|
Assets
|
| 60.00M | 366.85M | 317.50M | 250.44M | 181.95M | 143.12M | 221.38M | 468.91M | 362.36M | 504.45M | 382.93M |
|
Cash & Equivalents
|
0.35M | 59.10M | 175.91M | 8.08M | 23.87M | 16.82M | 75.80M | 34.91M | 181.10M | 104.64M | 265.45M | 143.43M |
|
Short-term Investments
|
| | 118.31M | 190.84M | 104.28M | 57.33M | 36.14M | 61.15M | 136.01M | 2.54M | 1.01M | 6.38M |
|
Cash & Current Investments
|
0.35M | 59.10M | 294.22M | 198.92M | 128.15M | 74.15M | 111.94M | 96.06M | 317.12M | 107.18M | 266.46M | 149.81M |
|
Receivables - Net
|
| 0.14M | | | | | | | | 1.30M | | 2.36M |
|
Receivables - Other
|
| | 0.91M | 1.48M | 0.76M | 10.88M | 0.22M | 2.00M | 1.33M | 1.89M | 2.02M | |
|
Receivables
|
| 0.14M | | | | | | | | 3.19M | | 2.36M |
|
Inventory
|
| | | | 0.21M | 0.53M | | | | | | 8.27M |
|
Prepaid Assets
|
| 0.01M | 3.10M | 5.13M | 4.15M | 13.90M | 4.11M | 13.65M | 15.90M | 31.50M | 25.60M | 23.85M |
|
Current Assets
|
| 59.37M | 297.54M | 205.15M | 132.46M | 88.77M | 55.76M | 111.71M | 334.35M | 140.58M | 294.08M | 184.59M |
|
Property, Plant & Equipment (Net)
|
| 0.21M | 5.52M | 18.91M | 76.73M | 76.89M | 60.50M | 72.54M | 82.86M | 143.66M | 146.08M | 137.09M |
|
Long-Term Investments
|
| 0.25M | 55.13M | 87.57M | 29.60M | 8.50M | 9.25M | 7.85M | 0.82M | 0.84M | 0.89M | |
|
Goodwill
|
| | | | | | | | | | | 0.91M |
|
Intangibles
|
0.86M | 0.83M | 7.29M | 5.09M | 2.83M | 0.56M | | 1.46M | 1.42M | 20.00M | 17.09M | |
|
Goodwill & Intangibles
|
0.86M | 0.83M | 7.29M | 5.09M | 2.83M | 0.56M | | 1.46M | 1.42M | 20.00M | 17.09M | 15.93M |
|
Other Non-Current Assets
|
| 0.41M | 1.36M | 0.18M | 0.18M | 0.18M | 4.39M | 2.60M | 6.78M | 4.86M | 2.88M | 4.45M |
|
Non-Current Assets
|
| 0.62M | 69.31M | 112.35M | 117.98M | 93.18M | 87.37M | 109.67M | 134.56M | 221.78M | 210.37M | 198.35M |
|
Accounts Payables
|
| 1.13M | 2.08M | 4.04M | 5.87M | 2.79M | 1.75M | 36.77M | 51.39M | 41.83M | 42.71M | 40.58M |
|
Notes Payables
|
| 0.27M | | | | | | | 299.24M | 431.90M | | |
|
Payables
|
| 1.40M | 2.08M | 4.04M | 5.87M | 2.79M | 1.75M | 36.77M | 350.62M | 473.73M | 42.71M | 40.58M |
|
Accumulated Expenses
|
| 0.31M | 2.58M | 5.86M | 11.27M | 21.10M | 5.34M | 36.77M | 51.39M | 41.83M | 42.71M | 40.58M |
|
Other Accumulated Expenses
|
| 0.44M | 0.14M | 0.89M | 1.37M | 12.00M | 0.78M | 8.82M | 2.60M | 1.63M | 0.72M | 1.05M |
|
Short term Debt
|
| 0.18M | 1.35M | 1.75M | 2.36M | 1.70M | 0.49M | 14.84M | | | | |
|
Current Leases
|
| | | 0.25M | 0.28M | 0.96M | 3.21M | 5.01M | 3.01M | 2.65M | 5.24M | 7.47M |
|
Current Deferred Revenue
|
| 0.52M | 0.01M | 0.20M | 0.52M | 0.60M | | | | | | |
|
Total Current Liabilities
|
| 1.88M | 6.15M | 12.55M | 20.87M | 27.26M | 11.56M | 68.13M | 369.00M | 500.86M | 58.28M | 54.94M |
|
Capital Leases
|
| | | 2.02M | 1.74M | 5.95M | | | | | | |
|
Non-Current Debt
|
| | | | | | | 254.35M | 306.35M | | 155.41M | 284.40M |
|
Convertible Debt
|
| | | | | | | | | 241.27M | 576.95M | 461.88M |
|
Non-Current Deffered Revenue
|
| 0.52M | 0.84M | 2.43M | 3.33M | 2.74M | | | | | | |
|
Minority Interest
|
| | | | | | | 1.32M | -1.74M | -2.49M | 1.05M | 0.97M |
|
Non-Current Deferred Tax Liability
|
| | 1.17M | 1.00M | 0.50M | | | 4.84M | 0.16M | | | |
|
Operating Leases
|
| | | | | | 10.88M | 16.18M | 40.08M | 50.74M | 45.25M | 34.82M |
|
Other Non-Current Liabilities
|
0.02M | 0.18M | | 0.24M | 0.26M | | | 1.03M | 0.41M | 21.64M | 118.77M | 26.12M |
|
Total Non-Current Liabilities
|
3.74M | 2.23M | | 23.84M | 31.34M | | | 338.84M | 712.41M | 790.54M | 971.62M | 844.94M |
|
Total Liabilities
|
3.75M | 2.40M | 10.85M | 24.08M | 31.60M | 35.94M | 22.44M | 339.87M | 712.82M | 812.18M | 1090.39M | 871.06M |
|
Total Debt
|
| 0.18M | 1.35M | 1.75M | 2.36M | 1.70M | 0.49M | 269.19M | 306.35M | | 155.41M | 284.40M |
|
Common Equity
|
-3.75M | 57.59M | 356.00M | 293.42M | 218.84M | 146.01M | 16.33M | -118.49M | -243.91M | -449.82M | -586.99M | -489.10M |
|
Shareholder's Equity
|
-3.75M | 57.59M | 356.00M | 293.42M | 218.84M | 146.01M | 16.33M | -118.49M | -243.91M | -449.82M | -586.99M | -489.10M |
|
Liabilities and Shareholders Equity
|
| 60.00M | 366.85M | 317.50M | 250.44M | 181.95M | 143.12M | 221.38M | 468.91M | 362.36M | 504.45M | 382.93M |
|
Retained Earnings
|
-7.39M | -13.57M | -250.38M | -387.06M | -498.71M | -594.98M | -662.19M | -1615.13M | -1961.92M | -2378.49M | -2961.68M | -3375.25M |
|
Treasury Shares
|
| | 1.13M | 0.81M | 0.89M | 0.87M | 0.68M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M |