|
Accumulated Depreciation
|
| | | | | | 6.80M | 5.68M | 5.00M | 7.52M |
|
Receivables - Doubtful
|
| | | | | | | | 0.03M | 0.04M |
|
Loans - Loss Allowance
|
| 15.62M | 79.81M | 82.88M | | 0.00M | 41.40M | | | |
|
Loans - Adjustments
|
| | | -29.47M | | | | | | |
|
Assets
|
| 1,073.16M | 2,978.72M | 2,363.96M | 2,637.48M | 2,053.34M | 2,211.21M | 1,848.06M | 1,758.08M | 1,707.59M |
|
Cash & Equivalents
|
33.50M | 120.77M | 1,321.35M | 413.21M | 410.95M | 235.64M | 324.12M | 505.48M | 1,015.13M | 584.07M |
|
Receivables - Net
|
| | | 12.25M | 27.33M | 17.02M | 32.14M | | 3.67M | 4.73M |
|
Receivables - Other
|
| 88.49M | 84.72M | 133.67M | 433.15M | 27.53M | 4.94M | 0.20M | 97.29M | 60.32M |
|
Receivables
|
| | | 145.91M | 460.49M | 44.54M | 37.07M | | 100.96M | 65.05M |
|
Inventory
|
| | | | | 477.00M | 464.40M | | | |
|
Prepaid Assets
|
| 45.27M | 74.14M | 264.45M | 235.41M | 116.83M | 247.95M | 305.35M | 94.41M | 264.84M |
|
Current Assets
|
| 1,044.71M | 2,948.77M | 2,107.36M | 2,445.27M | 1,791.64M | 1,917.28M | 1,603.34M | 1,431.00M | 1,389.11M |
|
Construction in Progress
|
| | | | | | 16.22M | | | |
|
Property, Plant & Equipment (Net)
|
| 0.74M | 0.71M | 3.81M | 13.33M | 46.43M | 102.18M | 112.20M | 184.28M | 217.29M |
|
Long-Term Investments
|
| 9.83M | 6.84M | 4.83M | 6.43M | 53.53M | 13.43M | 31.00M | 30.00M | 20.02M |
|
Goodwill
|
| | | 1.00M | | 0.12M | 0.13M | | | |
|
Intangibles
|
| 0.02M | 0.91M | 1.06M | 0.98M | 1.30M | 1.71M | 1.41M | 0.44M | 0.30M |
|
Goodwill & Intangibles
|
| 0.02M | 0.91M | 2.06M | 0.98M | 1.42M | 1.83M | 1.41M | 0.44M | 0.30M |
|
Long-Term Deferred Tax
|
| 2.68M | 17.75M | 35.40M | 41.70M | 23.75M | 13.53M | | | |
|
Other Non-Current Assets
|
| | 346.23M | 49.43M | 180.65M | 64.25M | 27.58M | 65.40M | 218.89M | 275.23M |
|
Non-Current Assets
|
| 28.44M | 29.95M | 256.60M | 192.21M | 261.69M | 293.92M | 244.72M | 327.08M | 318.48M |
|
Accounts Payables
|
| 32.52M | 48.52M | 73.81M | 103.17M | 51.62M | 59.14M | 42.87M | 42.23M | 35.90M |
|
Notes Payables
|
| 630.73M | 1,226.41M | 561.48M | 150.76M | | | 4.21M | | 98.64M |
|
Payables
|
| 663.24M | 1,274.93M | 635.29M | 253.93M | 51.62M | 59.14M | 47.08M | 42.23M | 134.54M |
|
Accumulated Expenses
|
| 2.42M | 12.55M | 13.38M | | | 2.61M | 0.15M | 0.15M | 1.00M |
|
Other Accumulated Expenses
|
| 2.66M | 10.90M | 24.26M | 22.59M | 11.06M | 11.35M | 6.85M | 10.28M | 8.20M |
|
Short term Debt
|
| 630.73M | 1,226.41M | 561.48M | 150.76M | 0.00M | 0.68M | 23.65M | 44.07M | 98.64M |
|
Current Leases
|
| | | | 3.15M | 3.64M | 5.81M | 0.92M | 4.22M | 2.56M |
|
Current Taxes
|
| 15.44M | 41.25M | 50.74M | 84.71M | 12.36M | 12.14M | 13.16M | 15.75M | 4.58M |
|
Current Deferred Revenue
|
| | | | | 32.15M | 3.13M | | | |
|
Total Current Liabilities
|
| 682.70M | 1,434.00M | 730.04M | 559.82M | 72.43M | 77.44M | 84.81M | 106.27M | 154.00M |
|
Non-Current Debt
|
| 11.47M | 78.39M | 60.13M | | 163.55M | 208.99M | 116.25M | | |
|
Convertible Debt
|
| | | | 336.06M | 125.98M | 106.93M | | | |
|
Preferred Stock Liabilities
|
| 896.20M | | | | 1.45M | 1.60M | | | |
|
Minority Interest
|
| | | | | 1.53M | 1.06M | | | |
|
Operating Leases
|
| | | 4.02M | 6.26M | 15.94M | 26.17M | 0.06M | 5.60M | 6.67M |
|
Non-Current Deferred Tax Liability
|
| | | | 25.71M | 11.61M | 10.63M | 0.31M | | |
|
Other Non-Current Liabilities
|
| 0.94M | 6.83M | 44.01M | | | 1.57M | | | |
|
Total Non-Current Liabilities
|
| 11.47M | 78.39M | 60.13M | 364.88M | 155.64M | 168.54M | 17.22M | 5.60M | 6.67M |
|
Total Liabilities
|
1,048.35M | 694.17M | 1,512.39M | 790.16M | 924.70M | 228.07M | 245.99M | 102.03M | 111.87M | 160.67M |
|
Total Debt
|
| 642.19M | 1,304.80M | 621.60M | 150.76M | 163.55M | 209.67M | 139.90M | 44.07M | 98.64M |
|
Common Equity
|
-1048.35M | -517.22M | 1,466.33M | 1,573.79M | 1,712.78M | 1,825.26M | 1,964.14M | 1,746.03M | 1,646.21M | 1,546.92M |
|
Shareholder's Equity
|
-1048.35M | -517.22M | 1,466.33M | 1,573.79M | 1,712.78M | 1,825.26M | 1,964.14M | 1,746.03M | 1,646.21M | 1,546.92M |
|
Liabilities and Shareholders Equity
|
| 1,073.16M | 2,978.72M | 2,363.96M | 2,637.48M | 2,053.34M | 2,211.21M | 1,848.06M | 1,758.08M | 1,707.59M |
|
Treasury Shares
|
| 2.09M | 0.67M | 5.03M | 6.42M | 0.22M | 12.96M | 3.23M | 4.51M | 23.57M |
|
Retained Earnings
|
| -529.36M | 379.26M | 736.96M | 1,196.71M | 1,274.39M | 1,397.30M | 1,238.08M | 1,208.24M | 1,187.80M |