|
Cash & Equivalents
|
| 1.91M | 1.66M | 1.32M | 232.31M | 77.09M | 0.58M | 350.82M | 268.61M | 217.69M | 218.16M | 154.41M | 117.47M | 120.27M | 131.99M | 130.93M | 111.63M | 401.56M | 491.42M | 297.69M | 407.58M |
|
Short-term Investments
|
| | | | | | | | 50.00M | 50.00M | | | | 5.10M | 5.10M | 5.10M | 45.00M | 40.00M | 30.00M | 123.05M | 284.20M |
|
Cash & Current Investments
|
| 1.91M | 1.66M | 1.32M | 232.31M | 77.09M | 0.58M | 350.82M | 318.61M | 267.69M | 218.16M | 154.41M | 117.47M | 125.36M | 137.09M | 136.03M | 156.63M | 441.56M | 521.42M | 420.75M | 691.78M |
|
Receivables - Net
|
| | | | | 4.83M | | 15.00M | 22.81M | 11.20M | 20.99M | 24.92M | 20.19M | 10.13M | 5.10M | 8.38M | 7.91M | 21.10M | 13.34M | 12.80M | 15.19M |
|
Receivables - Other
|
| | 0.03M | | | 0.61M | | | | 1.51M | 6.10M | | | | | | | | | | |
|
Receivables
|
| | | | | 5.45M | | 15.00M | 22.81M | 12.71M | 27.09M | 24.92M | 20.19M | 10.13M | 5.10M | 8.38M | 7.91M | 21.10M | 13.34M | 12.80M | 15.19M |
|
Current Deferred Tax Assets
|
0.48M | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.00M | 0.24M | 0.17M | 0.17M | 0.11M | 4.15M | 0.07M | 7.67M | 6.43M | 5.53M | 7.30M | 8.73M | 21.49M | 19.05M | 14.58M | 11.87M | 10.91M | 3.38M | 3.55M | 3.92M | 7.75M |
|
Current Assets
|
| 2.14M | 1.86M | 1.49M | 1.30M | 86.07M | 0.65M | 373.49M | 347.85M | 284.42M | 246.46M | 188.06M | 159.15M | 154.55M | 156.77M | 156.28M | 180.55M | 471.14M | 543.41M | 442.56M | 719.82M |
|
Property, Plant & Equipment (Net)
|
| | | | | 4.96M | | 5.33M | 4.97M | 4.77M | 4.51M | 5.24M | 4.63M | 4.12M | 3.55M | 3.15M | 2.76M | 2.42M | 2.28M | 1.85M | 2.12M |
|
Long-Term Investments
|
| 232.30M | 232.31M | 232.31M | 232.30M | 232.32M | 232.34M | | | | | | | | | | | | | 251.13M | 634.84M |
|
Goodwill
|
| | | | | 8.26M | | 8.26M | 8.26M | 8.26M | 8.26M | 8.26M | 8.26M | 8.26M | 8.26M | 8.26M | 8.26M | 8.26M | 8.26M | 8.26M | 8.26M |
|
Intangibles
|
| | | | | 1.24M | | 1.15M | 1.10M | 1.06M | 1.01M | 0.97M | 0.93M | 0.88M | 0.84M | 0.79M | 0.75M | 0.70M | 0.66M | 0.62M | 0.57M |
|
Goodwill & Intangibles
|
| | | | | 9.49M | | 9.40M | 9.36M | 9.31M | 9.27M | 9.22M | 9.18M | 9.14M | 9.09M | 9.05M | 9.00M | 8.96M | 8.91M | 8.87M | 8.83M |
|
Other Non-Current Assets
|
0.48M | | | | | 16.90M | | 16.90M | 18.90M | 26.53M | 34.18M | 60.19M | 79.16M | 16.90M | 16.90M | 16.90M | 16.90M | 16.90M | 16.90M | 16.90M | 16.90M |
|
Non-Current Assets
|
| 232.30M | 232.31M | 232.31M | 232.32M | 35.12M | 232.34M | 33.74M | 56.39M | 64.22M | 85.93M | 121.40M | 149.37M | 70.31M | 73.05M | 72.96M | 72.73M | 73.54M | 74.69M | 163.89M | 163.32M |
|
Assets
|
0.49M | 234.45M | 234.16M | 233.80M | 233.62M | 121.20M | 232.99M | 407.23M | 404.24M | 348.63M | 332.39M | 309.46M | 308.53M | 224.86M | 229.82M | 229.23M | 253.28M | 544.67M | 618.10M | 606.45M | 883.13M |
|
Accounts Payables
|
| | | 0.02M | 0.35M | 22.38M | 0.11M | 24.14M | 31.91M | 27.95M | 43.74M | 28.07M | 35.88M | 44.92M | 45.85M | 19.10M | 17.90M | 47.95M | 47.61M | 64.63M | 403.42M |
|
Notes Payables
|
0.12M | | | | | 14.04M | | | | | | | | | | | | | | | |
|
Payables
|
0.12M | | | 0.02M | 0.35M | 36.42M | 0.11M | 24.14M | 31.91M | 27.95M | 43.74M | 28.07M | 35.88M | 44.92M | 45.85M | 19.10M | 17.90M | 47.95M | 47.61M | 64.63M | 403.42M |
|
Accumulated Expenses
|
0.35M | 0.05M | 0.09M | 0.08M | 0.01M | 10.55M | 4.95M | 5.65M | 9.05M | 9.04M | 6.44M | 6.40M | 9.59M | 8.55M | 5.41M | 5.73M | 7.75M | 7.33M | 5.61M | 6.30M | 8.70M |
|
Other Accumulated Expenses
|
| | | | | 1.44M | | 0.66M | 1.46M | 1.57M | 1.51M | 1.67M | 1.51M | 1.66M | 1.52M | 1.54M | 1.85M | 1.36M | 1.14M | 1.38M | 0.56M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | 20.00M | 0.76M | 0.57M | 0.30M | 0.63M |
|
Total Current Liabilities
|
0.47M | 0.05M | 0.09M | 0.10M | 0.36M | 48.41M | 5.06M | 30.44M | 42.42M | 38.56M | 51.69M | 36.15M | 81.48M | 87.46M | 85.10M | 58.82M | 80.56M | 89.72M | 87.26M | 104.93M | 445.63M |
|
Non-Current Deffered Revenue
|
| 8.05M | | | | 1.42M | 8.05M | 0.79M | 1.13M | 0.86M | 1.08M | 23.78M | 33.38M | 0.90M | 0.21M | 0.08M | 0.08M | 0.18M | 0.35M | 0.34M | 0.48M |
|
Preferred Stock Liabilities
|
| 232.30M | 232.30M | 232.30M | 232.30M | 2.14M | 232.30M | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | 269.11M | 216.72M | 162.41M | 137.28M | 114.14M | 73.73M | 35.88M | 3.62M | -43.02M | -69.94M | -165.57M | -174.52M | -194.01M | -393.89M |
|
Other Non-Current Liabilities
|
| 33.66M | 24.63M | 28.69M | 30.17M | 2.98M | 39.98M | 41.41M | 38.21M | 29.35M | 30.46M | 23.26M | 12.18M | 5.72M | 14.77M | 51.50M | 58.68M | 1.65M | 1.01M | 2.32M | 2.21M |
|
Total Non-Current Liabilities
|
| 8.10M | 8.14M | 8.15M | 8.41M | 49.82M | 13.11M | 34.08M | 46.55M | 42.20M | 55.20M | 62.00M | 116.70M | 89.80M | 86.36M | 84.42M | 104.48M | 89.90M | 87.60M | 105.27M | 446.11M |
|
Total Liabilities
|
0.47M | 41.76M | 32.77M | 36.84M | 38.58M | 52.80M | 53.09M | 75.49M | 84.76M | 71.55M | 85.66M | 85.26M | 128.88M | 95.52M | 101.12M | 135.92M | 163.16M | 91.55M | 88.61M | 107.59M | 448.32M |
|
Common Equity
|
0.02M | -39.61M | -30.90M | -35.34M | -37.26M | 66.26M | -52.40M | 331.74M | 319.49M | 277.09M | 246.73M | 224.20M | 179.65M | 129.34M | 128.69M | 136.33M | 160.07M | 618.70M | 704.01M | 692.87M | 828.71M |
|
Shareholder's Equity
|
0.02M | -39.61M | -30.90M | -35.34M | -37.26M | 66.26M | -52.40M | 331.74M | 319.49M | 277.09M | 246.73M | 224.20M | 179.65M | 129.34M | 128.69M | 136.33M | 160.07M | 618.70M | 704.01M | 692.87M | 828.71M |
|
Liabilities and Shareholders Equity
|
0.49M | 234.45M | 234.16M | 233.80M | 233.62M | 121.20M | 232.99M | 407.23M | 404.24M | 348.63M | 332.39M | 309.46M | 308.53M | 224.86M | 229.82M | 229.23M | 253.28M | 544.67M | 618.10M | 606.45M | 883.13M |
|
Retained Earnings
|
-0.01M | -39.62M | -30.91M | -35.34M | -37.27M | -781.62M | -52.40M | -158.77M | -169.48M | -182.09M | -193.05M | -202.58M | -221.70M | -240.45M | -257.03M | -284.64M | -302.10M | -377.08M | -391.08M | -408.72M | -682.04M |
|
Preferred Shares
|
| | | | | 819.69M | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| 0.06M | | | 0.01M | 0.01M | 0.34M | 0.36M | 0.36M | 0.36M | 3.91M | | | 3.26M | | | | 5.01M | | | |