|
Assets
|
55.15M | 266.71M | 379.30M | 464.50M | 417.83M | 1,351.94M | 1,373.36M | 1,615.34M | 1,826.86M |
|
Cash & Equivalents
|
0.36M | 27.97M | 15.63M | 3.23M | 9.24M | 20.30M | 18.45M | 39.60M | 58.60M |
|
Short-term Investments
|
| | | | 78.88M | 28.86M | 10.58M | 11.92M | |
|
Cash & Current Investments
|
0.36M | 27.97M | 15.63M | 3.23M | 88.12M | 49.16M | 29.04M | 51.53M | 58.60M |
|
Receivables - Net
|
| 47.43M | 36.26M | 37.99M | 41.32M | 479.47M | 532.02M | 756.48M | 940.80M |
|
Receivables - Other
|
| 0.20M | 0.30M | 0.20M | 0.20M | | | | |
|
Receivables
|
| 47.63M | 36.56M | 38.19M | 41.52M | 479.47M | 532.02M | 756.48M | 940.80M |
|
Prepaid Assets
|
0.06M | 3.75M | 3.64M | 3.90M | 3.50M | 15.81M | 11.83M | 13.27M | 22.99M |
|
Current Assets
|
0.42M | 105.99M | 75.09M | 94.21M | 135.88M | 603.13M | 652.47M | 881.29M | 1,105.09M |
|
Property, Plant & Equipment (Net)
|
| 11.94M | 17.48M | 23.52M | 22.88M | 25.23M | 34.69M | 44.68M | 52.48M |
|
Goodwill
|
| 101.53M | 109.52M | 109.52M | 106.83M | 365.74M | 369.34M | 376.10M | 376.09M |
|
Intangibles
|
| 42.06M | 124.64M | 182.83M | 98.06M | 340.21M | 288.79M | 273.35M | 240.87M |
|
Goodwill & Intangibles
|
| 143.59M | 234.15M | 292.34M | 204.89M | 705.95M | 658.13M | 649.45M | 616.97M |
|
Long-Term Deferred Tax
|
| | 50.42M | 49.66M | 46.70M | 8.27M | 16.45M | 22.53M | 24.70M |
|
Other Non-Current Assets
|
| 16.19M | 18.20M | 47.23M | 78.88M | 9.26M | 8.44M | 13.65M | 22.72M |
|
Non-Current Assets
|
54.73M | 160.72M | 304.20M | 370.29M | 281.94M | 748.81M | 720.89M | 734.04M | 721.77M |
|
Accounts Payables
|
0.11M | 18.60M | 27.64M | 26.96M | 29.82M | 42.52M | 51.86M | 52.64M | 62.15M |
|
Notes Payables
|
0.03M | 4.85M | 3.28M | | | | | | |
|
Payables
|
0.14M | 23.46M | 30.92M | 26.96M | 29.82M | 42.52M | 51.86M | 52.64M | 62.15M |
|
Accumulated Expenses
|
| 23.47M | 18.71M | 19.32M | 23.82M | 29.53M | 35.98M | 33.02M | 37.56M |
|
Short term Debt
|
| 7.58M | 3.29M | 4.01M | 19.44M | 6.20M | 6.20M | 6.71M | 9.50M |
|
Current Deferred Revenue
|
| | 1.78M | 1.91M | 1.49M | 1.30M | 0.20M | 0.60M | 0.20M |
|
Total Current Liabilities
|
0.15M | 66.48M | 63.28M | 93.00M | 148.85M | 583.57M | 630.00M | 852.07M | 1,051.67M |
|
Non-Current Debt
|
| 267.94M | 402.10M | 485.58M | 357.87M | 604.11M | 598.93M | 631.97M | 920.89M |
|
Non-Current Deffered Revenue
|
1.06M | 1.06M | | | | | | | |
|
Preferred Stock Liabilities
|
48.94M | 48.81M | | | | 210.16M | 235.58M | 258.61M | |
|
Minority Interest
|
| | | 5.65M | | | 1.25M | 1.65M | 1.81M |
|
Other Non-Current Liabilities
|
| 8.70M | 7.94M | 6.61M | 9.67M | 18.35M | 11.64M | 18.76M | 19.33M |
|
Total Non-Current Liabilities
|
| 290.38M | 410.03M | 492.19M | 367.55M | 622.45M | 610.57M | 1,484.03M | 1,972.56M |
|
Total Liabilities
|
1.21M | 356.86M | 473.31M | 585.19M | 516.39M | 1,206.02M | 1,240.57M | 1,502.80M | 1,991.88M |
|
Total Debt
|
| 275.52M | 405.39M | 489.58M | 377.31M | 610.30M | 605.13M | 638.68M | 930.39M |
|
Common Equity
|
5.00M | -95.98M | -94.02M | -120.69M | -98.56M | -64.24M | -104.04M | -147.72M | -166.84M |
|
Shareholder's Equity
|
5.00M | -95.98M | -94.02M | -120.69M | -98.56M | -64.24M | -104.04M | -147.72M | -166.84M |
|
Liabilities and Shareholders Equity
|
55.15M | 266.71M | 379.30M | 464.50M | 417.83M | 1,351.94M | 1,373.36M | 1,615.34M | 1,826.86M |
|
Treasury Shares
|
| | 0.11M | 0.45M | 0.60M | 0.88M | 2.58M | 2.63M | 4.39M |
|
Retained Earnings
|
-0.12M | -90.23M | -94.08M | -127.67M | -102.01M | -100.06M | -102.21M | -134.95M | -147.13M |