 1,451.36M |
|
Accounts Payables
|
| 2.33M | 4.60M | 9.15M | 9.26M | 4.79M | 5.61M | 6.04M |
|
Payables
|
| 2.33M | 4.60M | 9.15M | 9.26M | 4.79M | 5.61M | 6.04M |
|
Accumulated Expenses
|
| 15.54M | 19.88M | 34.33M | 36.11M | 61.16M | 61.82M | 41.62M |
|
Other Accumulated Expenses
|
| 2.51M | 8.17M | 19.68M | 45.11M | 34.39M | 40.54M | 29.31M |
|
Short term Debt
|
| 11.37M | 4.47M | | | | | |
|
Current Leases
|
| 1.37M | 4.47M | 19.89M | 21.12M | 28.95M | 24.04M | 25.16M |
|
Total Current Liabilities
|
| 31.75M | 37.12M | 94.09M | 131.87M | 152.32M | 147.69M | 104.46M |
|
Capital Leases
|
| 3.54M | 5.08M | 14.71M | 22.29M | 15.51M | 1.60M | |
|
Non-Current Debt
|
| 39.44M | 20.08M | | 933.21M | 704.71M | 343.51M | 337.61M |
|
Preferred Stock Liabilities
|
179.71M | 219.58M | | | | | | |
|
Operating Leases
|
| | | 44.89M | 55.11M | 61.34M | 48.48M | 39.56M |
|
Other Non-Current Liabilities
|
0.30M | 0.65M | 1.04M | 4.40M | 0.40M | 7.08M | 4.42M | 4.48M |
|
Total Non-Current Liabilities
|
-0.30M | 74.45M | 62.28M | 153.69M | 1,144.67M | 933.88M | 541.29M | 481.63M |
|
Total Liabilities
|
| 75.10M | 63.32M | 158.09M | 1,145.07M | 940.96M | 545.70M | 486.11M |
|
Total Debt
|
| 50.81M | 24.55M | | 933.21M | 704.71M | 343.51M | 337.61M |
|
Common Equity
|
-107.01M | -131.93M | 257.65M | 1,061.87M | 1,013.95M | 955.16M | 979.49M | 965.25M |
|
Shareholder's Equity
|
-107.01M | -131.93M | 257.65M | 1,061.87M | 1,013.95M | 955.16M | 979.49M | 965.25M |
|
Liabilities and Shareholders Equity
|
| 162.75M | 320.97M | 1,219.95M | 2,159.02M | 1,896.11M | 1,525.19M | 1,451.36M |
|
Treasury Shares
|
| | 1.64M | 4.52M | 5.29M | 11.99M | 11.24M | 11.98M |
|
Retained Earnings
|
| -146.19M | -192.01M | -288.19M | -510.89M | -701.66M | -834.75M | -992.81M |