|
Receivables - Accured
|
| | | | 4.91M | 18.90M | 27.44M | 23.19M | |
|
Assets
|
2589.69M | 2799.38M | 2585.13M | 2202.96M | 2389.60M | 7312.68M | 7222.48M | 5792.35M | 5436.94M |
|
Cash & Equivalents
|
2055.04M | 2214.28M | 2060.40M | 1527.44M | 1676.81M | 6700.00M | 6494.95M | 1990.68M | 2715.41M |
|
Receivables - Net
|
11.22M | 8.92M | 3.88M | 27.97M | 30.38M | 41.08M | 3.99M | 0.68M | |
|
Receivables - Other
|
-100.00M | | | | | | | | |
|
Receivables
|
-88.78M | 8.92M | 3.88M | 27.97M | 30.38M | 41.08M | 3.99M | 0.68M | |
|
Inventory
|
| | | | 2.76M | 5.24M | 35.25M | | |
|
Prepaid Assets
|
54.25M | 70.33M | 86.12M | 118.80M | 121.77M | 135.92M | 80.61M | 217.46M | 113.17M |
|
Current Assets
|
2186.99M | 2287.53M | 2146.52M | 1646.23M | 1798.59M | 6806.73M | 6731.83M | 5363.97M | 5000.06M |
|
Property, Plant & Equipment (Net)
|
14.75M | 21.61M | 25.91M | 37.30M | 39.09M | 21.86M | 15.32M | 13.56M | 12.06M |
|
Long-Term Investments
|
188.98M | 398.74M | 325.83M | 272.47M | 304.32M | 239.93M | 247.75M | 290.04M | 302.94M |
|
Intangibles
|
| | | 151.49M | 152.63M | 166.47M | 155.17M | | |
|
Goodwill & Intangibles
|
| | | 151.49M | 152.63M | 166.47M | 155.17M | | |
|
Other Non-Current Assets
|
86.63M | 20.88M | 25.82M | 46.22M | 49.48M | 46.85M | 156.27M | 33.88M | 32.86M |
|
Non-Current Assets
|
402.70M | 511.84M | 438.61M | 556.73M | 591.02M | 505.95M | 14.42M | 428.38M | 0.20M |
|
Accounts Payables
|
20.55M | 24.36M | 34.58M | 48.00M | 37.83M | 35.23M | 14.03M | 23.71M | 23.69M |
|
Payables
|
20.55M | 24.36M | 34.58M | 48.00M | 37.83M | 35.23M | 14.03M | 23.71M | 23.69M |
|
Accumulated Expenses
|
76.94M | 112.68M | 127.53M | 132.36M | 167.13M | 122.15M | 119.42M | 104.32M | 114.29M |
|
Other Accumulated Expenses
|
3.24M | 12.44M | 66.19M | 56.33M | 76.28M | 43.63M | 37.71M | 53.47M | 1.58M |
|
Short term Debt
|
| | | 37.72M | 40.72M | 45.71M | 12.00M | | |
|
Current Leases
|
12.31M | 11.24M | 11.40M | 11.86M | 11.69M | 10.48M | 8.97M | 9.84M | 9.84M |
|
Current Taxes
|
| | 0.71M | 5.64M | 0.54M | 25.22M | 9.77M | 0.58M | 0.42M |
|
Current Deferred Revenue
|
5.92M | | 10.15M | 7.80M | 12.44M | 4.70M | 4.17M | 3.04M | 1.17M |
|
Total Current Liabilities
|
218.96M | 160.71M | 184.37M | 244.25M | 272.45M | 244.90M | 266.76M | 141.48M | 149.41M |
|
Non-Current Debt
|
170.28M | 204.04M | 32.62M | 157.37M | 159.99M | 172.00M | 188.73M | | |
|
Non-Current Deffered Revenue
|
| | 13.74M | | | | | | |
|
Minority Interest
|
241.73M | 381.54M | 382.00M | 471.62M | 449.82M | 494.82M | 479.95M | 346.50M | 499.59M |
|
Liabilities from Discontinued Operations
|
| | | | | | 433.94M | | |
|
Operating Leases
|
62.38M | 62.09M | 62.47M | 54.92M | 53.48M | 47.06M | 45.02M | 90.48M | 90.33M |
|
Other Non-Current Liabilities
|
8.17M | 8.18M | 21.92M | 21.48M | 17.03M | 4.43M | 2.49M | 0.31M | 0.02M |
|
Total Non-Current Liabilities
|
519.52M | 521.45M | 501.77M | 754.35M | 764.99M | 723.67M | 15.36M | 256.07M | 18.42M |
|
Total Liabilities
|
527.69M | 529.62M | 523.70M | 775.82M | 782.02M | 728.10M | 773.95M | 256.38M | 249.74M |
|
Total Debt
|
170.28M | 204.04M | 32.62M | 195.09M | 200.71M | 217.70M | 200.73M | | |
|
Common Equity
|
2039.51M | 2247.26M | 2038.94M | 1427.14M | 1607.59M | 6584.58M | 6448.53M | 5535.97M | 5187.20M |
|
Shareholder's Equity
|
2039.51M | 2247.26M | 2038.94M | 1427.14M | 1607.59M | 6584.58M | 6448.53M | 5535.97M | 5187.20M |
|
Liabilities and Shareholders Equity
|
2589.69M | 2799.38M | 2585.13M | 2202.96M | 2389.60M | 7312.68M | 7222.48M | 5792.35M | 5436.94M |
|
Retained Earnings
|
-1918.46M | -2500.00M | -2763.72M | -3739.14M | -3772.75M | 727.30M | 576.17M | 460.40M | 116.06M |
|
Treasury Shares
|
32.45M | 22.59M | 21.96M | 22.15M | 20.70M | 18.23M | 11.36M | 51.48M | 0.35M |
|
Shares Outstanding
|
651.58M | 692.01M | 694.98M | 726.80M | 760.14M | 804.89M | 806.68M | 719.63M | 695.94M |