|
Cash & Equivalents
|
1.12M | 1.12M | 54.12M | 24.84M | 46.66M | 75.56M | 69.51M | 338.43M | 345.21M | 96.95M | 34.52M | 57.53M |
|
Short-term Investments
|
| | 60.02M | 64.71M | 114.12M | 244.20M | 226.70M | 137.31M | 112.23M | 267.69M | 240.74M | 177.16M |
|
Cash & Current Investments
|
1.12M | 1.12M | 114.14M | 89.55M | 160.78M | 319.76M | 296.21M | 475.74M | 457.44M | 364.64M | 275.26M | 234.69M |
|
Receivables - Net
|
| 0.81M | 2.14M | 1.03M | 5.85M | 31.60M | 42.30M | 46.27M | 34.70M | 29.59M | 25.49M | 20.95M |
|
Receivables - Other
|
| 0.75M | | | 0.35M | 0.75M | 0.10M | 0.35M | 1.07M | 27.03M | 24.13M | 0.24M |
|
Receivables
|
| 1.55M | 2.14M | 1.03M | 6.20M | 32.35M | 42.40M | 46.62M | 35.77M | 56.61M | 49.62M | 21.19M |
|
Prepaid Assets
|
| 0.03M | 1.02M | 1.77M | 5.33M | 5.73M | 6.47M | 10.51M | 18.75M | 13.90M | 20.40M | 13.77M |
|
Current Assets
|
| 3.03M | 118.15M | 93.37M | 168.00M | 337.91M | 345.03M | 531.20M | 518.83M | 415.98M | 334.97M | 278.00M |
|
Property, Plant & Equipment (Net)
|
| | 0.54M | 9.32M | 13.98M | 28.70M | 28.97M | 56.47M | 41.20M | 141.69M | 132.10M | 117.59M |
|
Long-Term Investments
|
| 0.30M | 102.23M | 69.41M | 15.62M | 150.82M | 103.78M | 46.81M | 391.91M | 200.56M | 38.87M | 10.18M |
|
Other Non-Current Assets
|
| 0.16M | 0.17M | 0.23M | 0.23M | 1.05M | 1.33M | 1.33M | 2.03M | 2.03M | 4.81M | 4.00M |
|
Non-Current Assets
|
| 0.46M | 103.23M | 79.36M | 30.68M | 205.90M | 152.88M | 176.97M | 595.08M | 417.29M | 239.00M | 187.99M |
|
Assets
|
| 3.49M | 221.38M | 172.73M | 198.68M | 543.81M | 497.91M | 708.16M | 1,113.90M | 833.27M | 573.97M | 465.99M |
|
Accounts Payables
|
| 0.33M | 1.01M | 1.54M | 4.83M | 4.41M | 6.41M | 10.62M | 11.39M | 27.21M | 22.79M | 22.80M |
|
Notes Payables
|
| 2.40M | | | | | | | | | | |
|
Payables
|
| 2.74M | 1.01M | 1.54M | 4.83M | 4.41M | 6.41M | 10.62M | 11.39M | 27.21M | 22.79M | 22.80M |
|
Accumulated Expenses
|
| 1.11M | 3.20M | 8.13M | 9.61M | 17.16M | 24.85M | 49.08M | 76.11M | 46.79M | 49.70M | 38.07M |
|
Other Accumulated Expenses
|
| 0.33M | 0.17M | 0.27M | 0.24M | 0.07M | 0.23M | 0.18M | 0.74M | 0.75M | 0.46M | 0.65M |
|
Short term Debt
|
| 1.42M | | | | | | | | | | |
|
Current Leases
|
| | | | | | 2.42M | 2.50M | 1.75M | 6.00M | 7.07M | 7.90M |
|
Current Taxes
|
| | | | | 0.73M | | 3.13M | 11.32M | | | |
|
Current Deferred Revenue
|
| 0.15M | 0.13M | | | 3.93M | 3.33M | 4.23M | 3.33M | 1.83M | 0.15M | 0.12M |
|
Total Current Liabilities
|
| 9.19M | 4.34M | 9.67M | 14.44M | 22.18M | 33.68M | 81.45M | 130.47M | 130.43M | 130.27M | 103.19M |
|
Capital Leases
|
| | | | | 5.85M | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.23M | 1.33M | 1.21M | 3.33M | 3.33M | 3.78M | | | | |
|
Minority Interest
|
11.78M | 12.59M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 8.87M | 70.15M | 84.93M | 88.80M | 82.22M | 74.13M |
|
Other Non-Current Liabilities
|
| | | | | 2.50M | 1.83M | 193.30M | 171.35M | 137.61M | 43.48M | 3.63M |
|
Total Non-Current Liabilities
|
| | | | | 32.46M | 45.88M | 137.11M | 178.26M | 179.47M | 218.74M | 202.70M |
|
Total Liabilities
|
| 9.19M | 4.57M | 10.99M | 15.65M | 34.97M | 47.71M | 330.41M | 349.61M | 317.07M | 262.23M | 206.34M |
|
Total Debt
|
| 1.42M | | | | | | | | | | |
|
Common Equity
|
-13.92M | -18.29M | 216.81M | 161.74M | 183.03M | 508.85M | 450.20M | 377.75M | 764.30M | 516.20M | 311.74M | 259.65M |
|
Shareholder's Equity
|
-13.92M | -18.29M | 216.81M | 161.74M | 183.03M | 508.85M | 450.20M | 377.75M | 764.30M | 516.20M | 311.74M | 259.65M |
|
Liabilities and Shareholders Equity
|
| 3.49M | 221.38M | 172.73M | 198.68M | 543.81M | 497.91M | 708.16M | 1,113.90M | 833.27M | 573.97M | 465.99M |
|
Retained Earnings
|
| -28.81M | -51.62M | -114.59M | -187.76M | -83.02M | -177.82M | -289.07M | -161.23M | -441.55M | -705.05M | -932.15M |
|
Treasury Shares
|
| | | 0.04M | 0.04M | 0.04M | | | 0.28M | 0.61M | 1.31M | 2.04M |