|
Assets
|
| 75.56M | 120.58M | 104.26M | 104.71M | 258.03M | 503.06M | 601.59M | 671.02M | 1260.80M | 1494.91M | 1362.29M | 1297.59M | 762.67M | 787.22M | 941.77M |
|
Cash & Equivalents
|
16.03M | 3.35M | 7.04M | 12.38M | 11.64M | 160.20M | 97.43M | 18.75M | 9.30M | 117.16M | 71.54M | 47.62M | 19.52M | 45.01M | 22.95M | 72.31M |
|
Short-term Investments
|
| 19.35M | 10.00M | | 4.34M | 7.13M | 102.79M | 122.30M | 181.04M | 601.22M | 998.32M | 363.57M | 321.59M | 166.86M | 147.35M | 183.86M |
|
Cash & Current Investments
|
16.03M | 22.70M | 17.04M | 12.38M | 15.98M | 167.34M | 200.22M | 141.05M | 190.34M | 718.38M | 1069.87M | 411.19M | 341.11M | 211.87M | 170.31M | 256.17M |
|
Receivables - Net
|
| 0.99M | 6.11M | 4.59M | 2.22M | 12.63M | 6.17M | 14.70M | 25.60M | 55.85M | 30.39M | 56.85M | 85.45M | 30.42M | 32.92M | 38.38M |
|
Receivables - Other
|
| | | | | | | | | 8.00M | | | | | | |
|
Receivables
|
| 0.99M | 6.11M | 4.59M | 2.22M | 12.63M | 6.17M | 14.70M | 25.60M | 63.85M | 30.39M | 56.85M | 85.45M | 30.42M | 32.92M | 38.38M |
|
Raw Materials
|
| | | | | | | | | | | | | | 0.42M | 0.60M |
|
Work In Process
|
| | | | | | | | | | | | | | 0.20M | 3.92M |
|
Inventory
|
| | 1.30M | 1.70M | 1.39M | 0.27M | 1.63M | 1.92M | 4.37M | 7.12M | 7.30M | 26.49M | 27.33M | 13.29M | 23.97M | 14.11M |
|
Current Deferred Tax Assets
|
| | 0.24M | 0.01M | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.72M | 1.34M | 0.83M | 0.96M | 1.84M | 1.91M | 2.17M | 1.51M | 11.02M | 4.73M | 3.82M | 3.57M | 2.27M | 2.66M | 8.81M |
|
Current Assets
|
| 37.02M | 32.23M | 23.82M | 24.88M | 185.16M | 214.71M | 163.05M | 237.02M | 870.54M | 1123.64M | 500.56M | 464.75M | 263.60M | 237.43M | 331.56M |
|
Property, Plant & Equipment (Net)
|
| 0.56M | 0.46M | 0.79M | 0.87M | 0.49M | 0.37M | 1.82M | 4.21M | 5.37M | 7.18M | 14.43M | 13.19M | 12.48M | 15.61M | 15.13M |
|
Long-Term Investments
|
| 1.34M | 1.34M | 2.77M | 1.34M | 1.26M | 29.73M | 8.35M | 6.44M | 55.45M | | | 375.00M | 3.00M | 36.73M | 10.91M |
|
Goodwill
|
| 0.70M | 12.24M | 12.24M | 12.24M | 12.24M | 12.24M | 72.21M | 85.96M | 86.65M | 95.23M | 189.66M | | | 103.37M | 105.25M |
|
Intangibles
|
| 12.25M | 58.33M | 55.91M | 53.10M | 50.72M | 48.35M | 204.71M | 228.58M | 219.79M | 210.45M | 595.33M | 376.69M | 342.45M | 299.61M | 266.65M |
|
Goodwill & Intangibles
|
| 12.95M | 70.56M | 68.15M | 65.34M | 62.96M | 60.59M | 276.91M | 314.54M | 306.44M | 305.68M | 784.99M | 376.69M | 342.45M | 402.98M | 371.90M |
|
Long-Term Deferred Tax
|
| | 17.88M | 15.14M | 14.81M | | 189.08M | 123.89M | 84.42M | 46.52M | 25.61M | 24.32M | 35.73M | 8.53M | 0.21M | 0.07M |
|
Other Non-Current Assets
|
| 0.84M | 0.74M | 0.52M | 0.30M | 3.39M | 0.03M | 1.74M | 4.86M | 0.47M | 2.27M | 4.27M | 270.78M | 1.74M | 6.39M | 6.92M |
|
Non-Current Assets
|
| 38.54M | 88.35M | 80.44M | 79.83M | 72.87M | 288.35M | 438.53M | 434.00M | 390.26M | 371.27M | 861.73M | 832.84M | 499.07M | 549.79M | 610.22M |
|
Accounts Payables
|
| 8.60M | 11.06M | 5.85M | 3.95M | 7.70M | 4.08M | 2.73M | 2.26M | 4.18M | 2.42M | 3.78M | 8.40M | 5.31M | 2.43M | 5.23M |
|
Notes Payables
|
| | | 14.84M | 9.11M | 196.24M | | | | | | | | | | |
|
Payables
|
| 8.60M | 11.06M | 20.69M | 13.06M | 203.94M | 4.08M | 2.73M | 2.26M | 4.18M | 2.42M | 3.78M | 8.40M | 5.31M | 2.43M | 5.23M |
|
Accumulated Expenses
|
| 8.86M | 5.05M | 4.96M | 5.34M | 4.87M | 5.41M | 6.40M | 7.38M | 19.20M | 8.58M | 18.53M | 17.58M | 15.68M | 12.47M | 27.91M |
|
Other Accumulated Expenses
|
| 1.00M | | | | 1.07M | 1.22M | 1.12M | | | | | | 0.46M | | 1.30M |
|
Short term Debt
|
| | 10.00M | | | | 201.99M | 212.91M | 224.53M | 26.43M | | | | 76.69M | | |
|
Current Leases
|
| 5.30M | 3.21M | 3.04M | 2.81M | 2.36M | 0.93M | | | | 1.25M | 8.48M | 1.41M | 0.71M | 0.41M | 1.27M |
|
Current Taxes
|
| | | | | | | | | | | | | | | 1.20M |
|
Current Deferred Revenue
|
| 1.70M | 1.30M | 0.80M | 0.12M | 1.06M | | | | 3.29M | 2.14M | 29.43M | 0.65M | 0.35M | 1.22M | 1.28M |
|
Curent Deferred Tax Liability
|
| | | 1.58M | 1.57M | 0.26M | | | | | | | | | | |
|
Total Current Liabilities
|
| 33.49M | 43.64M | 35.44M | 28.94M | 22.78M | 222.82M | 227.13M | 238.87M | 82.25M | 17.00M | 100.11M | 41.66M | 98.81M | 16.78M | 37.11M |
|
Capital Leases
|
| 11.12M | 8.37M | 5.96M | 3.07M | 0.93M | | | | | | | | | | |
|
Non-Current Debt
|
| | 20.29M | 13.44M | | 195.91M | 205.37M | | | | | | | | | |
|
Convertible Debt
|
| | | | | 195.91M | 201.99M | | | 609.86M | 638.96M | 442.29M | 320.72M | | | |
|
Non-Current Deffered Revenue
|
| 2.55M | 3.47M | 2.37M | 2.08M | 2.08M | | | 3.52M | | | | 9.27M | 0.04M | 1.44M | 2.25M |
|
Preferred Stock Liabilities
|
| | 8.34M | | | | | | | | | | | | | |
|
Minority Interest
|
| 8.34M | 8.34M | | | -1.91M | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 55.53M | | | |
|
Non-Current Deferred Tax Liability
|
| 0.37M | 2.23M | 2.30M | 2.67M | 2.79M | | | | 51.97M | 51.71M | 124.30M | 72.31M | 75.58M | 77.47M | 32.52M |
|
Operating Leases
|
| | | | | | | | | | 11.30M | 14.23M | 3.73M | 11.06M | 6.18M | 5.82M |
|
Other Non-Current Liabilities
|
| 0.99M | 0.39M | 1.09M | 0.69M | 0.77M | 0.30M | 0.69M | 4.25M | 0.95M | 22.48M | 30.87M | 21.75M | 27.76M | 27.76M | 30.16M |
|
Total Non-Current Liabilities
|
| 71.08M | 103.67M | 76.69M | 54.41M | 232.85M | 225.85M | 230.04M | 248.13M | 698.94M | 705.20M | 621.89M | 454.68M | 137.43M | 58.55M | 81.17M |
|
Total Liabilities
|
-3.74M | 72.06M | 104.05M | 77.78M | 55.10M | 233.62M | 226.15M | 230.73M | 252.37M | 699.89M | 727.68M | 652.76M | 476.43M | 165.18M | 86.30M | 111.33M |
|
Total Debt
|
| | 30.29M | 13.44M | | 195.91M | 407.36M | 212.91M | 224.53M | 26.43M | | | | 76.69M | | |
|
Common Equity
|
3.74M | -4.85M | 8.19M | 26.48M | 49.61M | 26.32M | 237.28M | 341.29M | 399.79M | 560.91M | 767.23M | 709.52M | 821.16M | 597.49M | 700.91M | 830.44M |
|
Shareholder's Equity
|
3.74M | -4.85M | 8.19M | 26.48M | 49.61M | 26.32M | 237.28M | 341.29M | 399.79M | 560.91M | 767.23M | 709.52M | 821.16M | 597.49M | 700.91M | 830.44M |
|
Liabilities and Shareholders Equity
|
| 75.56M | 120.58M | 104.26M | 104.71M | 258.03M | 503.06M | 601.59M | 671.02M | 1260.80M | 1494.91M | 1362.29M | 1297.59M | 762.67M | 787.22M | 941.77M |
|
Treasury Shares
|
0.10M | 0.06M | 0.12M | 1.12M | 0.12M | 1.25M | 0.01M | 0.04M | 0.13M | 0.13M | 0.15M | 0.93M | 0.26M | 0.35M | 0.35M | 0.44M |
|
Retained Earnings
|
| -691.95M | -682.23M | -682.76M | -671.34M | -659.32M | -429.49M | -431.13M | -400.92M | -229.20M | 400.11M | 391.95M | 449.09M | 450.86M | 503.02M | 498.98M |