|
Cash & Equivalents
|
32.59M | 36.26M | 22.34M | 16.32M | 4.34M | 5.30M | 110.35M | 63.15M | 34.36M | 17.54M | 7.20M | 59.92M | 52.60M | 36.32M | 27.30M | 73.10M | 62.96M | 38.82M | 40.10M | 38.60M | 37.71M |
|
Short-term Investments
|
0.31M | 3.64M | 3.69M | 0.22M | 0.35M | 0.05M | 0.36M | 0.75M | 1.00M | 0.92M | 1.19M | 5.58M | 4.88M | 4.61M | 5.00M | 5.12M | 5.14M | 5.29M | 1.21M | 0.75M | 0.75M |
|
Cash & Current Investments
|
32.90M | 39.90M | 26.03M | 16.55M | 4.68M | 5.36M | 110.70M | 63.90M | 35.36M | 18.46M | 8.39M | 65.50M | 57.48M | 40.93M | 32.30M | 78.22M | 68.10M | 44.10M | 41.31M | 39.35M | 38.46M |
|
Receivables - Net
|
| 0.25M | | | | | 0.51M | 0.57M | 0.64M | | | | | | | | | | | | |
|
Receivables - Other
|
| 0.15M | | | | | 0.59M | 0.26M | 2.74M | 6.68M | 4.64M | | | | | | | | | | |
|
Receivables
|
| 0.40M | | | | | 1.10M | 0.83M | 3.37M | | | | | | | | | | | | |
|
Prepaid Assets
|
| 5.19M | 0.16M | 0.24M | 0.26M | | 6.74M | 5.08M | 3.52M | 2.64M | 2.82M | 2.23M | 2.80M | 3.61M | 6.91M | 8.48M | 11.03M | 14.42M | 14.98M | 16.17M | 11.41M |
|
Current Assets
|
| 90.88M | 85.30M | 0.82M | 0.35M | | 213.39M | 170.98M | 124.17M | 100.69M | 109.37M | 172.15M | 179.66M | 166.02M | 182.96M | 242.10M | 215.07M | 184.14M | 191.44M | 156.53M | 135.63M |
|
Property, Plant & Equipment (Net)
|
| 6.15M | | | | | 8.33M | 8.29M | 9.52M | 8.84M | 8.95M | 9.52M | 9.36M | 8.69M | 8.12M | 7.54M | 6.32M | 5.73M | 5.31M | 4.69M | 3.90M |
|
Long-Term Investments
|
| | 316.25M | 316.26M | 316.26M | | | | | | | | | | | | | | | | |
|
Goodwill
|
0.74M | 0.87M | 2.93M | 2.93M | | 2.93M | 1,309.75M | 458.29M | 463.50M | | | | | | | | | | | | |
|
Intangibles
|
| | | | | 2.01M | 814.68M | 793.55M | 772.41M | 751.05M | 730.16M | 709.02M | 687.88M | 666.73M | 645.70M | 624.67M | 594.87M | 574.35M | 553.89M | 533.40M | 512.91M |
|
Goodwill & Intangibles
|
0.74M | 0.87M | 2.93M | 2.93M | | 4.95M | 2,124.43M | 1,251.85M | 1,235.91M | 751.05M | 730.16M | 709.02M | 687.88M | 666.73M | 645.70M | 624.67M | 594.87M | 574.35M | 553.89M | 533.40M | 512.91M |
|
Other Non-Current Assets
|
| | | | | | | | | 15.99M | 18.94M | 18.27M | 19.99M | 19.53M | 19.14M | 18.45M | 17.08M | 19.20M | 33.24M | 36.97M | 31.12M |
|
Non-Current Assets
|
| 15.55M | 15.43M | 316.26M | 316.26M | | 2,143.25M | 1,273.23M | 1,258.96M | 775.88M | 758.05M | 736.81M | 717.23M | 694.95M | 672.97M | 650.65M | 618.26M | 599.28M | 592.43M | 575.05M | 547.93M |
|
Assets
|
| 106.44M | 100.72M | 317.08M | 316.62M | | 2,356.64M | 1,444.21M | 1,383.13M | 876.57M | 867.42M | 908.96M | 896.89M | 860.97M | 855.92M | 892.76M | 833.33M | 783.42M | 783.87M | 731.59M | 683.56M |
|
Accounts Payables
|
| 11.79M | | | | | 21.73M | 20.69M | 24.07M | 11.54M | 15.80M | 9.20M | 11.63M | 8.66M | 11.60M | 7.99M | 13.47M | 8.44M | 11.50M | 14.39M | 9.93M |
|
Notes Payables
|
| | | | | | 2.39M | 1.18M | | | | | | | 1.44M | 0.83M | 0.21M | | 0.80M | 0.46M | 0.11M |
|
Payables
|
| 11.79M | | | | | 24.12M | 21.87M | 24.07M | 11.54M | 15.80M | 9.20M | 11.63M | 8.66M | 13.04M | 8.82M | 13.68M | 8.44M | 12.30M | 14.85M | 10.04M |
|
Accumulated Expenses
|
0.11M | 4.05M | 0.12M | 0.17M | 0.37M | | 10.01M | 11.33M | 12.66M | 16.65M | 21.33M | 22.47M | 21.15M | 36.88M | 28.63M | 39.90M | 49.20M | 29.42M | 27.97M | 29.72M | 35.83M |
|
Short term Debt
|
| 0.09M | | | | | 2.39M | 1.18M | | | | | | | 1.44M | 0.83M | 0.21M | 75.16M | 65.00M | 80.00M | 38.61M |
|
Total Current Liabilities
|
| 90.62M | 0.18M | 0.19M | 0.39M | | 234.40M | 228.83M | 227.14M | 241.66M | 269.66M | 250.40M | 267.30M | 299.37M | 333.65M | 352.25M | 405.32M | 496.42M | 507.03M | 505.00M | 423.95M |
|
Non-Current Debt
|
| 45.39M | | | | | 80.00M | 80.00M | 80.00M | 94.42M | 108.13M | 108.19M | 108.25M | 108.32M | 118.12M | 133.12M | 133.23M | 108.91M | 106.12M | 101.96M | 214.18M |
|
Non-Current Deffered Revenue
|
| 0.22M | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
47.56M | 51.61M | 52.68M | 47.04M | 47.04M | 47.04M | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | 1,752.12M | 1,007.08M | 974.08M | 516.80M | 473.72M | 667.24M | 313.09M | 291.53M | 238.84M | 197.99M | 143.40M | 73.59M | 57.83M | 42.72M | 37.61M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | 0.75M | 0.35M | 0.35M | | |
|
Operating Leases
|
| 3.63M | | | | | 6.33M | 10.58M | 11.16M | 11.52M | 12.82M | 11.80M | 13.56M | 13.62M | 12.94M | 12.19M | 11.16M | 11.34M | 10.98M | 10.31M | 12.05M |
|
Other Non-Current Liabilities
|
| | 5.84M | 15.73M | 10.22M | | 3.58M | 3.67M | 4.68M | 4.79M | 4.91M | 4.91M | 4.91M | 4.91M | 4.91M | 25.45M | 19.72M | 10.31M | 31.66M | 22.16M | 7.53M |
|
Total Non-Current Liabilities
|
| 55.34M | 0.18M | 0.19M | 0.39M | | 107.15M | 99.68M | 103.84M | 112.25M | 391.48M | 372.98M | 390.95M | 422.40M | 465.59M | 502.48M | 549.70M | 623.58M | 631.13M | 622.25M | 657.11M |
|
Total Liabilities
|
99.07M | 145.96M | 6.01M | 15.92M | 10.61M | 272.92M | 341.55M | 328.51M | 330.98M | 353.91M | 396.38M | 377.89M | 395.86M | 427.31M | 470.49M | 527.93M | 569.42M | 633.89M | 662.79M | 644.41M | 664.64M |
|
Total Debt
|
| 45.48M | | | | | 82.39M | 81.18M | 80.00M | 94.42M | 108.13M | 108.19M | 108.25M | 108.32M | 119.56M | 133.96M | 133.44M | 184.06M | 171.12M | 181.96M | 252.79M |
|
Common Equity
|
-99.07M | -130.22M | -154.41M | -183.31M | -215.01M | -272.92M | 262.97M | 108.62M | 78.08M | 5.85M | -2.69M | -136.17M | 187.94M | 142.13M | 146.60M | 166.84M | 120.51M | 75.94M | 63.25M | 44.46M | -18.69M |
|
Shareholder's Equity
|
-99.07M | -130.22M | -154.41M | -183.31M | -215.01M | -272.92M | 262.97M | 108.62M | 78.08M | 5.85M | -2.69M | -136.17M | 187.94M | 142.13M | 146.60M | 166.84M | 120.51M | 75.94M | 63.25M | 44.46M | -18.69M |
|
Liabilities and Shareholders Equity
|
| 106.44M | 100.72M | 317.08M | 316.62M | | 2,356.64M | 1,444.21M | 1,383.13M | 876.57M | 867.42M | 908.96M | 896.89M | 860.97M | 855.92M | 892.76M | 833.33M | 783.42M | 783.87M | 731.59M | 683.56M |
|
Retained Earnings
|
-99.07M | -130.49M | -155.14M | -5.71M | -10.24M | | -50.00M | -204.35M | -215.52M | -309.55M | -318.77M | -328.59M | -341.88M | -367.34M | -386.04M | -398.06M | -444.58M | -503.19M | -523.67M | -544.03M | -575.62M |
|
Treasury Shares
|
1.62M | 4.00M | | | | 1.69M | 4.92M | 0.60M | 0.49M | 0.38M | | | | | | | | | | | |