|
Assets
|
0.18M | 219.06M | 782.04M | 1,109.98M | 1,685.84M | 1,626.80M | 1,519.83M | 1,571.91M |
|
Cash & Equivalents
|
0.03M | 13.29M | 24.62M | 91.13M | 76.34M | 64.89M | 144.15M | 189.53M |
|
Short-term Investments
|
| | | | | | 11.32M | 35.65M |
|
Cash & Current Investments
|
0.03M | 13.29M | 24.62M | 91.13M | 76.34M | 64.89M | 155.47M | 225.18M |
|
Receivables - Net
|
| 5.98M | 14.07M | 21.31M | 33.24M | 33.54M | 36.02M | 32.95M |
|
Receivables - Other
|
| | 0.60M | 0.10M | 0.30M | 0.50M | 1.40M | 1.70M |
|
Receivables
|
| 5.98M | 14.67M | 21.41M | 33.54M | 34.04M | 37.42M | 34.65M |
|
Prepaid Assets
|
| 0.82M | 4.63M | 6.93M | 12.43M | 18.21M | 15.21M | 17.11M |
|
Current Assets
|
0.03M | 20.08M | 43.88M | 119.37M | 95.71M | 116.65M | 180.65M | 275.25M |
|
Property, Plant & Equipment (Net)
|
| 1.25M | 1.61M | 1.63M | 3.80M | 4.38M | 3.13M | 2.38M |
|
Long-Term Investments
|
| 263.25M | | | | | | |
|
Goodwill
|
119.53M | 119.53M | 389.66M | 458.97M | 824.08M | 827.81M | 716.79M | 716.79M |
|
Intangibles
|
| 0.52M | 24.24M | 369.23M | 577.69M | 500.57M | 447.14M | 389.03M |
|
Goodwill & Intangibles
|
119.53M | 120.05M | 413.90M | 828.20M | 1,401.78M | 1,328.39M | 1,163.93M | 1,105.83M |
|
Long-Term Deferred Tax
|
| | | 135.34M | 145.26M | 136.37M | 146.87M | 163.28M |
|
Other Non-Current Assets
|
| 9.98M | 13.28M | 15.37M | 26.29M | 28.67M | 14.72M | 11.53M |
|
Non-Current Assets
|
0.15M | 198.98M | 738.16M | 990.61M | 1,590.13M | 1,510.15M | 1,339.19M | 1,296.66M |
|
Accounts Payables
|
| 2.91M | 9.59M | 11.88M | 20.08M | 21.78M | 22.03M | 28.91M |
|
Notes Payables
|
0.16M | | | | | | | |
|
Payables
|
0.16M | 2.91M | 9.59M | 11.88M | 20.08M | 21.78M | 22.03M | 28.91M |
|
Accumulated Expenses
|
| 12.84M | 15.97M | 19.22M | 26.82M | 29.02M | 32.91M | 55.50M |
|
Other Accumulated Expenses
|
| | | | 1.57M | 3.59M | 0.32M | 0.27M |
|
Short term Debt
|
| 4.90M | 14.57M | 15.81M | 17.39M | 1.00M | | |
|
Current Leases
|
| | | 1.53M | 1.99M | 2.26M | 1.63M | 1.23M |
|
Current Taxes
|
| | 6.34M | 10.24M | 24.50M | 24.45M | 0.58M | 16.34M |
|
Total Current Liabilities
|
0.16M | 20.65M | 51.96M | 65.44M | 92.35M | 82.11M | 57.46M | 102.25M |
|
Non-Current Debt
|
| 3.50M | 10.00M | 14.40M | 20.00M | | | |
|
Non-Current Deffered Revenue
|
| 9.69M | | | | | | |
|
Minority Interest
|
| | 206.16M | 46.87M | 39.03M | 33.73M | 15.65M | 11.90M |
|
Non-Current Deferred Tax Liability
|
| | 60.84M | 218.99M | 221.33M | 154.67M | 188.33M | 187.31M |
|
Operating Leases
|
| | | 8.84M | 9.09M | 8.29M | 7.25M | 10.51M |
|
Other Non-Current Liabilities
|
| 0.02M | 40.82M | 10.58M | 1.55M | 2.11M | 1.84M | 1.90M |
|
Total Non-Current Liabilities
|
| 89.33M | 310.38M | 488.36M | 680.46M | 616.40M | 631.58M | 696.49M |
|
Total Liabilities
|
0.16M | 109.98M | 362.34M | 553.80M | 772.80M | 698.51M | 689.04M | 798.74M |
|
Total Debt
|
| 8.40M | 24.57M | 30.21M | 37.39M | 1.00M | | |
|
Common Equity
|
104.05M | 109.08M | 419.70M | 556.18M | 913.04M | 928.29M | 830.79M | 773.17M |
|
Shareholder's Equity
|
104.05M | 109.08M | 419.70M | 556.18M | 913.04M | 928.29M | 830.79M | 773.17M |
|
Liabilities and Shareholders Equity
|
0.18M | 219.06M | 782.04M | 1,109.98M | 1,685.84M | 1,626.80M | 1,519.83M | 1,571.91M |
|
Treasury Shares
|
| | 1.82M | 2.52M | | 1.08M | 1.42M | 5.49M |
|
Retained Earnings
|
-0.01M | 1.52M | -70.34M | -175.93M | -226.02M | -213.18M | -323.67M | -333.83M |