|
Receivables - Accured
|
0.22M | 0.11M | | | 0.04M | | | | | | | | | 1.04M | | | |
|
Cash & Equivalents
|
229.71M | 161.39M | 220.81M | 435.96M | 718.07M | 4,341.96M | 551.13M | 526.06M | 451.90M | 2,359.59M | 297.42M | 310.67M | 79.33M | 310.67M | 53.60M | 68.26M | 228.06M |
|
Receivables - Net
|
| 0.56M | 1.10M | 0.55M | 1.76M | 4.56M | 1.44M | 0.08M | 3.58M | | 0.74M | | | | | | |
|
Receivables - Other
|
1.59M | 2.30M | | | 34.31M | 242.91M | 4.94M | 43.46M | 1.16M | | 1.97M | | | | | | |
|
Receivables
|
| 2.85M | 1.10M | 0.54M | 36.07M | 247.47M | 6.38M | -0.72M | 4.74M | | 2.72M | | | | | | |
|
Work In Process
|
| | | | 34.31M | | 39.69M | | | | | | | | | | |
|
Inventory
|
| | | | | | 12.45M | 4.07M | 4.63M | | 0.72M | | | | | | |
|
Prepaid Assets
|
12.87M | 19.30M | 18.56M | 32.38M | 29.49M | 200.42M | 29.85M | 15.08M | 11.29M | 102.34M | 7.22M | -22.67M | -4.27M | 3.29M | 4.61M | 2.03M | 4.50M |
|
Current Assets
|
294.59M | 193.14M | 239.64M | 472.54M | 806.32M | 5,215.73M | 747.91M | 644.16M | 509.90M | 3,074.84M | 324.53M | 230.48M | 188.21M | 176.69M | 173.23M | 167.64M | 232.78M |
|
Construction in Progress
|
| | | | | | 3.30M | | 0.87M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
4.00M | 4.27M | 3.77M | 3.98M | 3.81M | 22.32M | 7.15M | 9.13M | 8.55M | 52.58M | 5.07M | 0.20M | 0.19M | 0.20M | 0.19M | 0.17M | 0.15M |
|
Long-Term Investments
|
| | | 112.38M | 100.32M | 578.03M | 55.07M | 32.50M | 4.34M | 11.41M | 1.68M | | | 30.82M | | | |
|
Goodwill
|
23.51M | 23.07M | 23.01M | 23.95M | 24.53M | 162.57M | 25.43M | 24.27M | 22.86M | 162.57M | | | | | | | |
|
Intangibles
|
21.53M | 21.12M | 21.07M | 17.97M | 18.17M | 120.06M | 18.72M | 17.81M | 16.72M | 118.50M | 16.40M | | | | | | |
|
Goodwill & Intangibles
|
45.04M | 44.18M | 44.08M | 41.11M | 42.71M | 282.63M | 44.15M | 42.74M | 39.57M | 281.07M | 16.40M | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | 2.81M | | 2.51M | | | | | | | | |
|
Other Non-Current Assets
|
1.04M | 3.74M | | | 3.46M | 6.13M | 4.17M | 2.30M | 3.51M | 8.26M | 8.18M | 0.46M | 1.44M | 1.36M | 1.29M | 1.22M | 1.15M |
|
Non-Current Assets
|
49.04M | 53.38M | 50.34M | 157.44M | 122.32M | 932.29M | 188.81M | 102.65M | 201.39M | 436.85M | 209.48M | 23.35M | 44.47M | 35.99M | 35.71M | 39.07M | 44.63M |
|
Assets
|
343.63M | 246.53M | 289.98M | 633.04M | 955.73M | 6,148.01M | 876.08M | 745.22M | 572.77M | 3,511.70M | 362.91M | 253.83M | 232.68M | 212.68M | 208.94M | 206.71M | 277.41M |
|
Accounts Payables
|
9.79M | 38.81M | 34.40M | 49.83M | 84.58M | 536.16M | 92.80M | -7.33M | 99.35M | 595.22M | 49.69M | 3.34M | 11.02M | 7.64M | 6.92M | 6.49M | 7.38M |
|
Notes Payables
|
11.57M | 7.09M | | | | | | | 2.67M | | 4.16M | | | | | | |
|
Payables
|
21.36M | 45.91M | 34.40M | 48.88M | 84.58M | 536.16M | 92.80M | -7.44M | 102.01M | 595.22M | 53.85M | 3.34M | 11.02M | 7.64M | 6.92M | 6.49M | 7.38M |
|
Accumulated Expenses
|
| | | | | | 8.22M | | 6.11M | | 6.75M | | | 2.63M | | | |
|
Other Accumulated Expenses
|
| | | | | | | | 9.11M | | 4.87M | | | 1.44M | | | |
|
Short term Debt
|
11.57M | 7.09M | | | | | | | 2.67M | | 4.16M | | | | | | |
|
Current Leases
|
| 0.97M | 1.16M | 1.18M | 1.22M | 9.90M | 4.80M | 6.35M | 3.37M | 27.32M | 3.04M | 0.74M | 0.75M | 0.82M | 0.83M | 0.85M | 0.87M |
|
Current Taxes
|
| | | | | | | | 9.11M | | | | | | | | |
|
Current Deferred Revenue
|
2.05M | | | | 1.13M | | | | 1.22M | 10.56M | 0.31M | | | | | | |
|
Total Current Liabilities
|
50.06M | 83.49M | 35.56M | 51.46M | 86.93M | 550.62M | 97.60M | 88.08M | 106.60M | 663.07M | 57.20M | 13.97M | 11.77M | 8.45M | 7.75M | 7.35M | 16.09M |
|
Convertible Debt
|
9.69M | 9.68M | 9.79M | 9.54M | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.36M | 0.56M | | | | | 35.04M | | 37.66M | 267.64M | 40.57M | | | | | | |
|
Preferred Stock Liabilities
|
421.65M | 440.42M | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 50.98M | | | | | | |
|
Operating Leases
|
| 1.06M | 1.03M | 0.76M | 0.84M | 31.25M | 12.79M | -2.59M | 4.51M | 20.41M | 6.25M | 3.22M | -0.41M | 3.07M | 2.85M | -0.40M | 2.40M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 2.81M | | 2.51M | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 1.33M | 1.24M | 1.35M | 6.20M | 2.34M | -0.15M | 2.39M | 49.00M | 9.68M | -0.11M | -0.11M | -0.11M | | | |
|
Total Non-Current Liabilities
|
| | 47.48M | 79.18M | 1.65M | 682.12M | 27.60M | 145.82M | 32.63M | 1,015.91M | 48.59M | 17.30M | 14.90M | 11.63M | | | |
|
Total Liabilities
|
60.12M | 94.79M | 48.81M | 81.95M | 106.63M | 688.32M | 162.92M | 145.64M | 163.63M | 1,064.91M | 124.28M | 17.19M | 14.80M | 11.52M | 10.60M | 9.97M | 18.50M |
|
Total Debt
|
11.57M | 7.09M | | | | | | | 2.67M | | 4.16M | | | | | | |
|
Common Equity
|
-138.14M | -288.68M | 241.17M | | 849.10M | 5,459.69M | 713.16M | 4,016.07M | 409.14M | 2,446.78M | 238.63M | 236.63M | 217.88M | 201.16M | 198.34M | 196.73M | |
|
Shareholder's Equity
|
-138.14M | -288.68M | | 551.08M | 849.10M | | 713.16M | 599.59M | 409.14M | | 238.63M | | | 201.16M | | 196.73M | 258.92M |
|
Liabilities and Shareholders Equity
|
343.63M | 246.53M | 289.98M | 620.98M | 955.73M | 6,148.01M | 876.08M | 756.96M | 572.77M | 3,511.70M | 362.91M | 253.83M | 232.68M | 212.68M | 208.94M | 206.71M | 277.41M |
|
Treasury Shares
|
0.17M | 0.58M | | | 0.62M | | 0.23M | | 0.23M | | 1.48M | | | 0.41M | | | |
|
Retained Earnings
|
-146.73M | -353.88M | -435.53M | -451.40M | -305.30M | -3099.77M | -681.14M | -806.45M | -964.85M | -7634.95M | -1156.63M | -1256.47M | -1276.98M | -1286.04M | -1289.19M | -1294.69M | -1301.52M |
|
Shares Outstanding
|
1.21M | 1.19M | | | 24.88M | | 28.75M | | 27.07M | | 26.95M | | | 194.07M | | | |