|
Cash & Equivalents
|
53.63M | 14.34M | 138.77M | 152.93M | 134.84M | | 27.86M | | |
|
Short-term Investments
|
1.87M | 1.49M | 1.54M | 0.79M | 0.91M | | 33.00M | 0.72M | |
|
Cash & Current Investments
|
55.51M | 15.82M | 140.31M | 153.72M | 135.76M | | 60.86M | 0.72M | |
|
Receivables - Net
|
8.94M | 5.04M | 9.64M | 9.80M | 0.93M | | 6.64M | 8.64M | 7.31M |
|
Receivables - Other
|
0.54M | 1.49M | 358.38M | 6.89M | 0.24M | | 1.09M | 223.71M | |
|
Receivables
|
9.48M | 6.53M | 368.02M | 16.69M | 1.17M | | 7.74M | 232.35M | 7.31M |
|
Prepaid Assets
|
2.47M | 36.94M | 1.55M | 7.68M | 35.83M | | 2.67M | 3.90M | 9.73M |
|
Current Assets
|
342.36M | 379.24M | 509.89M | 319.50M | 450.56M | | 84.55M | 343.37M | 185.35M |
|
Property, Plant & Equipment (Net)
|
0.02M | 0.02M | 0.01M | 134.03M | 69.59M | | 274.45M | 297.90M | 598.00M |
|
Long-Term Investments
|
| | | 24.60M | 16.77M | | | | |
|
Goodwill
|
7.56M | 7.48M | 7.48M | 7.48M | 7.50M | | | | |
|
Intangibles
|
5.83M | 6.09M | 4.22M | 0.33M | 0.33M | | 119.44M | 119.52M | 118.09M |
|
Goodwill & Intangibles
|
13.39M | 13.56M | 11.70M | 7.81M | 7.83M | | 119.44M | 119.52M | 118.09M |
|
Long-Term Deferred Tax
|
-0.11M | -0.14M | | -0.14M | -0.11M | | | | |
|
Other Non-Current Assets
|
2.01M | | | | 92.75M | | 421.92M | | |
|
Non-Current Assets
|
52.65M | 31.26M | 35.97M | 164.10M | 86.93M | | 418.38M | 555.75M | 1,062.09M |
|
Assets
|
395.01M | 410.50M | 545.85M | 483.61M | 537.50M | | 502.93M | 899.12M | 1,247.44M |
|
Accounts Payables
|
5.01M | 3.45M | | 3.25M | 18.91M | | 10.00M | | |
|
Notes Payables
|
| | | 65.80M | 65.56M | | 224.43M | 187.18M | |
|
Dividends payables
|
3.85M | 0.01M | 0.01M | 0.49M | 0.07M | | 1.59M | 5.67M | 5.19M |
|
Payables
|
8.86M | 3.46M | 0.01M | 69.55M | 84.55M | | 236.02M | 192.85M | 5.19M |
|
Accumulated Expenses
|
1.03M | 1.91M | | | | | 1.63M | | |
|
Other Accumulated Expenses
|
0.13M | 1.54M | 4.90M | 3.25M | 53.39M | | 63.89M | 9.69M | 8.22M |
|
Short term Debt
|
| | | 65.80M | 65.56M | | 83.37M | | |
|
Current Leases
|
| | | 9.24M | 5.72M | | | | |
|
Current Taxes
|
6.26M | 4.05M | 1.75M | 4.57M | 2.64M | | 2.60M | 3.15M | 1.90M |
|
Current Deferred Revenue
|
5.04M | 5.29M | 2.51M | 10.16M | | | 1.18M | 0.55M | 0.57M |
|
Total Current Liabilities
|
17.49M | 13.65M | 10.04M | 139.54M | 159.30M | | 162.64M | 156.04M | 87.02M |
|
Non-Current Debt
|
| | | | | | 174.22M | | |
|
Non-Current Deffered Revenue
|
4.02M | 0.68M | | 1.03M | | | | | |
|
Minority Interest
|
3.25M | 2.51M | -0.42M | 5.85M | -8.77M | 22.20M | 140.29M | 223.84M | 6.50M |
|
Liabilities from Discontinued Operations
|
| | | 1.03M | 17.91M | | | | |
|
Non-Current Deferred Tax Liability
|
0.89M | 0.73M | 0.67M | 0.60M | 0.53M | | 5.65M | 5.66M | 5.60M |
|
Operating Leases
|
| | | | | | | 0.28M | 0.27M |
|
Other Non-Current Liabilities
|
239.21M | | | | 107.31M | | 290.43M | | |
|
Total Non-Current Liabilities
|
4.90M | 1.41M | 0.81M | 1.03M | 50.56M | | 181.53M | 195.04M | 319.47M |
|
Total Liabilities
|
22.39M | 15.06M | 10.85M | 140.57M | 159.30M | | 344.17M | 351.09M | 406.49M |
|
Total Debt
|
| | | 65.80M | 65.56M | | 257.60M | | |
|
Common Equity
|
372.62M | 395.44M | 535.00M | 343.03M | 386.96M | | 158.76M | 548.03M | 840.95M |
|
Shareholder's Equity
|
372.62M | 395.44M | | 343.03M | 386.96M | | 158.76M | 324.19M | 730.60M |
|
Liabilities and Shareholders Equity
|
395.01M | 410.50M | 545.85M | 483.61M | 537.50M | | 502.93M | 899.12M | 1,247.44M |
|
Treasury Shares
|
| | | 0.62M | | | -18.84M | | |
|
Retained Earnings
|
369.36M | 392.92M | 532.97M | 510.17M | 439.19M | | 653.70M | 619.68M | 730.60M |