|
Cash & Equivalents
|
2.28M | 2.13M | 2.01M | 5.16M | 0.84M | 648.64M | 545.25M | 428.60M | 405.14M | 386.26M | 329.23M | 300.03M | 284.02M | 229.31M |
|
Receivables - Net
|
| | | 0.35M | 0.06M | | | | 0.24M | | | | | |
|
Receivables - Other
|
0.01M | 0.01M | 0.01M | | 0.01M | 2.12M | 2.90M | 0.37M | 0.81M | 2.36M | 3.68M | 5.13M | 1.73M | 1.47M |
|
Receivables
|
| | | 0.35M | 0.07M | 2.12M | 2.90M | 0.37M | 1.05M | 2.36M | 3.68M | | | |
|
Prepaid Assets
|
0.69M | 0.55M | 0.40M | 1.79M | 0.20M | 3.56M | 2.66M | 1.50M | 2.35M | 2.41M | 1.77M | 2.08M | 3.38M | 2.73M |
|
Current Assets
|
2.98M | 2.68M | 2.41M | 7.50M | 1.06M | 654.35M | 650.85M | 600.02M | 583.11M | 564.07M | 513.03M | 497.92M | 408.51M | 369.59M |
|
Property, Plant & Equipment (Net)
|
| | | 69.59M | | 91.55M | 91.76M | 101.10M | 107.90M | 130.85M | 151.47M | 100.04M | 96.59M | 16.34M |
|
Long-Term Investments
|
345.07M | 345.51M | 347.04M | 349.94M | 353.65M | | | 27.79M | 27.43M | 18.41M | 22.63M | 10.05M | 68.91M | 56.14M |
|
Goodwill
|
| | | | | 433.74M | 423.95M | 423.92M | 359.85M | 359.85M | 359.85M | | | |
|
Intangibles
|
5.00M | 5.00M | 5.00M | 0.26M | 5.00M | 1,340.89M | 1,324.08M | 1,290.45M | 1,274.04M | 1,257.59M | 1,241.34M | 1,224.94M | 1,208.30M | 184.05M |
|
Goodwill & Intangibles
|
5.00M | 5.00M | 5.00M | 0.26M | 5.00M | 1,774.63M | 1,748.03M | 1,714.37M | 1,633.88M | 1,617.44M | 1,601.19M | 1,224.94M | 1,208.30M | 184.05M |
|
Other Non-Current Assets
|
| | | | | | | | 2.42M | 2.43M | 2.45M | 2.46M | 2.47M | 2.48M |
|
Non-Current Assets
|
345.07M | 345.51M | 347.04M | 70.64M | 353.65M | 1,867.10M | 1,839.97M | 1,845.38M | 1,774.06M | 1,772.47M | 1,781.09M | 1,341.00M | 1,380.97M | 260.31M |
|
Assets
|
348.05M | 348.20M | 349.45M | 78.14M | 354.71M | 2,521.45M | 2,490.82M | 2,445.40M | 2,357.17M | 2,336.55M | 2,294.11M | 1,838.92M | 1,789.47M | 629.89M |
|
Accounts Payables
|
0.01M | 0.00M | 0.06M | 0.58M | 0.03M | 1.07M | 1.69M | 2.67M | 1.98M | 3.64M | 3.09M | 0.85M | 1.04M | 1.31M |
|
Payables
|
0.01M | 0.00M | 0.06M | 0.58M | 0.03M | 1.07M | 1.69M | 2.67M | 1.98M | 3.64M | 3.09M | 0.85M | 1.04M | 1.31M |
|
Accumulated Expenses
|
0.52M | 0.65M | 1.47M | 2.39M | 5.82M | 2.27M | 7.43M | 7.21M | 11.97M | 18.06M | 7.41M | 10.17M | 10.09M | 11.46M |
|
Other Accumulated Expenses
|
| | | 0.18M | | 1.91M | 0.29M | 0.30M | 0.23M | 0.40M | 6.54M | 9.48M | 29.46M | 8.22M |
|
Current Leases
|
| | | 0.13M | | 0.14M | 0.00M | 0.36M | 0.37M | 0.49M | 0.68M | 0.67M | 1.02M | 1.07M |
|
Total Current Liabilities
|
0.52M | 0.65M | 1.54M | 8.45M | 5.84M | 5.39M | 9.41M | 10.55M | 14.56M | 26.91M | 17.91M | 21.37M | 41.83M | 22.29M |
|
Capital Leases
|
| | | | | | | | | 0.17M | 0.11M | 0.07M | 0.03M | |
|
Non-Current Deffered Revenue
|
11.72M | 11.72M | 11.72M | 11.72M | 11.72M | | | | | | | | | |
|
Preferred Stock Liabilities
|
345.00M | 345.39M | 346.91M | 349.82M | 353.53M | | | | | | | | | |
|
Minority Interest
|
0.28M | 0.53M | 0.49M | | -0.32M | 1,885.32M | 2,157.31M | 1,635.90M | 1,510.86M | 1,478.24M | 1,506.58M | 1,161.32M | 1,114.28M | 438.73M |
|
Operating Leases
|
| | | 0.66M | | 0.58M | | 1.73M | 1.63M | 2.32M | 2.12M | 1.83M | 2.99M | 2.78M |
|
Non-Current Deferred Tax Liability
|
| | | | | 80.57M | 63.61M | 53.09M | 30.98M | 16.35M | 4.31M | 4.70M | 3.08M | 1.90M |
|
Other Non-Current Liabilities
|
12.18M | 5.94M | 7.17M | 2.42M | 29.28M | 1.98M | 2.02M | 70.02M | 54.51M | 27.77M | 81.28M | 8.99M | 7.64M | 16.93M |
|
Total Non-Current Liabilities
|
12.24M | 12.38M | 13.26M | 5.28M | 17.57M | 175.30M | 220.08M | 139.18M | 61.30M | 63.07M | 50.64M | 31.40M | 51.35M | 30.48M |
|
Total Liabilities
|
24.43M | 18.32M | 20.43M | 13.73M | 46.84M | 180.69M | 229.49M | 149.73M | 115.81M | 90.84M | 131.93M | 40.39M | 58.99M | 47.41M |
|
Common Equity
|
-21.38M | -16.03M | -18.38M | 64.40M | -45.66M | 1,885.32M | 2,157.31M | 1,635.90M | 1,510.86M | 1,478.24M | 655.60M | 637.21M | 616.20M | 143.76M |
|
Shareholder's Equity
|
-21.38M | -16.03M | -18.38M | 64.40M | -45.66M | 1,885.32M | 2,157.31M | 1,635.90M | 1,510.86M | 1,478.24M | 655.60M | 637.21M | 616.20M | 143.76M |
|
Liabilities and Shareholders Equity
|
348.05M | 348.20M | 349.45M | 78.14M | 354.71M | 2,521.45M | 2,490.82M | 2,445.40M | 2,357.17M | 2,336.55M | 2,294.11M | 1,838.92M | 1,789.47M | 629.89M |
|
Retained Earnings
|
-21.66M | -16.03M | -18.38M | -224.53M | -45.34M | -58.80M | -89.36M | -78.27M | -82.54M | -81.72M | -116.04M | -235.39M | -263.54M | -675.03M |
|
Treasury Shares
|
| | | 0.23M | 0.23M | 0.97M | 0.97M | 0.85M | 0.24M | 2.13M | 2.46M | 2.13M | 6.51M | 6.48M |
|
Shares Outstanding
|
8.62M | 8.62M | 19.52M | 8.62M | 19.52M | | | | | | | | | |