|
Assets
|
| 1,314.78M | 2,263.89M | 1,813.77M | 2,763.12M | 3,118.03M | 3,299.47M | 3,301.44M | 3,259.31M | 3,046.97M |
|
Cash & Equivalents
|
21.58M | 72.31M | 163.84M | 193.75M | 319.58M | 245.39M | 386.26M | 210.45M | 359.58M | 308.83M |
|
Short-term Investments
|
| 26.06M | 86.37M | 184.21M | 260.54M | 170.44M | 204.85M | 183.77M | 201.91M | 224.47M |
|
Cash & Current Investments
|
21.58M | 98.38M | 250.21M | 377.96M | 580.12M | 415.83M | 591.11M | 394.22M | 561.49M | 533.30M |
|
Receivables
|
| | | 272.22M | 832.33M | 1,015.57M | 1,102.63M | 938.10M | 1,454.42M | 1,264.34M |
|
Securities - Held-to-maturity
|
| | 6.75M | 344.21M | 1,962.29M | 1,779.46M | 1,745.90M | | | |
|
Loans - Loss Allowance
|
| 22.63M | 46.40M | 884.06M | -708.68M | -779.24M | 4,918.55M | 27.43M | 8.29M | 14.21M |
|
Loans - Net
|
| | 9,857.21M | 5,140.63M | 3,752.69M | 773.07M | -401.10M | -437.48M | -627.06M | 630.47M |
|
Inventory
|
| 16.24M | 15.62M | 8.32M | 15.34M | 7.23M | 7.50M | 7.82M | 4.73M | 3.06M |
|
Prepaid Assets
|
| 33.17M | 145.28M | 134.37M | 190.31M | 154.00M | 147.69M | 157.59M | 201.24M | 181.02M |
|
Current Assets
|
| 1,137.44M | 1,957.85M | 1,498.80M | 2,370.98M | 2,516.20M | 2,613.59M | 2,578.16M | 2,606.10M | 2,453.49M |
|
Property, Plant & Equipment (Net)
|
| 6.29M | 9.70M | 11.99M | 13.29M | 19.26M | 30.65M | 41.26M | 62.91M | 84.00M |
|
Long-Term Investments
|
1.85M | 3.75M | 3.61M | 27.06M | 73.49M | 79.97M | 73.61M | 50.51M | 35.92M | 38.94M |
|
Intangibles
|
| | | | | 153.33M | 151.60M | 135.08M | 126.38M | 118.21M |
|
Goodwill & Intangibles
|
| | | | | 153.33M | 151.60M | 135.08M | 126.38M | 118.21M |
|
Long-Term Deferred Tax
|
| 6.39M | 5.97M | 13.76M | 22.57M | 114.53M | 184.68M | 165.54M | 173.54M | 211.09M |
|
Other Non-Current Assets
|
| 6.85M | 7.21M | 11.97M | 65.27M | 70.85M | 129.76M | 151.99M | 121.34M | 68.55M |
|
Non-Current Assets
|
| 177.34M | 306.05M | 314.98M | 392.13M | 601.84M | 685.88M | 723.28M | 653.22M | 593.49M |
|
Total Liabilities
|
66.11M | 1,312.68M | 2,002.38M | 1,216.46M | 1,815.15M | 2,270.41M | 2,033.45M | 2,047.49M | 1,891.68M | 1,575.60M |
|
Accounts Payables
|
| 10.96M | 30.46M | 19.76M | 28.99M | 6.58M | 2.46M | 3.77M | 7.01M | 10.20M |
|
Notes Payables
|
| 1,050.67M | 1,617.68M | 675.74M | 539.45M | 718.15M | 486.67M | 635.80M | 490.60M | 377.36M |
|
Payables
|
| 1,061.64M | 1,648.14M | 695.50M | 568.44M | 724.74M | 489.14M | 639.57M | 497.61M | 387.56M |
|
Accumulated Expenses
|
| 90.81M | 247.61M | 312.08M | 200.32M | 448.48M | 607.86M | 443.29M | 624.55M | 550.69M |
|
Other Accumulated Expenses
|
| 4.69M | 6.46M | 5.88M | 4.50M | 7.71M | 12.20M | 9.76M | 0.42M | 1.50M |
|
Short term Debt
|
| 20.77M | 25.95M | 63.71M | 284.08M | 280.01M | 282.42M | 299.19M | 71.19M | 94.64M |
|
Current Leases
|
| 4.70M | 4.58M | 456.28M | 1,726.37M | 1,738.79M | 928.84M | -1468.27M | -3203.12M | 1,079.00M |
|
Current Taxes
|
| 11.87M | 33.84M | 17.40M | 39.13M | 95.37M | 151.22M | 111.19M | 123.04M | 145.38M |
|
Current Deferred Revenue
|
| 5.22M | 14.87M | 35.34M | 214.61M | 106.45M | 65.88M | 129.74M | 216.68M | 133.59M |
|
Total Current Liabilities
|
| 1,203.98M | 1,976.72M | 1,166.27M | 1,408.06M | 1,842.10M | 1,598.58M | 1,809.71M | 1,735.88M | 1,315.79M |
|
Non-Current Debt
|
| 3.17M | 25.61M | 22.96M | 64.72M | 126.56M | 109.35M | 193.43M | 64.20M | 164.02M |
|
Convertible Debt
|
| 105.27M | | | 296.33M | 294.29M | 295.44M | 2,063.55M | 505.45M | |
|
Minority Interest
|
| 94.32M | | | | 6.13M | 6.31M | | | |
|
Non-Current Deferred Tax Liability
|
| | | 27.23M | 44.48M | 3.23M | 8.53M | 7.62M | 10.61M | 12.52M |
|
Other Non-Current Liabilities
|
| | | | 4.00M | 4.24M | 21.56M | 14.93M | 7.14M | 3.12M |
|
Total Non-Current Liabilities
|
| 108.70M | 25.65M | 50.19M | 407.10M | 428.31M | 434.87M | 237.78M | 155.79M | 259.81M |
|
Total Debt
|
| 23.94M | 51.56M | 86.67M | 348.80M | 406.57M | 391.77M | 492.61M | 135.39M | 258.65M |
|
Common Equity
|
-66.11M | -92.22M | 261.52M | 597.31M | 947.97M | 847.62M | 1,266.01M | 1,253.95M | 1,367.64M | 1,471.38M |
|
Shareholder's Equity
|
-66.11M | -92.22M | 261.52M | 597.31M | 947.97M | 847.62M | 1,266.01M | 1,253.95M | 1,367.64M | 1,471.38M |
|
Liabilities and Shareholders Equity
|
| 1,314.78M | 2,263.89M | 1,813.77M | 2,763.12M | 3,118.03M | 3,299.47M | 3,301.44M | 3,259.31M | 3,046.97M |
|
Treasury Shares
|
| | | 0.19M | 0.87M | 0.55M | 0.32M | 3.28M | 6.28M | 6.17M |
|
Retained Earnings
|
| -95.09M | -69.25M | 231.53M | 536.41M | 323.98M | 658.41M | 709.60M | 808.55M | 904.87M |