|
Assets
|
12.95M | 13.65M | 19.95M | 30.07M | 39.92M | 81.11M | 351.29M | 337.12M | 344.45M | 505.01M | 709.51M | 29.60M | 1869.78M | 1740.03M | 1681.23M | 1638.04M |
|
Cash & Equivalents
|
1.63M | 1.10M | 2.63M | 1.87M | 4.83M | 33.69M | 23.42M | 12.53M | 12.82M | 9.81M | 173.02M | 228.71M | 316.83M | 263.18M | 342.49M | 367.01M |
|
Short-term Investments
|
| | | | | | | | | | | 67.55M | 198.56M | 174.81M | 72.72M | 19.83M |
|
Cash & Current Investments
|
1.63M | 1.10M | 2.63M | 1.87M | 4.83M | 33.69M | 23.42M | 12.53M | 12.82M | 9.81M | 173.02M | 296.26M | 515.39M | 437.99M | 415.20M | 386.84M |
|
Receivables - Net
|
| 5.24M | 7.89M | 14.03M | 18.65M | 20.48M | 48.94M | 55.51M | 60.43M | 76.92M | 94.24M | 106.84M | 112.13M | 119.71M | 131.23M | 150.54M |
|
Receivables - Other
|
| | | | | | | | 0.57M | 0.35M | 1.15M | 1.93M | 1.97M | 1.93M | 0.04M | 0.10M |
|
Receivables
|
| 5.24M | 7.89M | 14.03M | 18.65M | 20.48M | 48.94M | 55.51M | 61.00M | 77.27M | 95.39M | 108.78M | 114.10M | 121.64M | 131.26M | 150.64M |
|
Inventory
|
0.60M | 0.89M | 1.20M | 1.86M | 2.30M | 2.62M | 5.11M | 6.25M | 7.47M | 8.65M | 14.40M | 29.53M | 23.39M | 24.28M | 24.16M | 26.75M |
|
Current Deferred Tax Assets
|
| | | | 0.59M | 0.82M | 16.67M | 1.25M | | | | | | | | |
|
Prepaid Assets
|
0.66M | 1.02M | 0.95M | 0.82M | 1.11M | 1.14M | 4.89M | 4.54M | 4.15M | 7.73M | 6.33M | 11.55M | 12.35M | 15.24M | 17.99M | 20.16M |
|
Current Assets
|
8.52M | 8.74M | 13.18M | 18.58M | 27.49M | 58.74M | 82.36M | 78.83M | 85.88M | 103.67M | 290.74M | 448.73M | 681.51M | 605.29M | 596.81M | 596.02M |
|
Property, Plant & Equipment (Net)
|
| 4.84M | 6.64M | 8.61M | 9.69M | 15.08M | 34.58M | 34.04M | 36.50M | 60.89M | 64.19M | 85.87M | 109.47M | 102.50M | 92.01M | 94.10M |
|
Long-Term Investments
|
| | | | | | | | | | | 29.55M | | | | |
|
Goodwill
|
| | | | | 2.93M | 147.02M | 147.02M | 147.02M | 197.89M | 198.60M | 211.08M | 527.12M | 522.77M | 522.77M | 522.77M |
|
Intangibles
|
| | | 2.80M | 2.98M | 4.91M | 84.00M | 88.91M | 74.17M | 140.03M | 126.64M | 120.65M | 442.32M | 408.26M | 373.13M | 339.68M |
|
Goodwill & Intangibles
|
| | | 2.80M | 2.98M | 7.84M | 231.02M | 235.93M | 221.18M | 337.92M | 325.24M | 331.74M | 969.44M | 931.03M | 895.89M | 862.45M |
|
Long-Term Deferred Tax
|
| | | | | 0.32M | -32.41M | 6.50M | | | | | | | | |
|
Other Non-Current Assets
|
0.09M | 0.07M | 0.13M | 0.08M | 0.15M | 0.14M | 0.13M | 0.17M | 0.89M | | | 21.92M | 7.17M | 5.11M | 4.74M | 5.89M |
|
Non-Current Assets
|
4.43M | 4.91M | 6.77M | 11.49M | 12.43M | 22.36M | 268.93M | 258.29M | 258.58M | 401.35M | 418.77M | 539.60M | 1188.27M | 1134.74M | 1084.42M | 1042.02M |
|
Accounts Payables
|
1.97M | 1.93M | 2.53M | 3.61M | 4.18M | 6.29M | 12.46M | 16.78M | 10.45M | 17.78M | 19.57M | 24.96M | 17.92M | 20.51M | 20.33M | 21.61M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 200.78M |
|
Payables
|
1.97M | 1.93M | 2.53M | 3.61M | 4.18M | 6.29M | 12.46M | 16.78M | 10.45M | 17.78M | 19.57M | 24.96M | 17.92M | 20.51M | 20.33M | 222.38M |
|
Accumulated Expenses
|
1.31M | 1.34M | 2.14M | 2.81M | 2.34M | 3.90M | 7.37M | 8.35M | 9.48M | 19.06M | 21.36M | 24.73M | 38.30M | 40.14M | 53.16M | 62.44M |
|
Short term Debt
|
0.55M | 3.44M | 3.90M | 8.46M | 4.28M | | 8.87M | 3.75M | 3.75M | 7.87M | 5.00M | | | | | |
|
Current Leases
|
1.48M | 2.00M | 2.11M | 2.21M | 2.79M | 3.16M | 4.53M | 4.89M | 5.19M | 6.30M | 5.43M | 4.97M | 6.88M | 6.58M | 5.61M | 3.38M |
|
Current Deferred Revenue
|
| | | | | | | | 1.69M | 2.58M | 2.78M | 4.74M | 6.11M | 7.58M | 2.13M | 0.74M |
|
Total Current Liabilities
|
5.78M | 9.17M | 11.44M | 17.76M | 14.32M | 14.62M | 40.06M | 38.11M | 36.47M | 60.92M | 63.90M | 73.18M | 87.23M | 89.93M | 96.30M | 301.24M |
|
Capital Leases
|
1.53M | 1.35M | 2.61M | 3.10M | 3.29M | 5.19M | 5.04M | 5.38M | 10.54M | 11.55M | 3.20M | 0.97M | 0.07M | | | |
|
Non-Current Debt
|
| | | | 3.29M | | 52.25M | 70.15M | 66.62M | 87.88M | 91.83M | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | 168.12M | 532.48M | 535.32M | 538.20M | 340.33M |
|
Non-Current Deffered Revenue
|
| | | | | | | | 0.28M | 0.93M | | | | | | |
|
Minority Interest
|
| | | | | | 28.60M | 22.87M | 32.62M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.59M | 0.82M | 15.74M | 14.97M | 6.69M | 44.80M | 46.56M | 62.99M | 143.08M | 129.55M | 118.37M | 21.51M |
|
Operating Leases
|
| | | | | | | | | | 24.03M | 42.30M | 72.29M | 68.95M | 67.87M | 60.84M |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.28M | 3.06M | 3.57M | 4.06M | 14.02M | 13.05M | 13.03M | 11.77M |
|
Total Non-Current Liabilities
|
| | | 3.10M | 3.88M | 6.08M | 73.12M | 112.41M | 103.41M | 123.65M | 138.19M | 220.85M | 674.27M | 652.08M | 643.39M | 434.46M |
|
Total Liabilities
|
7.30M | 10.52M | 14.05M | 20.86M | 18.20M | 20.70M | 113.17M | 150.52M | 139.88M | 184.57M | 202.10M | 294.04M | 761.50M | 742.01M | 739.69M | 735.70M |
|
Total Debt
|
0.55M | 3.44M | 3.90M | 8.46M | 7.58M | | 61.12M | 73.90M | 70.37M | 95.75M | 96.83M | | | | | |
|
Common Equity
|
5.64M | 3.13M | 5.90M | 9.22M | 21.71M | 60.41M | 208.52M | 162.32M | 171.96M | 320.44M | 507.41M | 694.29M | 1108.28M | 998.02M | 941.54M | 902.34M |
|
Shareholder's Equity
|
37.19M | 3.13M | 5.90M | 9.22M | 21.71M | 60.41M | 208.52M | 162.32M | 171.96M | 320.44M | 507.41M | 694.29M | 1108.28M | 998.02M | 941.54M | 902.34M |
|
Liabilities and Shareholders Equity
|
12.95M | 13.65M | 19.95M | 30.07M | 39.92M | 81.11M | 351.29M | 337.12M | 344.45M | 505.01M | 709.51M | 29.60M | 1869.78M | 1740.03M | 1681.23M | 1638.04M |
|
Retained Earnings
|
-18.16M | -21.46M | -22.64M | -22.57M | -20.54M | -19.41M | -22.06M | -52.46M | -58.42M | -19.36M | -11.36M | -7.18M | -14.84M | -159.09M | -247.06M | -325.78M |
|
Treasury Shares
|
| | 0.09M | 0.04M | 0.01M | 0.13M | 0.13M | 0.14M | 0.33M | 0.28M | 0.34M | 0.29M | 0.85M | 1.99M | 1.96M | 2.16M |