|
Cash & Equivalents
|
1.96M | 38.99M | 254.98M | 109.97M | 109.97M | 109.97M | 68.89M | 68.89M | 90.31M | 259.69M | 404.60M | 98.59M | 427.27M | 404.60M | 564.53M | 1,032.26M |
|
Short-term Investments
|
| | | | | | | | 1.28M | 3.42M | 6.53M | | 56.02M | 34.72M | 5.76M | 2.91M |
|
Cash & Current Investments
|
1.96M | 38.99M | 254.98M | 109.97M | 109.97M | 109.97M | 68.89M | 68.89M | 91.59M | 263.12M | 411.13M | 98.59M | 483.29M | 439.32M | 570.28M | 1,035.17M |
|
Receivables - Net
|
| | | | | | | | | | 0.15M | | | | 1.56M | 24.14M |
|
Receivables - Other
|
0.33M | 0.79M | | 23.65M | 2.57M | | 6.54M | | 5.69M | 35.87M | 29.21M | 23.92M | 26.46M | 21.01M | 20.84M | 11.35M |
|
Receivables
|
| | | | | | | | | | 29.37M | | | | 22.40M | 35.49M |
|
Prepaid Assets
|
0.28M | 0.65M | | 26.63M | -4.92M | -7.36M | 13.79M | | -10.24M | -4.68M | 269.19M | 25.59M | -4.80M | -6.00M | 78.82M | 83.73M |
|
Current Assets
|
2.57M | 40.43M | | 160.25M | 74.64M | | 89.23M | | 109.19M | 310.19M | 452.38M | 158.79M | 525.19M | 255.91M | 641.17M | 1,123.94M |
|
Property, Plant & Equipment (Net)
|
8.04M | 15.94M | | 247.56M | 273.25M | | 241.10M | | 264.18M | 357.08M | 441.37M | 965.99M | 1,209.34M | 1,575.11M | 1,930.57M | 2,115.44M |
|
Long-Term Investments
|
| | | | | | | | | | | | 56.02M | 46.42M | 211.62M | 681.40M |
|
Goodwill
|
0.57M | 0.66M | | 0.63M | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.57M | 0.66M | | 0.63M | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| 0.91M | -0.47M | 2.23M | 2.15M | | 0.01M | | 1.24M | 2.60M | | | | | | |
|
Other Non-Current Assets
|
| 75.13M | -95.80M | 158.18M | -10.00M | | 0.29M | -9.09M | -32.63M | -70.64M | 257.30M | -277.56M | 36.07M | 97.57M | 32.92M | 30.46M |
|
Non-Current Assets
|
9.00M | 94.04M | | 410.21M | 337.31M | | 242.84M | | 307.98M | 413.41M | 700.43M | 1,122.42M | 1,326.89M | 1,733.84M | 2,299.15M | 3,143.43M |
|
Assets
|
11.57M | 134.47M | | 570.46M | 411.95M | | 332.07M | | | | 1,152.82M | 1,281.21M | 1,852.08M | 1,989.76M | 2,940.32M | 4,267.37M |
|
Accounts Payables
|
0.75M | 1.12M | | 18.81M | 17.65M | | 16.64M | | 17.50M | 24.26M | 45.49M | 120.76M | 144.56M | 172.27M | 144.12M | 151.87M |
|
Notes Payables
|
1.96M | 71.98M | | 60.48M | 110.72M | | | | | | | | | | | |
|
Payables
|
2.71M | 73.10M | | 79.30M | 128.37M | | 16.64M | | 17.50M | 24.26M | 45.49M | 120.76M | 144.56M | 172.27M | 144.12M | 151.87M |
|
Accumulated Expenses
|
0.04M | 0.29M | | 5.39M | | | 0.96M | | | | 4.41M | | | | 42.37M | 80.94M |
|
Other Accumulated Expenses
|
| | | 0.01M | 1.26M | | 0.02M | | | | 1.34M | | | | 3.94M | 50.23M |
|
Short term Debt
|
1.96M | 71.98M | | 60.48M | | | | | | | | | | | | |
|
Current Leases
|
| | 6.70M | | | | 0.19M | | 1.15M | 1.51M | 0.29M | | | | 0.40M | 0.40M |
|
Current Taxes
|
| 0.53M | | 1.20M | 2.85M | | 0.03M | | 0.68M | 0.48M | 1.39M | 2.65M | 1.94M | 1.58M | | 0.13M |
|
Current Deferred Revenue
|
| | | | | | | | | 0.51M | 2.56M | 2.35M | 2.29M | 1.67M | 0.88M | 23.34M |
|
Total Current Liabilities
|
2.75M | 170.46M | | 85.11M | 140.23M | | 24.00M | | 32.34M | 41.50M | 51.07M | 146.04M | 559.04M | 553.11M | 149.35M | 203.75M |
|
Non-Current Debt
|
| 11.84M | | 47.80M | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | 318.21M | 322.48M | 962.76M | 964.21M |
|
Non-Current Deffered Revenue
|
| 0.17M | | | | | | | | | | | | | | 22.23M |
|
Pension
|
0.04M | 0.11M | | | 4.39M | | 0.09M | | 3.56M | 4.55M | 0.12M | 3.72M | 5.04M | 6.77M | | |
|
Non-Current Deferred Tax Liability
|
| 1.62M | | 0.19M | 0.34M | | 1.36M | | 1.72M | 3.25M | 29.15M | 3.19M | 5.26M | 9.64M | 7.97M | 195.41M |
|
Operating Leases
|
| -0.03M | -0.00M | 60.48M | -0.11M | -0.25M | 1.45M | -0.07M | -0.13M | -0.41M | 1.32M | 2.23M | -0.22M | -0.35M | 1.06M | 1.02M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.12M | | | | 4.18M | 52.86M |
|
Total Non-Current Liabilities
|
| 13.46M | | 47.99M | 1.60M | | 2.71M | | 2.98M | 4.86M | 4.27M | 5.62M | 6.77M | 11.08M | 973.49M | 1,187.46M |
|
Total Liabilities
|
2.75M | 183.92M | | 133.10M | 141.83M | | 26.71M | | 35.32M | 46.36M | 55.35M | 151.66M | 565.81M | 564.19M | 1,122.84M | 1,391.21M |
|
Total Debt
|
1.96M | 83.82M | | 108.29M | | | | | | | | | | | | |
|
Common Equity
|
8.82M | -49.45M | | 437.36M | | | 305.36M | | | | 1,097.47M | | | | 1,817.49M | 2,876.17M |
|
Shareholder's Equity
|
8.82M | -49.45M | | 437.36M | 270.12M | | 305.36M | | 381.85M | 677.24M | 1,097.47M | 1,129.55M | 1,286.27M | 1,425.57M | 1,817.49M | 2,876.17M |
|
Liabilities and Shareholders Equity
|
11.57M | 134.47M | | 570.46M | 411.95M | | 332.07M | | | | 1,152.82M | 1,281.21M | 1,852.08M | 1,989.76M | 2,940.32M | 4,267.37M |
|
Retained Earnings
|
-2.25M | -62.63M | | -482.40M | -644.30M | | -654.28M | | -664.80M | -656.16M | -683.11M | -734.94M | -716.06M | -691.84M | -596.17M | -211.56M |
|
Treasury Shares
|
| | | | | | | | | | 4.21M | 241.38M | 226.44M | 196.56M | 15.57M | 19.78M |