|
Assets
|
4.02M | | 60.79M | 47.23M | 18.29M | 15.06M | 5.19M | 6.62M | 313.25M | 1,444.33M | 1,195.24M | 1,990.97M | 6,801.32M |
|
Cash & Equivalents
|
| 3.61M | 5.08M | 2.56M | 5.00M | 14.95M | 2.55M | 0.69M | 141.32M | 268.56M | 103.70M | 357.31M | 391.77M |
|
Short-term Investments
|
0.01M | | | | | | | | 65.65M | 223.92M | 2.35M | 7.24M | 18.78M |
|
Cash & Current Investments
|
0.01M | 3.61M | 5.08M | 2.56M | 5.00M | 14.95M | 2.55M | 0.69M | 206.97M | 492.47M | 106.06M | 364.55M | 410.55M |
|
Receivables - Net
|
| 0.27M | 0.22M | 0.14M | 0.10M | 0.01M | | | | 30.00M | | | |
|
Receivables - Other
|
| | | | 0.10M | | | | 74.77M | 26.93M | 0.02M | | 6.34M |
|
Receivables
|
| 0.27M | 0.22M | 0.14M | 0.20M | 0.01M | | | | 56.93M | | | |
|
Finished Goods
|
1.04M | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | 4.79M | | | | | | | | | | |
|
Prepaid Assets
|
0.04M | | 0.44M | 0.34M | 0.43M | 0.09M | 0.46M | 0.80M | 2.40M | 35.15M | 40.83M | 25.59M | 35.61M |
|
Current Assets
|
2.49M | | 7.68M | 4.78M | 5.52M | 15.05M | 3.02M | 1.49M | 286.41M | 684.24M | 277.55M | 1,029.80M | 470.37M |
|
Property, Plant & Equipment (Net)
|
| | 0.05M | 0.06M | 0.03M | 0.01M | 2.18M | 4.83M | 18.23M | 276.24M | 273.03M | 671.77M | 1,549.49M |
|
Long-Term Investments
|
| | | | | | | | | 3.00M | 37.00M | 106.29M | 111.49M |
|
Goodwill
|
| | 4.89M | 4.48M | 0.22M | | | | | | | | 82.75M |
|
Intangibles
|
| | 49.91M | 41.01M | 30.21M | 12.31M | 1.14M | 1.07M | 1.00M | 0.93M | 190.72M | | 2.71M |
|
Goodwill & Intangibles
|
0.49M | | 54.81M | 45.50M | 30.44M | 12.31M | 1.14M | 1.07M | 1.00M | 0.93M | 190.72M | | 85.47M |
|
Long-Term Deferred Tax
|
| | 12.44M | 12.44M | 17.41M | 21.12M | 22.91M | 23.56M | 15.79M | | | | |
|
Other Non-Current Assets
|
1.12M | | 53.10M | 0.01M | 0.20M | | | | 8.41M | 268.56M | 40.90M | 59.79M | 240.65M |
|
Non-Current Assets
|
1.53M | | 53.10M | 42.45M | 12.77M | 0.01M | 2.18M | 5.13M | 26.84M | 760.10M | 917.70M | 961.17M | 6,330.94M |
|
Accounts Payables
|
0.06M | | 3.29M | 6.53M | 7.22M | 1.96M | 1.24M | 1.24M | 1.00M | 34.46M | 43.30M | 11.34M | 12.56M |
|
Notes Payables
|
| | 16.56M | 10.38M | 17.83M | 1.76M | 1.00M | 1.00M | | 728.40M | 732.29M | | |
|
Payables
|
0.06M | | 19.85M | 16.92M | 25.05M | 3.73M | 2.23M | 2.24M | 1.00M | 762.86M | 775.59M | 11.34M | 12.56M |
|
Accumulated Expenses
|
| | | | | | | | | 2.61M | 22.30M | 22.29M | 76.89M |
|
Other Accumulated Expenses
|
| | | | | 2.15M | | 0.51M | 0.51M | 1.74M | 1.17M | | 5.35M |
|
Short term Debt
|
| | 2.09M | 0.03M | 0.08M | | | | | | | | |
|
Current Leases
|
| | | | | | | 0.09M | 0.12M | | 0.33M | 0.12M | 0.24M |
|
Current Taxes
|
| | | | | | | | | | 14.51M | | |
|
Total Current Liabilities
|
| | 21.95M | 16.95M | 20.46M | 7.67M | 2.27M | 1.85M | 1.44M | 11.25M | 26.11M | 33.76M | 95.20M |
|
Capital Leases
|
| | | | | | | | | | | | 3.71M |
|
Non-Current Debt
|
| | 5.40M | 12.22M | 4.67M | | | 1.00M | 0.06M | 728.41M | 732.29M | 325.65M | 2,246.58M |
|
Convertible Debt
|
| | | | | | | 1.00M | | 728.41M | | | |
|
Non-Current Deffered Revenue
|
| | | 1.00M | 1.00M | | | | | | | | |
|
Minority Interest
|
-0.01M | | | | -0.16M | | | | | | | | 6.91M |
|
Liabilities from Discontinued Operations
|
0.03M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 1.82M | 1.04M | 0.05M | 0.06M | | | 1.31M | 22.57M | 24.45M | 154.23M | 88.50M |
|
Operating Leases
|
| | | | | | | 0.12M | | | 1.30M | 0.48M | 27.09M |
|
Other Non-Current Liabilities
|
| | 7.36M | 3.28M | 1.40M | 1.79M | 0.04M | 0.01M | 0.32M | | | | 8.41M |
|
Total Non-Current Liabilities
|
| | 14.59M | 17.60M | 7.11M | 5.88M | 2.23M | 1.12M | 0.06M | 750.98M | 783.19M | 341.29M | 2,570.18M |
|
Total Liabilities
|
0.09M | -12.18M | 36.53M | 34.55M | 27.58M | 7.67M | 2.27M | 2.97M | 1.51M | 765.22M | 809.30M | 375.05M | 2,665.38M |
|
Total Debt
|
| | 7.50M | 12.26M | 4.75M | | | 1.00M | 0.06M | 728.41M | 732.29M | 325.65M | 2,246.58M |
|
Common Equity
|
3.94M | 12.18M | 24.25M | 12.68M | -9.29M | 7.39M | 2.92M | 3.65M | 311.74M | 689.38M | 385.94M | 1,615.92M | 4,135.94M |
|
Shareholder's Equity
|
3.94M | 12.18M | 24.25M | 12.68M | -9.29M | 7.39M | 2.92M | 3.65M | 311.74M | 689.38M | 385.94M | 1,615.92M | 4,135.94M |
|
Liabilities and Shareholders Equity
|
4.02M | | 60.79M | 47.23M | 18.29M | 15.06M | 5.19M | 6.62M | 313.25M | 1,444.33M | 1,195.24M | 1,990.97M | 6,801.32M |
|
Retained Earnings
|
7.04M | | -12.34M | -29.28M | -57.94M | -89.28M | -102.09M | -105.61M | -116.06M | 7.28M | -840.34M | -567.64M | -26.39M |
|
Preferred Shares
|
| | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | |
|
Treasury Shares
|
| | | 0.51M | 0.12M | 0.77M | 0.04M | 0.02M | 0.57M | 0.64M | 1.26M | 5.77M | 7.99M |