|
Loans - Loss Allowance
|
| | | 839.93M | 1,191.54M | 1,509.48M | 3,183.03M | 3,252.38M | | | | |
|
Cash & Equivalents
|
183.51M | 249.53M | 378.02M | 1,077.43M | 1,355.47M | 1,524.86M | 2,060.60M | 2,545.76M | 2,554.91M | 518.41M | 179.47M | 68.65M |
|
Receivables - Net
|
| 4.27M | 4.37M | 10.77M | 32.93M | 21.98M | 59.78M | 176.96M | 127.37M | 41.25M | 30.61M | 50.73M |
|
Receivables - Other
|
| 9.77M | 2.69M | 3.41M | 6.23M | 10.94M | 15.62M | 16.18M | 14.41M | 8.04M | 10.99M | 10.86M |
|
Receivables
|
| 14.04M | 7.06M | 14.18M | 39.16M | 32.92M | 75.40M | 193.13M | 141.78M | 49.28M | 41.60M | 61.59M |
|
Raw Materials
|
| | | | | | | | 16.42M | 39.86M | 59.46M | 54.70M |
|
Work In Process
|
| | | | | | | | 1.57M | 5.91M | 13.55M | |
|
Finished Goods
|
| | | | | | | 0.04M | 5.54M | 8.23M | 6.58M | |
|
Inventory
|
| 0.37M | 0.36M | 0.33M | 0.33M | 0.33M | 0.28M | 0.04M | 23.53M | 54.00M | 79.60M | 54.70M |
|
Prepaid Assets
|
| | 0.01M | 0.02M | 0.64M | 0.17M | 0.32M | 0.26M | 0.23M | 0.50M | 0.79M | 0.11M |
|
Current Assets
|
| 6.15M | 415.96M | 1,115.06M | 1,410.15M | 1,569.81M | 6,492.92M | 6,401.82M | 5,561.82M | 4,322.63M | 4,154.84M | 3,568.52M |
|
Property, Plant & Equipment (Net)
|
| 53.20M | 38.33M | 41.65M | 19.65M | 27.33M | 45.06M | 81.39M | 120.94M | 170.98M | 135.91M | 131.33M |
|
Long-Term Investments
|
| | | | | | | | | | 14.61M | 56.57M |
|
Goodwill
|
0.05M | | | | | | | | | 71.23M | 74.84M | 74.81M |
|
Intangibles
|
| 20.15M | 15.99M | 15.80M | 2.94M | 4.29M | 27.59M | 80.56M | 68.76M | 180.32M | 137.62M | 176.17M |
|
Goodwill & Intangibles
|
0.05M | 20.15M | 15.99M | 15.80M | 2.94M | 4.29M | 27.59M | 80.56M | 68.76M | 251.55M | 212.46M | 250.98M |
|
Long-Term Deferred Tax
|
| 0.39M | 1.92M | 2.17M | 2.35M | 2.97M | 4.65M | 5.37M | 4.61M | 1.39M | 1.21M | 1.58M |
|
Other Non-Current Assets
|
| 0.29M | 1.16M | 4.40M | 4.08M | 9.35M | 15.60M | 13.52M | 2.83M | 5.89M | 17.29M | 213.91M |
|
Non-Current Assets
|
| 75.59M | 75.58M | 84.25M | 104.35M | 130.71M | 224.35M | 415.37M | 379.00M | 377.92M | 533.46M | 850.89M |
|
Assets
|
381.66M | 359.53M | 491.54M | 1,199.32M | 1,514.50M | 1,700.52M | 6,717.27M | 6,817.19M | 5,940.83M | 4,830.21M | 4,688.30M | 4,419.41M |
|
Accounts Payables
|
| 39.89M | 32.75M | 35.30M | 56.85M | 81.43M | 158.77M | 209.31M | 157.44M | 151.69M | 145.47M | 105.66M |
|
Payables
|
| 39.89M | 32.75M | 35.30M | 56.85M | 81.43M | 158.77M | 209.31M | 157.44M | 151.69M | 145.47M | 105.66M |
|
Accumulated Expenses
|
| 0.78M | 0.54M | 0.69M | 1.36M | | | | | | 0.59M | 1.17M |
|
Other Accumulated Expenses
|
2,725.54M | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | 6.86M | 3.77M | 0.23M | | | 0.01M |
|
Current Leases
|
| | 0.06M | 0.06M | 0.01M | | 6.45M | 7.63M | 8.24M | 7.35M | 5.01M | 3.72M |
|
Current Taxes
|
| 3.43M | 2.87M | 1.13M | 1.02M | 1.39M | 2.25M | 1.49M | 2.04M | 1.04M | 0.06M | 0.27M |
|
Current Deferred Revenue
|
| 35.93M | 44.22M | 316.19M | 258.91M | 176.96M | 3,321.38M | 3,349.30M | | 373.03M | 275.73M | 248.42M |
|
Total Current Liabilities
|
| 80.23M | 80.43M | 114.90M | 202.16M | 259.78M | 632.91M | 757.43M | 648.03M | 533.12M | 460.74M | 358.07M |
|
Capital Leases
|
| 0.15M | 0.07M | 0.01M | 10.60M | | | | | | | |
|
Total Long Term Debt
|
| | | | 31.02M | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 237.78M | 114.62M | | 2,862.80M | 2,820.93M | 2,224.84M | 1,656.47M | 1,152.54M | 896.42M |
|
Pension
|
| 0.54M | 2.99M | 3.90M | 4.22M | 4.45M | 9.15M | 17.88M | 13.38M | 5.65M | 2.47M | 2.24M |
|
Liabilities from Discontinued Operations
|
| 93.73M | | | | | | 10.63M | 25.40M | | 34.48M | |
|
Operating Leases
|
| | | | | | 21.65M | 27.46M | 22.48M | 14.99M | 10.32M | 12.53M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 20.56M | 25.40M | 22.08M |
|
Other Non-Current Liabilities
|
| 1.23M | 2.54M | 2.80M | 1.96M | 1.86M | 7.74M | 9.65M | 8.16M | 22.25M | 33.97M | 36.14M |
|
Total Non-Current Liabilities
|
| 5.29M | 5.67M | 244.49M | 120.80M | 6.31M | 2,901.33M | 2,875.92M | 2,268.87M | 1,719.92M | 1,219.69M | 965.69M |
|
Total Liabilities
|
2.91M | 359.53M | 86.10M | 359.39M | 322.96M | 266.09M | 3,534.24M | 3,633.35M | 2,916.90M | 2,253.04M | 1,680.44M | 1,323.75M |
|
Total Debt
|
| | | | | | 6.86M | 3.77M | 0.23M | | | 0.01M |
|
Common Equity
|
| 274.01M | 405.44M | 839.93M | 1,191.54M | 1,434.43M | 3,183.03M | 3,183.84M | 3,023.93M | 2,577.17M | 3,007.86M | 3,095.66M |
|
Shareholder's Equity
|
| 274.01M | 405.44M | 839.93M | 1,191.54M | 1,434.43M | 3,183.03M | 3,183.84M | 3,023.93M | 2,577.17M | 3,007.86M | 3,095.66M |
|
Liabilities and Shareholders Equity
|
381.66M | 359.53M | 491.54M | 1,199.32M | 1,514.50M | 1,700.52M | 6,717.27M | 6,817.19M | 5,940.83M | 4,830.21M | 4,688.30M | 4,419.41M |
|
Retained Earnings
|
| -0.29M | -0.02M | -124.29M | -248.96M | -351.78M | -120.90M | -399.06M | -420.07M | -506.75M | -245.61M | -143.52M |
|
Shares Outstanding
|
4,817.09M | 4,773.31M | 3,116.54M | 3,837.51M | | | | | | | | |