|
Assets
|
19.38M | 17.16M | 8.73M | 16.61M | 18.64M | 17.04M | 52.34M | 13.86M | 30.38M | 280.15M | 1,521.99M | 1,319.96M | 2,051.08M | 3,935.31M |
|
Cash & Equivalents
|
13.37M | 8.91M | 2.97M | 10.98M | 5.66M | 5.53M | 41.65M | 0.23M | 7.44M | | 312.31M | 230.33M | 597.17M | 277.86M |
|
Short-term Investments
|
0.51M | 2.93M | 1.00M | 1.16M | 8.64M | 7.51M | | | | | 10.80M | 97.50M | 104.22M | 149.50M |
|
Cash & Current Investments
|
13.88M | 11.84M | 3.97M | 12.14M | 14.30M | 13.04M | 41.65M | 0.23M | 7.44M | | 323.12M | 327.82M | 701.39M | 427.36M |
|
Receivables - Net
|
0.05M | 0.07M | 0.04M | | 0.02M | 0.00M | | | | | 15.40M | 26.93M | 24.71M | 27.12M |
|
Receivables - Other
|
| | | | | | | | | | | 19.74M | 15.36M | 6.48M |
|
Receivables
|
0.05M | 0.07M | 0.04M | | 0.02M | 0.00M | | | | | 15.40M | 46.67M | 40.06M | 33.60M |
|
Finished Goods
|
| 0.02M | | | | | | | | | | | | |
|
Prepaid Assets
|
0.61M | 0.39M | 0.31M | 0.39M | 0.46M | 0.22M | 0.54M | 1.38M | 1.35M | 1.26M | 7.13M | 32.66M | 29.11M | 40.29M |
|
Current Assets
|
14.43M | 12.31M | 4.32M | 12.53M | 14.76M | 13.74M | 42.39M | 2.31M | 12.63M | 236.26M | 564.59M | 443.38M | 1,008.57M | 599.48M |
|
Property, Plant & Equipment (Net)
|
3.31M | 3.11M | 2.80M | 2.48M | 2.27M | 0.01M | 4.29M | 0.03M | 5.05M | 10.14M | 276.48M | 692.55M | 704.19M | 1,338.79M |
|
Long-Term Investments
|
| | | | | | 3.00M | 9.61M | 9.72M | 0.31M | 26.08M | 97.50M | 73.44M | 109.47M |
|
Goodwill
|
0.39M | 0.39M | | | | 0.45M | 1.19M | | | | 335.56M | | | 121.90M |
|
Intangibles
|
| | | | | 0.55M | 0.51M | 0.51M | 1.16M | 0.34M | 14.74M | 24.06M | 24.06M | 48.26M |
|
Goodwill & Intangibles
|
0.39M | 0.39M | | | | 1.00M | 1.70M | 0.51M | 1.16M | 0.34M | 350.31M | 24.06M | 24.06M | 170.16M |
|
Other Non-Current Assets
|
1.64M | 1.75M | 1.61M | 1.60M | 1.61M | 2.35M | 2.45M | 0.70M | 1.45M | 33.09M | 266.17M | 42.43M | 215.01M | 30.11M |
|
Non-Current Assets
|
1.64M | 1.75M | 4.41M | 4.09M | 3.88M | 3.30M | 9.94M | 11.55M | 17.75M | 43.88M | 957.40M | 876.58M | 1,042.51M | 3,335.83M |
|
Accounts Payables
|
1.55M | 1.13M | 0.58M | 0.61M | 0.78M | 0.25M | 0.41M | 3.83M | 0.72M | 0.72M | 20.04M | 18.45M | 23.16M | 17.61M |
|
Notes Payables
|
0.11M | 0.27M | 3.90M | 3.05M | 2.47M | 0.14M | 0.14M | | | | | | | |
|
Payables
|
1.65M | 1.40M | 4.49M | 3.67M | 3.25M | 0.39M | 0.55M | 3.83M | 0.72M | 0.72M | 20.04M | 18.45M | 23.16M | 17.61M |
|
Accumulated Expenses
|
0.17M | 0.36M | 0.37M | 0.64M | 0.91M | 0.31M | 0.22M | 1.53M | 2.19M | 1.58M | 22.07M | 65.46M | 62.37M | 75.67M |
|
Other Accumulated Expenses
|
| | | | | | 0.01M | 0.01M | | 1.17M | 1.71M | 3.97M | 7.49M | 11.67M |
|
Short term Debt
|
0.11M | 0.27M | | | | | | | | | | | 0.26M | 0.31M |
|
Current Leases
|
| | | | | | | | 0.37M | | 1.18M | 2.01M | 2.42M | 4.62M |
|
Current Taxes
|
| | | | | | | | | | | | | 9.36M |
|
Current Deferred Revenue
|
0.81M | 0.75M | | 0.08M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 2.84M | 29.20M | 4.07M | 9.64M |
|
Total Current Liabilities
|
| 2.73M | 2.07M | 4.08M | 2.25M | 1.06M | 1.04M | 6.66M | 3.37M | 2.40M | 109.88M | 121.54M | 121.02M | 160.38M |
|
Non-Current Debt
|
2.66M | 2.55M | 2.83M | 0.76M | 2.15M | | | 1.70M | | | | | 0.53M | 584.31M |
|
Non-Current Deffered Revenue
|
0.63M | 0.63M | | 1.08M | 1.29M | 1.07M | 0.97M | 0.87M | 0.78M | 0.68M | 19.80M | 17.87M | 15.80M | 13.59M |
|
Minority Interest
|
| | | | | | 0.76M | -1.30M | -0.01M | | | | | |
|
Liabilities from Discontinued Operations
|
3.27M | 2.73M | | | | 0.26M | 0.18M | 0.02M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.70M | 0.14M | | | | | | |
|
Operating Leases
|
| | | | | | | | 0.37M | | 13.40M | 22.30M | 18.92M | 23.91M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 6.24M | 8.23M | 6.15M | 6.19M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 167.38M | 160.29M | 156.90M | 785.43M |
|
Total Liabilities
|
6.56M | 5.91M | 4.90M | 5.92M | 5.69M | 2.12M | 2.71M | 9.37M | 4.14M | 3.08M | 173.62M | 168.52M | 163.06M | 791.62M |
|
Total Debt
|
2.76M | 2.82M | 2.83M | 0.76M | 2.15M | | | 1.70M | | | | | 0.78M | 584.62M |
|
Common Equity
|
12.81M | 11.25M | 3.83M | 10.69M | 12.95M | 14.92M | 49.63M | 4.49M | 26.23M | 275.63M | 1,348.37M | 1,151.44M | 1,888.02M | 3,143.68M |
|
Shareholder's Equity
|
12.81M | 11.25M | 3.83M | 10.69M | 12.95M | 14.92M | 49.63M | 4.49M | 26.23M | 275.63M | 1,348.37M | 1,151.44M | 1,888.02M | 3,143.68M |
|
Liabilities and Shareholders Equity
|
19.38M | 17.16M | 8.73M | 16.61M | 18.64M | 17.04M | 52.34M | 13.86M | 30.38M | 280.15M | 1,521.99M | 1,319.96M | 2,051.08M | 3,935.31M |
|
Retained Earnings
|
-41.47M | -54.81M | -65.02M | -74.23M | -86.38M | -109.86M | -139.26M | -197.20M | -217.24M | -229.91M | -246.79M | -756.34M | -799.82M | -690.42M |
|
Preferred Shares
|
| | | | | | 7.75M | 0.07M | 0.02M | 0.02M | 0.01M | | | |