|
Cash & Equivalents
|
21.40M | 10.38M | 12.74M | 30.50M | 11.55M | 176.10M | 72.91M | 85.04M | 108.38M | 216.25M | 33.49M |
|
Short-term Investments
|
| | | 0.45M | 0.63M | 0.62M | 0.63M | 18.08M | 21.40M | 6.10M | 67.89M |
|
Cash & Current Investments
|
21.40M | 10.38M | 12.74M | 30.96M | 12.17M | 176.72M | 73.54M | 103.12M | 129.78M | 222.35M | 101.38M |
|
Receivables - Net
|
| 0.64M | 0.46M | 3.34M | 7.74M | 5.86M | 6.07M | 6.99M | 4.46M | 8.50M | 6.67M |
|
Receivables - Other
|
| | | | | | | | | | 46.00M |
|
Receivables
|
| 0.64M | 0.46M | 3.34M | 7.74M | 5.86M | 6.07M | 6.99M | 4.46M | 8.50M | 52.67M |
|
Prepaid Assets
|
| 7.50M | 7.99M | 4.04M | | | 2.25M | 4.36M | 3.30M | 2.14M | 4.03M |
|
Current Assets
|
| 19.37M | 22.45M | 61.62M | 33.55M | 195.66M | 110.25M | 256.84M | 269.15M | 411.26M | 223.41M |
|
Property, Plant & Equipment (Net)
|
| 70.72M | 66.20M | 118.07M | 143.69M | 145.10M | 194.11M | 221.68M | 353.14M | 381.71M | 646.72M |
|
Long-Term Investments
|
| 93.58M | 84.31M | 82.66M | 76.18M | 78.62M | 80.11M | 82.02M | 83.38M | 84.44M | 63.72M |
|
Goodwill
|
| | | 57.59M | 56.35M | 55.79M | 56.44M | 53.08M | 53.17M | 55.78M | 206.62M |
|
Intangibles
|
| 5.54M | 5.38M | 17.90M | 16.30M | 15.34M | 0.12M | 13.27M | 13.33M | 12.82M | 11.93M |
|
Goodwill & Intangibles
|
| 5.54M | 5.38M | 75.50M | 72.65M | 71.13M | 56.55M | 66.36M | 66.50M | 68.61M | 218.55M |
|
Other Non-Current Assets
|
| 0.25M | 0.25M | 7.55M | 34.48M | 34.52M | 34.50M | 34.49M | 34.41M | 34.39M | 34.38M |
|
Non-Current Assets
|
| 170.63M | 156.63M | 679.22M | 965.50M | 891.32M | 988.97M | 1,262.02M | 1,302.73M | 1,610.10M | 2,464.81M |
|
Assets
|
| 190.00M | 179.08M | 740.84M | 999.04M | 1,086.98M | 1,099.22M | 1,518.86M | 1,571.88M | 2,021.37M | 2,688.22M |
|
Accounts Payables
|
| 3.60M | 4.31M | 43.76M | 31.87M | 41.27M | 31.32M | 41.79M | 32.26M | 43.74M | 62.00M |
|
Notes Payables
|
| 1.30M | 0.98M | | | | | | | | |
|
Payables
|
| 4.90M | 5.30M | 43.76M | 31.87M | 41.27M | 31.32M | 41.79M | 32.26M | 43.74M | 62.00M |
|
Accumulated Expenses
|
| 3.42M | 3.51M | 4.22M | | | | 7.44M | | | |
|
Other Accumulated Expenses
|
| 0.59M | 0.71M | 1.83M | | | | 3.75M | | | |
|
Short term Debt
|
| | | 64.13M | 66.98M | 64.96M | 64.96M | 18.44M | 0.90M | 1.81M | 4.44M |
|
Current Leases
|
| 0.40M | 0.40M | 1.23M | 4.50M | 4.87M | 5.03M | 4.78M | 6.85M | 6.85M | 7.69M |
|
Current Taxes
|
| | | 9.57M | 2.17M | | | 10.55M | | | |
|
Current Deferred Revenue
|
| 1.03M | 1.35M | 2.70M | 1.14M | 0.55M | 5.63M | 6.20M | 4.56M | 6.15M | 1.96M |
|
Total Current Liabilities
|
| 10.34M | 11.28M | 112.56M | 107.97M | 116.79M | 110.48M | 153.96M | 213.24M | 227.37M | 310.00M |
|
Capital Leases
|
| | | 0.66M | 22.14M | 21.32M | 20.21M | 18.92M | 17.71M | 18.22M | 15.74M |
|
Non-Current Debt
|
| 149.89M | 140.85M | 123.32M | 110.62M | 263.86M | 232.34M | 235.62M | | | |
|
Minority Interest
|
| | | | 8.61M | 8.19M | 8.58M | 3.91M | 27.70M | 121.58M | 211.58M |
|
Liabilities from Discontinued Operations
|
| | | | 1.54M | 2.69M | 1.98M | 1.70M | 1.31M | 1.02M | 0.73M |
|
Non-Current Deferred Tax Liability
|
| 1.45M | 1.17M | 0.61M | 2.88M | 2.65M | 3.15M | 111.11M | 90.69M | 118.39M | 187.82M |
|
Operating Leases
|
| 0.94M | 0.84M | 13.74M | 13.10M | 12.29M | 18.82M | 18.68M | 18.18M | 17.84M | 16.83M |
|
Other Non-Current Liabilities
|
| | | | | | 0.92M | 18.44M | | | 10.38M |
|
Total Non-Current Liabilities
|
| 152.29M | 144.50M | 140.64M | 15.52M | 15.01M | 276.25M | 384.33M | 370.95M | 405.63M | 724.55M |
|
Total Liabilities
|
| 162.62M | 155.78M | 253.20M | 258.45M | 418.65M | 386.73M | 538.28M | 584.19M | 633.00M | 1,034.55M |
|
Total Debt
|
| 149.89M | 140.85M | 187.45M | 177.60M | 328.82M | 297.30M | 254.06M | 0.90M | 1.81M | 4.44M |
|
Common Equity
|
89.88M | 27.37M | 23.34M | 487.64M | 740.59M | 668.32M | 712.50M | 980.58M | 987.70M | 1,388.37M | 1,653.67M |
|
Shareholder's Equity
|
89.88M | 27.37M | 23.34M | 487.64M | 740.59M | 668.32M | 712.50M | 980.58M | 987.70M | 1,388.37M | 1,653.67M |
|
Liabilities and Shareholders Equity
|
| 190.00M | 179.08M | 740.84M | 999.04M | 1,086.98M | 1,099.22M | 1,518.86M | 1,571.88M | 2,021.37M | 2,688.22M |
|
Retained Earnings
|
| -106.50M | -110.90M | -100.25M | 150.62M | 78.76M | 79.41M | 231.63M | 97.74M | 235.05M | 285.16M |
|
Preferred Shares
|
| 61.07M | 61.07M | | | | | | | | |
|
Treasury Shares
|
| | | 1.55M | 1.80M | 1.55M | 1.59M | 1.60M | | | |