|
Cash & Equivalents
|
0.03M | 0.02M | 1.27M | 11.88M | 0.81M | 1.81M | 1.35M | 1.66M | 1.79M | 36.47M | 25.69M | 15.08M | 21.58M | 6.43M | 6.66M | 11.63M | 11.97M | 7.11M | 4.75M | 12.33M | 9.10M | 4.00M | 1.82M |
|
Short-term Investments
|
| | | | | | | | | 11.42M | 11.42M | 11.42M | | | | | | | | | | | |
|
Cash & Current Investments
|
0.03M | 0.02M | 1.27M | 11.88M | 0.81M | 1.81M | 1.35M | 1.66M | 1.79M | 47.88M | 37.11M | 26.50M | 21.58M | 6.43M | 6.66M | 11.63M | 11.97M | 7.11M | 4.75M | 12.33M | 9.10M | 4.00M | 1.82M |
|
Receivables - Net
|
| | | | | | | | | 0.92M | 7.66M | 6.20M | 4.51M | 4.61M | 0.71M | 0.22M | | | 3.10M | 0.29M | 0.29M | 0.29M | 0.29M |
|
Receivables - Other
|
| | | | | | | 4.07M | | 2.11M | 1.77M | 2.42M | 0.33M | 0.20M | 0.83M | 1.19M | 1.24M | 1.24M | 1.22M | 1.20M | 1.25M | 1.26M | 1.26M |
|
Receivables
|
| | | | | | | | | 3.03M | 9.44M | 8.62M | 4.84M | 4.81M | 1.54M | 1.41M | | | 4.32M | 1.50M | 1.55M | 1.56M | 1.56M |
|
Prepaid Assets
|
| | 0.16M | 0.12M | 0.15M | 0.09M | 0.05M | 13.30M | | 36.89M | 32.66M | 27.66M | 23.74M | 19.36M | 14.87M | 8.91M | 6.02M | 4.74M | 1.69M | 1.65M | 2.06M | 2.18M | 1.34M |
|
Current Assets
|
| | 1.43M | 1.14M | 0.95M | 0.67M | 0.40M | 19.04M | 0.04M | 76.38M | 67.78M | 51.36M | 50.16M | 31.23M | 23.07M | 21.95M | 19.23M | 13.09M | 10.76M | 15.47M | 12.68M | 7.73M | 4.72M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.75M | | 0.95M | 2.48M | 3.43M | 4.12M | 4.71M | 4.89M | 4.91M | 4.89M | 4.92M | 4.87M | 5.16M | 5.22M | 5.11M | 4.98M |
|
Long-Term Investments
|
| | 230.01M | 230.01M | 230.00M | 230.00M | 230.01M | 230.01M | 121.35M | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | 84.22M | | 3,537.21M | 3,473.53M | 3,363.16M | 3,495.52M | 3,374.61M | 3,253.71M | 3,132.80M | 3,011.88M | 2,890.98M | 2,771.97M | 1,898.22M | 1,779.58M | 1,660.94M | 1,542.30M |
|
Goodwill & Intangibles
|
| | | | | | | 84.22M | | 3,537.21M | 3,473.53M | 3,363.16M | 3,495.52M | 3,374.61M | 3,253.71M | 3,132.80M | 3,011.88M | 2,890.98M | 2,771.97M | 1,898.22M | 1,779.58M | 1,660.94M | 1,542.30M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 0.86M | -0.86M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | 11.40M | 11.40M | 11.40M | | | | | | | | |
|
Non-Current Assets
|
| | 230.01M | 230.01M | 230.00M | 230.00M | 230.01M | 84.97M | 121.35M | 3,538.16M | 3,476.01M | 3,366.59M | 3,499.64M | 3,379.33M | 3,258.97M | 3,138.05M | 3,017.08M | 2,896.18M | 2,777.09M | 1,903.61M | 1,785.00M | 1,666.21M | 1,547.41M |
|
Assets
|
| 0.14M | 231.44M | 231.15M | 230.96M | 230.67M | 230.41M | 104.01M | 121.39M | 3,614.54M | 3,543.79M | 3,417.95M | 3,549.80M | 3,410.56M | 3,282.03M | 3,159.99M | 3,036.32M | 2,909.27M | 2,787.85M | 1,919.08M | 1,797.67M | 1,673.94M | 1,552.13M |
|
Accounts Payables
|
| 0.00M | 0.07M | 1.16M | | | 2.92M | 4.61M | 5.72M | 29.57M | 32.47M | 8.42M | 5.52M | 7.26M | 6.64M | 6.24M | 11.51M | 13.05M | 10.77M | 13.97M | 14.35M | 11.19M | 12.12M |
|
Notes Payables
|
| | | | | | | | 0.75M | | | | | | | | | | | | | | |
|
Payables
|
| 0.00M | 0.07M | 1.16M | | | 2.92M | 4.61M | 6.47M | 29.57M | 32.47M | 8.42M | 5.52M | 7.26M | 6.64M | 6.24M | 11.51M | 13.05M | 10.77M | 13.97M | 14.35M | 11.19M | 12.12M |
|
Accumulated Expenses
|
| | | 1.16M | 1.17M | 2.83M | | 94.55M | | 111.32M | 1.47M | 2.77M | 4.47M | 22.47M | 50.95M | 73.84M | | | 11.10M | 33.30M | 1.58M | 1.69M | 16.64M |
|
Other Accumulated Expenses
|
| | | | | | | 3.49M | | 11.06M | 62.64M | 72.00M | 80.57M | 77.73M | 14.59M | 19.31M | 17.01M | 15.60M | 14.81M | 14.77M | 15.92M | 16.87M | 32.70M |
|
Short term Debt
|
| 0.07M | | | | | | 39.70M | | 9.00M | 10.06M | 9.61M | 19.80M | | | 0.04M | 0.19M | 0.13M | 0.11M | 0.21M | 0.13M | 0.10M | 0.08M |
|
Total Current Liabilities
|
| 0.12M | 0.08M | 1.17M | 1.18M | 2.83M | 2.92M | 54.06M | 6.47M | 799.68M | 882.99M | 115.72M | 109.41M | 106.62M | 42.54M | 46.51M | 82.77M | 90.49M | 1,205.99M | 1,265.31M | 521.83M | 562.94M | 712.22M |
|
Non-Current Debt
|
| | | | | | | | | 125.76M | 125.76M | 125.76M | 130.71M | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 8.05M | 8.05M | 8.05M | 8.05M | 8.05M | 8.05M | 8.05M | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 230.00M | 230.00M | 208.21M | 203.54M | 230.00M | 230.00M | 121.33M | 2.42M | 1.36M | 1.81M | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | 4.35M | | 2,360.52M | 2,251.82M | 2,077.59M | 1,894.01M | 1,669.17M | 1,358.37M | 1,146.74M | 980.84M | 772.80M | 546.64M | -228.99M | -301.68M | -396.87M | -280.55M |
|
Operating Leases
|
| | | | | | | | | | | | | | 0.26M | 0.23M | 0.20M | 0.17M | 0.14M | 0.10M | 0.07M | 0.03M | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 130.71M | 130.71M | 0.21M | | 128.00M | 3.24M | 3.89M | 3.87M | 4.58M | 4.58M |
|
Total Non-Current Liabilities
|
| | | | | | | 255.41M | | 1,148.16M | 1,181.07M | 1,230.67M | | 1,476.37M | 1,507.66M | 1,740.65M | | 1,747.27M | 1,937.63M | 2,043.60M | 2,156.31M | 2,273.38M | 2,391.94M |
|
Total Liabilities
|
-0.02M | 0.12M | 21.26M | 22.58M | 17.75M | 22.13M | 21.14M | 255.41M | 20.20M | 1,148.16M | 1,181.07M | 1,230.67M | 1,536.26M | 1,607.08M | 1,638.37M | 1,740.87M | 1,792.82M | 1,875.27M | 1,940.86M | 2,047.49M | 2,160.17M | 2,277.96M | 2,396.52M |
|
Total Debt
|
| 0.07M | | | | | | 39.70M | | 134.76M | 135.82M | 135.37M | 150.51M | | | 0.04M | 0.19M | 0.13M | 0.11M | 0.21M | 0.13M | 0.10M | 0.08M |
|
Common Equity
|
0.02M | 0.02M | -24.82M | -115.85M | -16.79M | -129.30M | -141.67M | -151.41M | -165.40M | 2,463.97M | 2,361.37M | 2,185.47M | 2,013.54M | 1,803.48M | 1,643.66M | 1,419.13M | 1,243.50M | 1,034.01M | 846.99M | -128.41M | -362.50M | -604.03M | -844.39M |
|
Shareholder's Equity
|
0.02M | 0.02M | -24.82M | -115.85M | -16.79M | -129.30M | -141.67M | -151.41M | -165.40M | 2,463.97M | 2,361.37M | 2,185.47M | 2,013.54M | 1,803.48M | 1,643.66M | 1,419.13M | 1,243.50M | 1,034.01M | 846.99M | -128.41M | -362.50M | -604.03M | -844.39M |
|
Liabilities and Shareholders Equity
|
| 0.14M | 231.44M | 231.15M | 230.96M | 230.67M | 230.41M | 104.01M | 121.39M | 3,614.54M | 3,543.79M | 3,417.95M | 3,549.80M | 3,410.56M | 3,282.03M | 3,159.99M | 3,036.32M | 2,909.27M | 2,787.85M | 1,919.08M | 1,797.67M | 1,673.94M | 1,552.13M |
|
Retained Earnings
|
| -0.00M | -19.82M | -21.43M | 2.58M | -2.09M | -20.74M | -18.23M | -20.14M | -23.67M | -25.74M | -29.20M | -34.12M | -42.34M | -62.10M | -85.55M | -104.43M | -129.60M | -159.42M | -446.05M | -567.70M | -710.83M | -878.63M |