|
Cash & Equivalents
|
21.58M | 72.31M | 166.73M | 204.25M | 302.00M | 235.96M | 413.03M | 222.54M | 359.58M | 313.72M |
|
Short-term Investments
|
| 26.06M | 83.17M | 191.79M | 262.70M | 167.82M | 202.39M | 188.78M | 202.84M | 228.03M |
|
Cash & Current Investments
|
21.58M | 98.38M | 249.90M | 396.04M | 564.70M | 403.78M | 615.42M | 411.32M | 562.43M | 541.75M |
|
Receivables
|
| | | 395.02M | 1,183.28M | 1,006.81M | 1,179.52M | 953.49M | 1,458.43M | 1,276.17M |
|
Securities - Held-to-maturity
|
| | 6.75M | 344.21M | 1,962.29M | 1,779.46M | 1,745.90M | | | |
|
Loans - Loss Allowance
|
| 22.63M | 46.40M | 49.11M | 46.09M | 76.66M | 47.65M | 27.43M | 8.29M | 14.21M |
|
Loans - Net
|
| | 9,857.21M | 5,140.63M | 638.91M | 773.07M | 622.32M | 1,006.34M | 564.61M | 630.47M |
|
Inventory
|
| 16.24M | 15.05M | 9.25M | 15.46M | 8.99M | 7.41M | 8.33M | 9.51M | 3.06M |
|
Prepaid Assets
|
| 33.17M | 139.91M | 139.89M | 191.89M | 151.62M | 185.13M | 161.89M | 202.17M | 181.02M |
|
Current Assets
|
| 1,137.44M | 1,885.38M | 1,560.44M | 2,390.57M | 2,477.39M | 2,582.14M | 2,648.43M | 2,618.22M | 2,492.36M |
|
Property, Plant & Equipment (Net)
|
| 6.29M | 9.34M | 12.48M | 13.40M | 18.97M | 30.28M | 42.39M | 63.20M | 84.00M |
|
Long-Term Investments
|
1.85M | 3.75M | 3.48M | 28.18M | 74.09M | 78.74M | 72.72M | 51.89M | 36.08M | 39.55M |
|
Intangibles
|
| | | | | 150.96M | 149.77M | 138.76M | 126.97M | 120.09M |
|
Goodwill & Intangibles
|
| | | | | 150.96M | 149.77M | 138.76M | 126.97M | 120.09M |
|
Long-Term Deferred Tax
|
| 6.39M | 5.75M | 14.32M | 22.76M | 112.77M | 182.46M | 170.05M | 174.34M | 211.09M |
|
Other Non-Current Assets
|
| 6.85M | 21.74M | 31.41M | 275.23M | 69.76M | 128.19M | 156.13M | 121.90M | 69.64M |
|
Non-Current Assets
|
| 177.34M | 294.72M | 327.93M | 395.38M | 592.56M | 677.63M | 742.99M | 656.26M | 602.90M |
|
Assets
|
| 1,314.78M | 2,180.11M | 1,888.37M | 2,785.95M | 3,069.95M | 3,259.77M | 3,391.42M | 3,274.48M | 3,095.26M |
|
Accounts Payables
|
| 10.96M | 29.33M | 20.57M | 29.23M | 6.48M | 2.43M | 3.87M | 9.53M | 10.36M |
|
Notes Payables
|
| 1,050.67M | 1,557.81M | 703.53M | 543.91M | 707.08M | 480.82M | 653.13M | 492.88M | 383.34M |
|
Payables
|
| 1,061.64M | 1,587.14M | 724.10M | 573.14M | 713.56M | 483.25M | 657.00M | 502.41M | 393.70M |
|
Accumulated Expenses
|
| 90.81M | 238.45M | 206.48M | 201.98M | 441.57M | 604.40M | 455.37M | 627.46M | 559.42M |
|
Other Accumulated Expenses
|
| 4.69M | 6.46M | 5.88M | 4.50M | 7.71M | 12.20M | 9.76M | 11.80M | 1.50M |
|
Short term Debt
|
| 20.77M | 24.99M | 66.33M | 286.42M | 275.69M | 279.02M | 307.34M | 192.10M | 96.14M |
|
Current Leases
|
| 4.70M | 4.58M | 7.94M | 6.63M | 1,738.79M | 928.84M | 882.11M | -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 | 104.81M | 65.09M | 133.28M | 217.69M | 133.59M |
|
Total Current Liabilities
|
| 1,203.98M | 1,903.56M | 1,214.24M | 1,419.69M | 1,813.69M | 1,579.35M | 1,859.03M | 1,743.96M | 1,315.79M |
|
Non-Current Debt
|
| 3.17M | 24.66M | 23.91M | 65.26M | 124.61M | 108.04M | 198.70M | 64.50M | 166.62M |
|
Convertible Debt
|
| 105.27M | | | 296.33M | 289.75M | 291.88M | 2,063.55M | 505.45M | |
|
Minority Interest
|
| 94.32M | | | | 6.04M | 6.23M | | | |
|
Non-Current Deferred Tax Liability
|
| | | 28.34M | 44.85M | 3.18M | 8.42M | 7.83M | 10.66M | 12.72M |
|
Other Non-Current Liabilities
|
| | | | 4.03M | 4.17M | 21.30M | 15.33M | 7.17M | 3.17M |
|
Total Non-Current Liabilities
|
| 108.70M | 24.71M | 52.25M | 410.46M | 421.71M | 429.64M | 244.26M | 156.52M | 263.92M |
|
Total Liabilities
|
| 1,312.68M | 1,928.27M | 1,266.49M | 1,830.15M | 2,235.40M | 2,008.99M | 2,103.29M | 1,900.48M | 1,600.57M |
|
Total Debt
|
| 23.94M | 49.65M | 90.23M | 351.68M | 400.30M | 387.06M | 506.04M | 256.60M | 262.75M |
|
Common Equity
|
-66.11M | -92.22M | 251.84M | 621.87M | 955.80M | 834.55M | 1,250.78M | 1,288.13M | 1,374.00M | 1,471.38M |
|
Shareholder's Equity
|
-66.11M | -92.22M | 251.84M | 621.87M | 955.80M | 834.55M | 1,250.78M | 1,288.13M | 1,374.00M | 1,494.69M |
|
Liabilities and Shareholders Equity
|
| 1,314.78M | 2,180.11M | 1,888.37M | 2,785.95M | 3,069.95M | 3,259.77M | 3,391.42M | 3,274.48M | 3,095.26M |
|
Treasury Shares
|
| | | 0.19M | 0.87M | 0.55M | 0.32M | 3.28M | 6.28M | 6.17M |
|
Retained Earnings
|
| -95.09M | -66.69M | 241.05M | 540.84M | 318.98M | 650.49M | 728.94M | 812.31M | 919.21M |