|
Cash & Equivalents
|
| 3.32M | | | | | | | | 5.56M | 5.08M | 9.48M | 1.49M | 3.41M | 2.56M | 1.42M | 7.16M | 1.29M | 5.00M | 0.50M | 1.10M | 4.04M | 14.95M | 5.37M | | 3.19M | 2.55M | 1.96M | 1.69M | 1.34M | 0.69M | 0.47M | 0.78M | 17.25M | 141.32M | 211.93M | 170.65M | 32.85M | 268.56M | 118.54M | 89.16M | 64.14M | 103.70M | 124.88M | 127.96M | 357.31M | 357.31M | 324.27M | 256.03M | 164.26M | 391.77M | 196.22M | 109.47M | 826.40M |
|
Short-term Investments
|
0.05M | 0.02M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.65M | 128.87M | 121.58M | 203.26M | 223.92M | 40.79M | 40.01M | 22.53M | 2.35M | 11.93M | 7.51M | 7.10M | 7.24M | 40.85M | 33.99M | 26.50M | 18.78M | 35.80M | 56.10M | 51.70M |
|
Cash & Current Investments
|
0.05M | 3.33M | 0.01M | 0.01M | 0.01M | | | | | 5.56M | 5.08M | 9.48M | 1.49M | 3.41M | 2.56M | 1.42M | 7.16M | 1.29M | 5.00M | 0.50M | 1.10M | 4.04M | 14.95M | 5.37M | | 3.19M | 2.55M | 1.96M | 1.69M | 1.34M | 0.69M | 0.47M | 0.78M | 17.25M | 206.97M | 340.80M | 292.24M | 236.11M | 492.47M | 159.33M | 129.17M | 86.67M | 106.06M | 136.81M | 135.47M | 364.42M | 364.55M | 365.12M | 290.01M | 190.75M | 410.55M | 232.01M | 165.57M | 878.10M |
|
Receivables - Net
|
| | | | | 0.25M | 0.33M | 0.28M | 0.07M | 10.51M | 0.22M | 0.76M | 0.70M | 2.33M | 0.14M | 0.15M | 0.13M | 0.08M | 0.10M | 0.10M | 0.12M | 0.12M | 0.01M | | | 0.10M | | | | | | 0.12M | | | | | | | 30.00M | 30.00M | 30.00M | | | | | | | 8.37M | 18.74M | 2.79M | | | | |
|
Receivables - Other
|
| | | | | | | | | | | 0.38M | 0.38M | 0.38M | | | | | 0.10M | | | | | | | | | | | | | -0.12M | | | 74.77M | | | 12.71M | 26.93M | 29.87M | | 1.00M | 0.02M | 0.17M | 0.76M | 1.19M | | | | | 6.34M | 8.63M | 31.03M | 33.12M |
|
Receivables
|
| | | | | 0.25M | 0.33M | 0.28M | 0.07M | 10.51M | 0.22M | 1.14M | 1.08M | 2.70M | 0.14M | 0.15M | 0.13M | 0.08M | 0.20M | 0.10M | 0.12M | 0.12M | 0.01M | | | 0.10M | | | | | | | | | | | | | 56.93M | 59.87M | 30.00M | | | | | | | 8.37M | 18.74M | 2.79M | | | | |
|
Finished Goods
|
| 0.25M | | 1.04M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | 4.79M | | | 10.53M | | 14.39M | 8.89M | 11.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.11M | 0.07M | 0.06M | 0.04M | 0.03M | | | | | | 0.44M | | | 0.11M | 0.34M | 0.15M | 0.18M | 0.15M | 0.43M | 0.23M | 0.13M | 0.11M | 0.09M | | | 0.55M | 0.46M | 0.31M | 0.24M | 0.21M | 0.80M | 0.91M | 0.74M | 0.63M | 2.40M | 2.51M | 3.57M | 35.75M | 35.15M | 52.77M | 42.13M | 26.02M | 40.83M | 60.24M | 51.80M | 36.34M | 25.59M | 32.57M | 28.16M | 16.73M | 35.61M | 28.07M | 41.22M | 40.38M |
|
Current Assets
|
5.17M | 3.54M | 1.98M | 2.49M | 3.01M | | | | | | 7.68M | | | 7.64M | 4.78M | 3.16M | 9.85M | 2.51M | 5.52M | 1.76M | 2.31M | 4.86M | 15.05M | | | 3.84M | 3.02M | 2.28M | 1.93M | 1.56M | 1.49M | 1.50M | 5.82M | 31.60M | 286.41M | 635.89M | 491.65M | 554.56M | 684.24M | 593.93M | 362.19M | 240.11M | 277.55M | 386.31M | 422.44M | 432.65M | 1,029.80M | 1,640.76M | 371.95M | 239.37M | 470.37M | 291.83M | 236.46M | 961.92M |
|
Property, Plant & Equipment (Net)
|
| | | | 0.01M | | | | | | 0.05M | | | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | | | 3.86M | 2.18M | 2.02M | 1.87M | 5.81M | 4.83M | 3.89M | 4.65M | 5.70M | 18.23M | 41.96M | 80.15M | 93.93M | 276.24M | 333.32M | 314.26M | 403.52M | 273.03M | 714.92M | 783.87M | 741.66M | 671.77M | 802.33M | 929.53M | 1,092.14M | 1,549.49M | 1,566.07M | 1,634.05M | 1,554.67M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 13.52M | 17.00M | 37.00M | 37.00M | 80.19M | 99.92M | 103.04M | 106.29M | 112.20M | 116.28M | 154.05M | 111.49M | 137.21M | 134.26M | 137.14M |
|
Goodwill
|
| | | | | | | | | | 4.89M | | | 4.57M | 4.48M | 4.61M | 4.45M | 4.48M | 0.22M | 0.22M | 0.22M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | 30.85M | 45.36M | 45.36M | 82.75M | 82.75M | 82.78M | 82.78M |
|
Intangibles
|
0.33M | | | | | | | | | | 49.91M | | | 58.68M | 41.01M | 39.63M | 41.50M | 35.99M | 30.21M | 23.71M | 24.05M | 20.40M | 12.31M | | | 1.16M | 1.14M | 1.13M | 1.11M | 1.09M | 1.07M | 1.06M | 1.04M | 1.02M | 1.00M | 0.98M | 0.97M | 0.95M | 0.93M | | | | 190.72M | | | | | 21.66M | 2.19M | 1.98M | 2.71M | 2.43M | 2.15M | 0.77M |
|
Goodwill & Intangibles
|
0.33M | | | 0.49M | 0.47M | | | | | | 54.81M | | | 63.26M | 45.50M | 44.24M | 45.96M | 40.47M | 30.44M | 23.94M | 24.27M | 20.63M | 12.31M | | | 1.16M | 1.14M | 1.13M | 1.11M | 1.09M | 1.07M | 1.06M | 1.04M | 1.02M | 1.00M | 0.98M | 0.97M | 0.95M | 0.93M | | | | 190.72M | | | | | 52.52M | 47.56M | 47.34M | 85.47M | 85.18M | 84.93M | 83.55M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 12.44M | | | | 12.44M | 14.39M | 8.89M | 11.92M | 17.41M | | | | 21.12M | | | | 22.91M | | | | 23.56M | | | | 15.79M | | | | | | | | | | | | | | | 28.65M | | 23.61M | | |
|
Other Non-Current Assets
|
| 0.25M | 1.52M | 1.12M | 0.28M | | | | | | 53.10M | | | 58.94M | 0.01M | 0.21M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 3.90M | | | | | | | | | | | 4.20M | 13.27M | 8.41M | 7.85M | 11.10M | 14.90M | 268.56M | 947.53M | 3.20M | 64.14M | 40.90M | 124.88M | 127.96M | 101.21M | 59.79M | 59.16M | 56.64M | 56.19M | 240.65M | 240.77M | 211.34M | 211.42M |
|
Non-Current Assets
|
0.33M | 0.25M | 1.52M | 1.53M | 0.71M | | | | | | 53.10M | | | 58.94M | 42.45M | 42.46M | 37.09M | 36.19M | 12.77M | 12.13M | 11.80M | 7.83M | 0.01M | | | 5.02M | 2.18M | 2.38M | 2.21M | 6.12M | 5.13M | 4.16M | 4.90M | 5.93M | 26.84M | 50.80M | 92.21M | 109.78M | 760.10M | 947.53M | 1,147.39M | 1,235.67M | 917.70M | 917.62M | 950.80M | 951.13M | 961.17M | 1,316.23M | 2,745.21M | 3,340.78M | 6,330.94M | 6,152.62M | 7,484.99M | 8,191.45M |
|
Assets
|
5.49M | 3.80M | 3.50M | 4.02M | 3.72M | | | | | | 60.79M | | | 66.58M | 47.23M | 45.62M | 46.94M | 38.70M | 18.29M | 13.89M | 14.10M | 12.69M | 15.06M | | | 8.86M | 5.19M | 4.66M | 4.14M | 7.68M | 6.62M | 5.67M | 10.72M | 37.53M | 313.25M | 686.69M | 583.86M | 664.34M | 1,444.33M | 1,541.47M | 1,509.58M | 1,475.78M | 1,195.24M | 1,303.93M | 1,373.24M | 1,383.78M | 1,990.97M | 2,956.99M | 3,117.16M | 3,580.15M | 6,801.32M | 6,444.45M | 7,721.44M | 9,153.38M |
|
Accounts Payables
|
0.08M | 0.11M | 0.21M | 0.06M | 0.15M | | | | | | 3.29M | | | 8.99M | 6.53M | 8.83M | 6.14M | 6.05M | 7.22M | 6.12M | 5.29M | 1.95M | 1.96M | | | 1.33M | 1.24M | 1.17M | 1.07M | 1.07M | 1.24M | 1.31M | 0.83M | 1.01M | 1.00M | 0.34M | 0.44M | 2.81M | 34.46M | 7.71M | 48.58M | 19.05M | 43.30M | 3.23M | 7.15M | 15.22M | 11.34M | 33.27M | 28.84M | 12.56M | 12.56M | 6.49M | 9.84M | 11.43M |
|
Notes Payables
|
0.07M | | | | | | | | | | 16.56M | | | 19.38M | 10.38M | 11.38M | 8.79M | 11.14M | 17.83M | 3.67M | 5.62M | 15.58M | 1.76M | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | 728.40M | 18.10M | 35.00M | 731.30M | 732.29M | 733.26M | 734.23M | 325.27M | | | | | | | | |
|
Payables
|
0.15M | 0.11M | 0.21M | 0.06M | 0.15M | | | | | | 19.85M | | | 28.38M | 16.92M | 20.21M | 14.94M | 17.19M | 25.05M | 9.78M | 10.92M | 17.54M | 3.73M | | | 2.33M | 2.23M | 2.17M | 2.06M | 2.07M | 2.24M | 2.31M | 0.83M | 1.01M | 1.00M | 0.34M | 0.44M | 2.81M | 762.86M | 25.82M | 83.58M | 750.35M | 775.59M | 736.50M | 741.38M | 340.49M | 11.34M | 33.27M | 28.84M | 12.56M | 12.56M | 6.49M | 9.84M | 11.43M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 2.34M | 0.70M | 2.61M | 4.64M | 5.78M | 2.84M | 22.30M | 17.76M | 20.39M | 21.70M | 22.29M | 32.24M | 67.18M | 36.86M | 76.89M | 45.75M | 56.80M | 74.33M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 2.15M | | | | | | | 1.85M | 0.51M | | | | 0.51M | | | | 1.74M | | | 21.20M | 1.17M | | | | | | 2.69M | 3.54M | 5.35M | 15.09M | 23.16M | 22.12M |
|
Short term Debt
|
| | | | | | | | | 2.15M | 2.09M | | | | 0.03M | 0.08M | 0.08M | 0.11M | 0.08M | 0.08M | 0.08M | 0.03M | | | | | | | | | | | | | | | | | | | 35.00M | | | | | | | 4.26M | | 6.28M | | 300.00M | 350.00M | 350.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.12M | 0.02M | | | | 0.26M | 0.16M | 0.31M | 0.33M | 0.34M | 0.17M | 0.15M | 0.12M | 1.35M | 0.32M | 0.37M | 0.24M | 0.87M | 1.05M | 1.32M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.51M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 1.00M | | | | | | | | 1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | | | 21.95M | | | 28.70M | 16.95M | 20.31M | 14.94M | 17.30M | 20.46M | 9.87M | 11.00M | 21.21M | 7.67M | | | 1.47M | 2.27M | 2.33M | 2.26M | 4.06M | 1.85M | 1.40M | 0.93M | 1.13M | 1.44M | 3.11M | 3.49M | 4.07M | 11.25M | 15.33M | 90.14M | 45.59M | 26.11M | 23.82M | 28.34M | 38.17M | 33.76M | 71.13M | 99.21M | 59.79M | 95.20M | 368.37M | 441.02M | 459.37M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.83M | 4.83M | 3.71M | 3.71M | 3.82M | 3.82M |
|
Non-Current Debt
|
| | | | | | | | | | 5.40M | | | | 12.22M | 10.49M | 9.03M | 6.46M | 4.67M | 12.69M | 11.50M | | | | | 1.00M | | | | | 1.00M | 1.00M | 0.06M | 0.06M | 0.06M | 0.06M | | | 728.41M | 729.38M | 730.35M | 731.32M | 732.29M | 733.26M | 734.23M | 325.27M | 325.65M | 326.08M | 326.51M | 618.68M | 2,246.58M | 2,248.55M | 2,250.55M | 3,247.56M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | | | | | | | 728.41M | | 730.35M | 731.32M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.23M | 1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.75M | | | | | | | | | |
|
Minority Interest
|
| -101.00 | -0.01M | -0.01M | -0.01M | | | | | | | | | | | | -0.00M | -0.03M | -0.16M | -0.23M | -0.32M | -0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.91M | 3.95M | 4.56M | 16.68M |
|
Liabilities from Discontinued Operations
|
| 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 1.82M | | | 1.06M | 1.04M | 0.96M | 0.79M | 0.44M | 0.05M | | | | 0.06M | | | | | | | | | | | | 1.31M | | | | 22.57M | 18.72M | 28.79M | 22.96M | 24.45M | 0.07M | | | 154.23M | 52.84M | 20.84M | | 88.50M | | 178.08M | 215.76M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.24M | 0.22M | 0.12M | 0.10M | 0.07M | 0.04M | | -0.02M | | | | 1.07M | 1.07M | 1.13M | 1.30M | 0.91M | 0.42M | 0.39M | 0.48M | 13.06M | 20.44M | 20.39M | 27.09M | 38.05M | 44.76M | 44.91M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 7.36M | | 3.15M | 0.05M | 3.28M | 1.39M | 1.39M | 1.08M | 1.40M | 1.39M | 1.39M | 2.41M | 1.79M | | | 0.15M | 0.04M | 0.08M | 0.12M | 0.05M | 0.01M | 0.00M | 0.01M | 0.03M | 0.32M | 1.91M | 0.72M | 0.55M | | | | | | | | | | 16.98M | 7.99M | 24.25M | 8.41M | 11.84M | 12.04M | 12.25M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 14.59M | | -3.15M | 22.21M | 17.60M | 15.72M | 14.01M | 9.02M | 7.11M | 15.55M | 14.15M | 0.72M | 5.88M | | | 1.00M | 2.23M | 0.18M | 0.16M | 0.13M | 1.12M | 1.09M | 0.13M | 0.11M | 0.06M | 0.06M | 2.63M | 3.37M | 750.98M | 749.74M | 760.21M | 805.28M | 783.19M | 734.24M | 734.65M | 325.65M | 341.29M | 408.96M | 375.29M | 664.77M | 2,570.18M | 2,347.40M | 2,484.21M | 3,518.99M |
|
Total Liabilities
|
0.15M | 0.14M | 0.24M | 0.09M | 0.18M | | | | | | 36.53M | | | 50.91M | 34.55M | 36.04M | 28.95M | 26.33M | 27.58M | 25.42M | 25.15M | 21.92M | 7.67M | | | 2.47M | 2.27M | 2.50M | 2.42M | 4.19M | 2.97M | 2.50M | 1.06M | 1.24M | 1.51M | 2.96M | 3.34M | 3.92M | 765.22M | | | | | | | | | | | | | | | |
|
Total Debt
|
| | | | | | | | | 2.15M | 7.50M | | | | 12.26M | 10.58M | 9.11M | 6.57M | 4.75M | 12.77M | 11.58M | 0.03M | | | | 1.00M | | | | | 1.00M | 1.00M | 0.06M | 0.06M | 0.06M | 0.06M | | | 728.41M | 729.38M | 765.35M | 731.32M | 732.29M | 733.26M | 734.23M | 325.27M | 325.65M | 330.35M | 326.51M | 624.96M | 2,246.58M | 2,548.55M | 2,600.55M | 3,597.56M |
|
Common Equity
|
5.35M | 3.66M | 3.28M | 3.94M | 3.55M | | | | | | 24.25M | | | 15.67M | 12.68M | 9.59M | 17.99M | 12.40M | -9.29M | -11.53M | -11.05M | -9.23M | 7.39M | 8.43M | | 6.39M | 2.92M | 2.16M | 1.72M | 3.49M | 3.65M | 3.17M | 9.66M | 36.29M | 311.74M | 683.72M | 580.52M | 660.42M | 689.38M | 776.39M | 640.75M | 609.07M | 385.94M | 545.87M | 594.50M | 1,019.95M | 1,615.92M | 2,476.89M | 2,642.66M | 2,855.59M | 4,135.94M | 3,728.68M | 4,796.21M | 5,175.01M |
|
Shareholder's Equity
|
5.35M | 3.66M | 3.28M | 3.94M | 3.55M | | | | | | 24.25M | | | 15.67M | 12.68M | 9.59M | 17.99M | 12.40M | -9.29M | -11.53M | -11.05M | -9.23M | 7.39M | 8.43M | | 6.39M | 2.92M | 2.16M | 1.72M | 3.49M | 3.65M | 3.17M | 9.66M | 36.29M | 311.74M | 683.72M | 580.52M | 660.42M | 689.38M | 776.39M | 640.75M | 609.07M | 385.94M | 545.87M | 594.50M | 1,019.95M | 1,615.92M | 2,476.89M | 2,642.66M | 2,855.59M | 4,135.94M | 3,728.68M | 4,796.21M | 5,175.01M |
|
Liabilities and Shareholders Equity
|
5.49M | 3.80M | 3.50M | 4.02M | 3.72M | | | | | | 60.79M | | | 66.58M | 47.23M | 45.62M | 46.94M | 38.70M | 18.29M | 13.89M | 14.10M | 12.69M | 15.06M | | | 8.86M | 5.19M | 4.66M | 4.14M | 7.68M | 6.62M | 5.67M | 10.72M | 37.53M | 313.25M | 686.69M | 583.86M | 664.34M | 1,444.33M | 1,541.47M | 1,509.58M | 1,475.78M | 1,195.24M | 1,303.93M | 1,373.24M | 1,383.78M | 1,990.97M | 2,956.99M | 3,117.16M | 3,580.15M | 6,801.32M | 6,444.45M | 7,721.44M | 9,153.38M |
|
Retained Earnings
|
-3.07M | -4.66M | -6.55M | 7.04M | 7.64M | | | | | | -12.34M | | | -25.37M | -29.28M | -33.17M | -25.26M | -31.54M | -57.94M | -61.55M | -63.75M | -70.43M | -89.28M | | | -97.70M | -102.09M | -103.14M | -103.70M | -104.46M | -105.61M | -106.67M | -108.83M | -110.82M | -116.06M | -32.90M | -143.73M | -164.58M | 7.28M | -163.36M | -374.92M | -1.13M | -840.34M | -847.58M | -866.71M | -802.57M | -567.64M | -230.47M | -430.13M | -554.91M | -26.39M | -559.59M | 248.65M | 371.78M |
|
Preferred Shares
|
| | | | | | | | | | 93.00 | | | 80.00 | 78.00 | 78.00 | 78.00 | 78.00 | 20.00 | 78.00 | 78.00 | 78.00 | 1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.51M | | | | 0.12M | | | 7.49M | 0.77M | 0.73M | 0.73M | | 0.04M | | | | 0.02M | | 2.07M | 1.37M | 0.57M | 0.28M | 0.20M | 0.10M | 0.64M | 1.19M | 1.06M | 1.26M | 1.26M | 1.50M | 3.85M | 3.75M | 5.77M | 0.86M | 1.24M | 1.55M | 7.99M | 8.87M | 9.31M | 8.55M |