|
Cash & Equivalents
|
15.12M | 31.46M | 243.87M | 681.48M | 83.39M | 284.93M | 281.33M | 199.78M | 61.22M | 263.31M | 305.56M | 336.50M | 53.74M | 349.95M | 55.16M | 87.47M | 14.16M | 108.02M | 13.52M | 87.98M | 16.33M | 88.25M | 80.61M | 87.89M | 15.91M | 98.09M | 12.68M | 100.75M | 16.59M | 113.27M | 16.67M | 92.41M |
|
Short-term Investments
|
| 0.02M | 0.12M | 0.12M | 0.02M | 0.12M | 0.12M | 0.12M | 0.02M | 0.12M | | 0.12M | 0.02M | 0.12M | 25.46M | 163.90M | 25.66M | 164.04M | 1.05M | 0.14M | 0.02M | 0.13M | 0.49M | 0.49M | 0.07M | 1.19M | 0.07M | 0.37M | 0.05M | 0.38M | 0.06M | 0.39M |
|
Cash & Current Investments
|
15.12M | 31.48M | 243.98M | 681.59M | 83.40M | 285.05M | 281.44M | 199.90M | 61.23M | 263.43M | 305.56M | 336.62M | 53.75M | 350.06M | 80.61M | 251.37M | 39.82M | 272.05M | 13.95M | 88.11M | 16.35M | 88.39M | 81.10M | 88.38M | 15.97M | | 12.75M | | 16.64M | 113.64M | 16.56M | 92.80M |
|
Receivables - Net
|
| 8.02M | 110.98M | 131.74M | 21.87M | 207.81M | 225.21M | 149.72M | 19.21M | 106.67M | 65.66M | 42.43M | 6.77M | 36.42M | 1.01M | 40.99M | 12.76M | 42.30M | 1.12M | 32.17M | 4.90M | 26.38M | 34.03M | 31.25M | 5.51M | 32.99M | 5.93M | 40.52M | 7.76M | 54.07M | 54.11M | 43.91M |
|
Receivables - Other
|
0.01M | 0.19M | 0.21M | 1.92M | 0.66M | 2.88M | 19.57M | 0.52M | 0.07M | 0.52M | 0.51M | 0.51M | 8.80M | | 59.92M | | 0.01M | | 40.37M | | 1.08M | 0.24M | 0.01M | | 0.04M | | | | 32.33M | | 33.51M | |
|
Receivables
|
| 8.21M | 111.19M | 133.65M | 22.53M | 210.69M | 244.77M | 150.25M | 19.29M | 107.19M | 66.16M | 42.94M | 15.57M | 36.42M | 60.93M | 40.99M | 12.76M | 42.30M | 1.15M | 32.17M | 5.98M | 26.62M | 34.05M | 31.25M | 5.55M | 32.99M | 5.93M | 40.52M | 40.08M | 54.07M | 32.42M | 43.91M |
|
Prepaid Assets
|
| 5.17M | 53.41M | 72.69M | 11.65M | 112.42M | 111.25M | 131.08M | 12.21M | 81.12M | 70.07M | 65.11M | 7.40M | 42.59M | 7.97M | 56.32M | 7.30M | 41.53M | 5.11M | 32.06M | 4.27M | 33.74M | 31.09M | 23.65M | 2.81M | 23.23M | 2.86M | 20.18M | 1.99M | 17.35M | -0.04M | 15.66M |
|
Current Assets
|
| 44.34M | 408.58M | 887.94M | 116.24M | 789.15M | 738.56M | 701.67M | 92.73M | 572.05M | 552.19M | 544.68M | 80.01M | 483.93M | 60.20M | 381.62M | 59.61M | 364.29M | 27.08M | 172.36M | 24.84M | 148.75M | 146.24M | 153.29M | 23.55M | 155.51M | 21.55M | 161.82M | 52.59M | 185.07M | 51.66M | 200.78M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | 21.74M | 21.56M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 8.01M | 69.31M | 97.51M | 13.43M | 112.71M | 107.59M | 110.44M | 15.07M | 109.20M | 99.56M | 89.69M | 11.09M | 66.88M | 11.69M | 68.90M | 9.73M | 55.57M | 7.36M | 42.88M | 2.10M | 11.88M | 10.09M | 1.94M | 0.20M | 1.36M | 0.15M | 3.18M | 0.64M | 4.33M | 0.44M | 2.94M |
|
Long-Term Investments
|
| 1.66M | 20.99M | 21.03M | 11.53M | 84.19M | 104.04M | 133.95M | 23.93M | 169.58M | 212.61M | 210.01M | 25.43M | 168.92M | 26.02M | 165.60M | 22.20M | 137.31M | 20.90M | 142.91M | 19.95M | 141.13M | 140.40M | 134.94M | 15.68M | 112.98M | 15.57M | 112.49M | 15.80M | 113.46M | 15.82M | 113.04M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | 37.78M | 5.64M | 37.78M | 5.31M | 37.78M | 37.78M | 37.78M | 5.25M | 37.78M | 5.20M | 37.78M | 5.26M | 37.78M | 5.28M | 37.78M |
|
Intangibles
|
| 0.04M | 0.23M | 0.45M | 0.22M | 9.18M | 8.85M | 8.30M | 1.25M | 11.18M | 10.30M | 9.88M | 1.44M | 8.52M | 1.17M | 6.81M | 0.84M | 28.48M | 4.00M | 25.19M | 3.37M | 22.34M | 20.88M | 19.54M | 2.49M | 16.92M | 2.17M | 14.70M | 1.92M | 12.79M | 1.69M | 11.48M |
|
Goodwill & Intangibles
|
| 0.04M | 0.23M | 0.45M | 0.22M | 9.18M | 8.85M | 8.30M | 1.25M | 11.18M | 10.30M | 9.88M | 1.44M | 8.52M | 1.17M | 6.81M | 0.84M | 66.27M | 9.80M | 62.98M | 8.68M | 60.12M | 58.67M | 57.32M | 7.74M | | 7.37M | | 7.18M | 50.57M | 6.90M | 49.27M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | 2.43M | | | | 0.15M | 1.05M | 0.08M | 0.44M | 0.02M | 0.17M | 0.00M | 0.01M |
|
Other Non-Current Assets
|
0.02M | 0.02M | 6.17M | 4.87M | 0.02M | 13.70M | 2.71M | 17.05M | 0.02M | 22.04M | 4.77M | 4.86M | 0.02M | 5.89M | -0.04M | 4.06M | 25.66M | 2.10M | 2.01M | 2.15M | 0.02M | 2.17M | 7.09M | 5.46M | 0.75M | 5.40M | 0.90M | 6.14M | 0.91M | 6.50M | -0.04M | 6.22M |
|
Non-Current Assets
|
| 9.99M | 96.70M | 123.87M | 27.24M | 219.77M | 223.19M | 269.74M | 40.62M | 312.00M | 327.24M | 314.44M | 38.81M | 250.21M | 39.33M | 245.37M | 33.53M | 261.25M | 39.91M | 272.66M | 36.06M | 247.64M | 225.62M | 206.22M | 25.08M | 178.81M | 24.56M | 195.61M | 26.93M | 190.92M | 26.60M | 187.38M |
|
Assets
|
| 54.33M | 505.28M | 1,011.81M | 143.48M | 1,008.92M | 961.75M | 971.41M | 133.36M | 884.05M | 879.42M | 859.12M | 118.82M | 734.14M | 99.53M | 626.98M | 93.15M | 625.53M | 66.99M | 445.02M | 60.90M | 396.39M | 371.86M | 359.50M | 48.64M | 334.33M | 46.11M | 357.43M | 72.65M | 375.99M | 71.49M | 388.16M |
|
Accounts Payables
|
| 1.26M | | | 2.72M | | | | 2.84M | | | | 2.50M | | | | 2.86M | | | | 2.55M | | | | 2.93M | | | | 4.55M | | | |
|
Notes Payables
|
| | | | 31.27M | | | | | | | | 33.99M | | 23.23M | 150.00M | 23.46M | 160.00M | | | 0.70M | 5.00M | 5.00M | 5.00M | | 0.41M | 0.41M | 3.00M | 0.42M | | | |
|
Payables
|
| 1.26M | | | 33.99M | | | | 2.84M | | | | 36.49M | | 23.23M | 150.00M | 26.32M | 160.00M | | | 3.26M | 5.00M | 5.00M | 5.00M | 2.93M | 0.42M | 0.41M | | 4.97M | | | |
|
Accumulated Expenses
|
| 7.96M | | | 11.09M | | | | 13.66M | | | | 16.47M | | | | 13.34M | | | | 10.59M | | | | 10.37M | | | | 10.35M | | | |
|
Other Accumulated Expenses
|
| 0.15M | | | 0.37M | | | | | | | | | | | 0.09M | 0.05M | 0.08M | 0.07M | 0.06M | 37.30M | | | | 33.97M | | | | 36.16M | | | |
|
Short term Debt
|
0.93M | 0.92M | | | 1.28M | | | | 0.01M | | | | | | | | 0.01M | | | | 0.70M | | | | | 0.41M | | | 0.42M | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 2.55M | 18.21M | 7.30M | 6.39M | 0.56M | 3.14M | 0.38M | 16.13M | 1.86M | 12.29M | 1.82M | 12.14M |
|
Current Taxes
|
| 6.02M | | | 2.25M | | | | | | | | 33.82M | 0.05M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 7.49M | | | 8.60M | | | | 11.00M | | | | 10.73M | | | | 18.77M | | | | 19.52M | | | | 19.66M | | | | 20.48M | | | |
|
Total Current Liabilities
|
| 17.63M | 137.05M | 180.22M | 23.69M | 206.31M | 172.77M | 200.31M | 27.51M | 174.72M | 438.28M | | 69.43M | 430.07M | 55.83M | 373.14M | 58.44M | 394.19M | 33.92M | 238.47M | 35.92M | 237.95M | 235.78M | 233.17M | 33.51M | 227.45M | 31.41M | 238.30M | 93.32M | 261.60M | 91.77M | 274.60M |
|
Convertible Debt
|
| | 215.39M | 214.22M | 31.27M | 214.53M | 221.56M | 230.57M | 32.64M | 236.31M | 238.84M | | 33.99M | 229.44M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.05M | 0.41M | 0.07M | 1.48M | 9.52M | 10.70M | 9.34M | 1.16M | 7.70M | 7.74M | | 0.91M | 6.58M | 0.81M | 4.58M | 0.60M | 3.80M | 0.85M | 6.37M | 0.50M | 2.71M | 1.92M | | | | | | | | | |
|
Preferred Stock Liabilities
|
32.32M | 70.53M | 430.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | 31.40M | 4.71M | 31.58M | 4.30M | 30.55M | 29.86M | 29.86M | 4.19M | 29.96M | 4.08M | 30.08M | 4.38M | 32.42M | 32.94M | 33.60M |
|
Non-Current Deferred Tax Liability
|
| 755.71 | | | | | | | | | | | | | | | 1.81M | 5.25M | 0.76M | 4.96M | 3.11M | 4.66M | 4.48M | 4.30M | 0.55M | 3.73M | 0.50M | 3.42M | 0.43M | 2.89M | 0.30M | 1.85M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 0.98M | | | | 0.09M | | | | 1.86M | | | |
|
Other Non-Current Liabilities
|
| 0.03M | 0.18M | 0.16M | 0.02M | 0.14M | 0.14M | 0.14M | 0.01M | 1.29M | 1.30M | | | 2.59M | 0.69M | 2.93M | 0.41M | 2.61M | 0.41M | 2.43M | 0.57M | 1.99M | 0.20M | 0.56M | 0.08M | 0.57M | 0.08M | 0.57M | 0.08M | 0.57M | 0.08M | 0.57M |
|
Total Non-Current Liabilities
|
| 0.08M | 215.97M | 214.45M | 32.77M | 224.19M | 232.39M | 240.05M | 33.80M | 245.30M | 9.04M | | 0.91M | 9.16M | 1.21M | 7.51M | 1.01M | 11.67M | 2.37M | 13.76M | 2.73M | 14.62M | 9.90M | 5.83M | 0.72M | 4.82M | 0.72M | 20.11M | 2.37M | 15.75M | 2.20M | 14.55M |
|
Total Liabilities
|
15.89M | 17.71M | 353.03M | 394.66M | 56.46M | 430.51M | 405.16M | 440.35M | 61.31M | 420.02M | 447.31M | 461.13M | 70.34M | 439.23M | 57.04M | 380.65M | 59.45M | 405.86M | 36.29M | 252.23M | 38.65M | 252.57M | 245.68M | 239.00M | 34.23M | 232.27M | 32.12M | 258.41M | 94.72M | 277.35M | 93.14M | 289.16M |
|
Total Debt
|
0.93M | 0.92M | | | 1.28M | | | | 0.01M | | | | | | | | 0.01M | | | | 0.70M | | | | | 0.42M | | | 0.42M | | | |
|
Common Equity
|
-15.89M | -33.91M | | | 87.02M | | | | 72.05M | 464.03M | 432.11M | 398.00M | 48.47M | 294.90M | 42.50M | 246.33M | 33.70M | 188.28M | 25.98M | 161.20M | 17.95M | 113.27M | 96.32M | 90.64M | 14.41M | 102.05M | 13.98M | 99.02M | 13.84M | 98.64M | 97.56M | 99.01M |
|
Shareholder's Equity
|
-15.89M | -33.91M | -278.30M | 617.14M | 87.02M | 578.41M | 556.60M | 531.05M | 72.05M | | | | 48.47M | | | | 33.70M | | | | 17.95M | | | | 14.41M | | | | 13.84M | | | |
|
Liabilities and Shareholders Equity
|
| 54.33M | 505.28M | 1,011.81M | 143.48M | 1,008.92M | 961.75M | 971.41M | 133.36M | 884.05M | 879.42M | 859.12M | 118.82M | 734.14M | 99.53M | 626.98M | 93.15M | 625.53M | 68.05M | 445.02M | 60.90M | 396.39M | 371.86M | 359.50M | 48.64M | | 46.11M | | 72.65M | 375.99M | 70.80M | 388.16M |
|
Treasury Shares
|
| | | | 0.01M | | | | 0.13M | | | | 0.14M | | | | 0.10M | | | | 0.03M | | | | 0.24M | | | | 0.06M | | | |
|
Retained Earnings
|
| -35.49M | -289.94M | -301.46M | -50.35M | -371.87M | -386.06M | -417.79M | 0.65M | -504.37M | -544.80M | -588.50M | -102.37M | -718.60M | -115.83M | -783.44M | -128.10M | -848.83M | -130.22M | -892.67M | -130.20M | -941.64M | -964.65M | -971.42M | -137.31M | -991.07M | -136.51M | -994.65M | -138.62M | -998.27M | -998.29M | -998.30M |