|
Assets
|
| 151.65M | 469.47M | 576.27M | 982.05M | 949.07M | 846.85M | 716.18M | 455.76M | 314.59M | 359.86M | 215.98M | 151.04M | 145.27M |
|
Cash & Equivalents
|
19.63M | 10.40M | 49.51M | 27.47M | 135.78M | 62.61M | 68.11M | 96.88M | 65.79M | 51.79M | 36.42M | 4.86M | 7.58M | 29.52M |
|
Receivables - Net
|
| 0.14M | 1.28M | 14.58M | 25.10M | 21.64M | 19.77M | 21.18M | 20.65M | 16.49M | 1.34M | 0.98M | 0.90M | 0.93M |
|
Receivables - Other
|
| 0.53M | 5.29M | 12.62M | 23.60M | 16.79M | 17.91M | 4.13M | 2.03M | 0.23M | 0.57M | 12.83M | 0.67M | 0.24M |
|
Receivables
|
| 0.67M | 6.57M | 27.20M | 48.70M | 38.43M | 37.69M | 25.31M | 22.68M | 16.72M | 1.91M | 13.80M | 1.57M | 1.16M |
|
Inventory
|
| | | 25.79M | 26.56M | 21.14M | 20.49M | 20.57M | 16.10M | 11.36M | 0.33M | 0.29M | | |
|
Prepaid Assets
|
| 2.16M | 2.71M | 3.76M | 6.63M | 7.36M | 7.06M | 5.33M | 5.83M | 7.19M | 5.47M | 5.07M | 4.33M | 3.34M |
|
Current Assets
|
| 13.53M | 187.56M | 174.77M | 323.80M | 315.18M | 154.05M | 285.48M | 234.64M | 148.95M | 156.63M | 118.16M | 68.75M | 102.41M |
|
Buildings
|
| | 0.94M | 7.26M | 7.52M | 8.12M | 18.18M | 20.10M | 11.77M | 12.09M | 2.59M | 2.59M | 2.63M | 2.63M |
|
Construction in Progress
|
| 0.01M | 0.31M | 1.00M | 2.19M | 4.51M | 14.11M | 10.50M | 5.23M | 2.75M | 1.83M | 0.53M | 1.58M | 9.02M |
|
Land & Improvements
|
| | 4.29M | 7.57M | 9.12M | 10.90M | 11.77M | 10.79M | 9.81M | 9.84M | 4.82M | 4.56M | 3.46M | 3.19M |
|
Property, Plant & Equipment (Net)
|
| | 16.63M | 38.00M | 42.74M | 64.67M | 112.67M | 86.90M | 43.95M | 34.92M | 8.60M | 7.33M | 7.11M | 13.83M |
|
Long-Term Investments
|
| 5.73M | 60.58M | 27.11M | 105.45M | 23.66M | 18.87M | 2.14M | 1.46M | | 48.56M | | | |
|
Goodwill
|
| | 13.82M | 101.06M | 165.17M | 157.18M | 93.75M | 83.99M | 54.12M | 37.77M | 37.55M | 36.92M | 26.61M | 19.14M |
|
Intangibles
|
| 29.51M | 41.96M | 65.95M | 247.53M | 225.62M | 232.88M | 88.96M | 68.35M | 65.40M | 52.29M | 44.45M | 40.70M | 4.46M |
|
Goodwill & Intangibles
|
| 29.51M | 55.78M | 167.01M | 412.70M | 382.79M | 326.63M | 172.95M | 122.47M | 103.17M | 89.84M | 81.38M | 67.31M | 23.59M |
|
Other Non-Current Assets
|
| 1.08M | 1.12M | 1.27M | 3.73M | 6.99M | 6.99M | 156.36M | 111.44M | 9.85M | 45.30M | 1.02M | 0.77M | 0.37M |
|
Non-Current Assets
|
| 138.11M | 281.92M | 401.50M | 658.25M | 633.89M | 692.80M | 430.69M | 30.55M | 165.64M | 203.23M | 97.82M | 82.29M | 42.85M |
|
Accounts Payables
|
| 0.63M | 1.06M | 6.27M | 4.97M | 8.48M | 8.70M | 11.97M | 5.53M | 4.60M | 3.11M | 4.07M | 1.73M | 3.53M |
|
Notes Payables
|
| | | | | | | | | | | 43.22M | | |
|
Payables
|
| 0.63M | 1.06M | 6.27M | 4.97M | 8.48M | 8.70M | 11.97M | 5.53M | 4.60M | 3.11M | 47.29M | 1.73M | 3.53M |
|
Accumulated Expenses
|
| 3.77M | 5.16M | 7.74M | 19.05M | 6.54M | 6.47M | 9.96M | 13.20M | 8.10M | 7.86M | 6.38M | 8.25M | 8.42M |
|
Other Accumulated Expenses
|
| 2.21M | 4.22M | 5.73M | 7.95M | 15.78M | 21.08M | 19.00M | 11.67M | 9.55M | 7.82M | 5.00M | 6.22M | 4.81M |
|
Short term Debt
|
| 0.10M | 1.60M | 2.27M | 0.93M | 0.82M | 0.50M | 0.48M | 31.67M | 0.36M | 0.07M | 43.22M | | |
|
Current Leases
|
| 0.05M | 0.03M | | | | | | 2.63M | 2.66M | 1.39M | 1.21M | 1.20M | 0.96M |
|
Current Deferred Revenue
|
| 2.50M | 73.57M | 113.21M | 197.73M | 310.14M | 236.40M | 57.82M | 53.83M | 6.99M | 24.51M | 1.84M | 2.33M | 2.52M |
|
Total Current Liabilities
|
| 16.72M | 19.83M | 47.48M | 75.90M | 94.61M | 80.17M | 61.56M | 122.91M | 42.13M | 34.65M | 78.64M | 22.98M | 21.52M |
|
Capital Leases
|
| 0.04M | 0.01M | | | | | | | | | | | |
|
Non-Current Debt
|
| | 1.65M | 8.69M | 7.60M | 7.56M | 7.54M | 211.22M | 186.32M | 171.52M | 179.88M | | | |
|
Non-Current Deffered Revenue
|
| 48.67M | 65.78M | 96.69M | 162.36M | 256.78M | 193.53M | 46.73M | 48.14M | 23.02M | 23.02M | 1.82M | 1.82M | 1.93M |
|
Preferred Stock Liabilities
|
117.95M | 211.40M | | | | | | | | | | | | |
|
Minority Interest
|
| | 14.62M | 24.53M | 10.81M | 9.01M | 12.91M | 15.87M | | | | | | 28.22M |
|
Liabilities from Discontinued Operations
|
| | | | | | | 10.96M | 50.54M | 14.05M | 12.85M | | | |
|
Operating Leases
|
| | | | | | | | 10.12M | 7.74M | 8.75M | 6.99M | 5.89M | 4.55M |
|
Non-Current Deferred Tax Liability
|
| | | | 21.80M | 17.01M | 34.03M | 12.29M | 18.08M | 12.62M | 18.54M | 11.44M | 10.95M | 1.27M |
|
Other Non-Current Liabilities
|
| 1.11M | 0.87M | 0.70M | 0.80M | 3.87M | 3.45M | 3.13M | | 0.10M | 0.05M | | | 50.54M |
|
Total Non-Current Liabilities
|
| 65.43M | 87.26M | 166.28M | 276.37M | 375.95M | 296.86M | 334.32M | 0.09M | 247.31M | 252.46M | | | 28.00M |
|
Total Liabilities
|
221.26M | 66.54M | 88.13M | 166.98M | 277.16M | 379.82M | 300.31M | 337.45M | 384.05M | 247.41M | 252.51M | 89.72M | 32.55M | 78.53M |
|
Total Debt
|
| 0.10M | 3.26M | 10.97M | 8.53M | 8.38M | 8.04M | 211.69M | 217.99M | 171.88M | 179.96M | 43.22M | | |
|
Common Equity
|
-221.26M | -321.55M | 381.34M | 409.29M | 704.89M | 569.25M | 546.54M | 378.72M | 71.71M | 67.17M | 107.35M | 126.26M | 118.50M | 38.51M |
|
Shareholder's Equity
|
-221.26M | -321.55M | 381.34M | 409.29M | 704.89M | 569.25M | 546.54M | 378.72M | 71.71M | 67.17M | 107.35M | 126.26M | 118.50M | 38.51M |
|
Liabilities and Shareholders Equity
|
| 151.65M | 469.47M | 576.27M | 982.05M | 949.07M | 846.85M | 716.18M | 455.76M | 314.59M | 359.86M | 215.98M | 151.04M | 145.27M |
|
Retained Earnings
|
| -321.55M | -376.41M | -458.24M | -542.73M | -729.34M | -847.82M | -1330.55M | -1652.87M | -1823.39M | -1915.56M | -1868.57M | -1964.47M | -2090.71M |
|
Treasury Shares
|
| | | | | | | 0.97M | 1.78M | 1.73M | 0.47M | 0.70M | 7.48M | 4.00M |