|
Cash & Equivalents
|
10.43M | 14.89M | 18.57M | 26.34M | 25.65M | 187.76M | 156.52M | 94.16M | 71.44M | 54.92M | 88.82M | 97.23M |
|
Short-term Investments
|
| | | | | | | 0.88M | 1.60M | 2.15M | 3.07M | 2.78M |
|
Cash & Current Investments
|
10.43M | 14.89M | 18.57M | 26.34M | 25.65M | 187.76M | 156.52M | 95.03M | 73.04M | 57.07M | 91.89M | 100.01M |
|
Receivables - Net
|
| 0.17M | 2.19M | 4.52M | 4.25M | 4.47M | 28.31M | 33.79M | 19.29M | 17.36M | 95.65M | 36.20M |
|
Receivables - Other
|
| 12.36M | 166.35M | 24.79M | 27.99M | 3.70M | 67.16M | 48.71M | 49.10M | 39.66M | 0.70M | 5.24M |
|
Receivables
|
| 12.53M | 168.53M | 29.31M | 32.24M | 8.18M | 95.47M | 82.50M | 68.39M | 57.03M | 96.34M | 41.44M |
|
Inventory
|
| | | | | | | | | 23.18M | 49.79M | 34.61M |
|
Prepaid Assets
|
| 2.49M | 6.26M | 9.71M | 10.36M | 9.37M | 24.32M | 21.30M | 18.69M | 10.92M | 10.29M | 9.74M |
|
Current Assets
|
| 38.04M | 199.78M | 202.97M | 215.07M | 262.18M | 279.81M | 257.99M | 176.69M | 225.59M | 421.23M | 245.41M |
|
Property, Plant & Equipment (Net)
|
28.14M | 26.41M | 20.95M | 18.67M | 29.27M | 35.51M | 62.15M | 49.30M | 48.46M | 56.02M | 71.81M | 67.53M |
|
Long-Term Investments
|
| | | 3.46M | 18.20M | 73.40M | 86.81M | 70.65M | 25.46M | 25.77M | 28.11M | 28.56M |
|
Goodwill
|
| 13.31M | | | | | | 8.06M | 8.06M | 8.06M | 2.43M | 2.43M |
|
Intangibles
|
| | | | | | 29.62M | 17.66M | 14.61M | 11.62M | 2.54M | 1.99M |
|
Goodwill & Intangibles
|
| 13.31M | | | | | 29.62M | 25.72M | 22.66M | 19.68M | 4.97M | 4.42M |
|
Other Non-Current Assets
|
| 1.89M | 4.52M | 3.41M | 4.95M | 3.70M | | | 2.67M | 3.44M | 3.44M | 3.13M |
|
Non-Current Assets
|
| 898.48M | 1,441.69M | 902.69M | 882.46M | -1.80M | -1.70M | 1,706.38M | 2,020.66M | 1,935.49M | 1,808.25M | 1,594.84M |
|
Assets
|
| 936.52M | 1,641.47M | 1,105.66M | 1,097.53M | 1,241.17M | 2,169.48M | 1,964.37M | 2,197.35M | 2,161.09M | 2,229.48M | 1,840.24M |
|
Accounts Payables
|
| 2.12M | 4.36M | 3.35M | 2.25M | 1.94M | 16.72M | 14.41M | 7.86M | 11.15M | 70.98M | 31.06M |
|
Notes Payables
|
| | | | | | | | | | 50.00M | 10.00M |
|
Payables
|
| 2.12M | 4.36M | 3.35M | 2.25M | 1.94M | 16.72M | 14.41M | 7.86M | 11.15M | 120.98M | 41.06M |
|
Accumulated Expenses
|
| 7.95M | 14.53M | 17.88M | 21.07M | 18.28M | 62.03M | 28.66M | 34.61M | 40.86M | 59.73M | 55.05M |
|
Other Accumulated Expenses
|
| 0.28M | 5.73M | 8.75M | 10.69M | 7.36M | | | | | 8.57M | 4.57M |
|
Short term Debt
|
| 1.80M | 26.27M | 25.25M | 25.25M | 47.23M | 174.05M | 171.02M | 166.75M | 106.24M | 50.00M | 10.86M |
|
Current Leases
|
| | | | | | | | 7.23M | 20.90M | 25.36M | 78.48M |
|
Current Taxes
|
| 5.84M | 91.20M | 3.59M | 11.32M | 10.39M | 26.63M | 36.30M | 19.72M | 18.57M | 2.14M | 3.12M |
|
Current Deferred Revenue
|
| 2.03M | 3.71M | 4.56M | 2.96M | 0.64M | 2.68M | 4.46M | 0.56M | | | |
|
Total Current Liabilities
|
| 24.53M | 146.84M | 61.83M | 70.19M | 85.74M | 289.65M | 255.95M | 236.71M | 197.76M | 279.70M | 197.12M |
|
Capital Leases
|
| | | | | | | | 148.91M | 354.39M | 389.43M | 281.57M |
|
Non-Current Debt
|
| 452.23M | 882.46M | 108.70M | 719.39M | 661.34M | 990.56M | 762.00M | 785.56M | 629.17M | 516.11M | 232.10M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 2.98M | |
|
Operating Leases
|
| | | | | | | | | | 3.27M | 0.32M |
|
Other Non-Current Liabilities
|
4.10M | 5.07M | 5.45M | 4.76M | 17.92M | 10.96M | 7.60M | 13.68M | 26.80M | 32.83M | 51.04M | 49.64M |
|
Total Non-Current Liabilities
|
-4.10M | 488.75M | 1,057.86M | 798.72M | 794.93M | 751.93M | 1,284.42M | 1,017.95M | 1,163.95M | 1,181.32M | 1,188.51M | 711.70M |
|
Total Liabilities
|
| 493.83M | 1,063.31M | 803.47M | 812.86M | 762.89M | 1,292.02M | 1,031.63M | 1,190.75M | 1,214.15M | 1,239.56M | 761.34M |
|
Total Debt
|
| 454.03M | 908.73M | 133.95M | 744.63M | 708.57M | 1,164.61M | 933.02M | 952.30M | 735.41M | 566.11M | 242.96M |
|
Common Equity
|
802.21M | 440.79M | 578.16M | 314.73M | 300.83M | 496.68M | 899.48M | 932.74M | 1,006.60M | 946.93M | 989.92M | 1,078.90M |
|
Shareholder's Equity
|
802.21M | 440.79M | 578.16M | 314.73M | 300.83M | 496.68M | 899.48M | 932.74M | 1,006.60M | 946.93M | 989.92M | 1,078.90M |
|
Liabilities and Shareholders Equity
|
| 936.52M | 1,641.47M | 1,105.66M | 1,097.53M | 1,241.17M | 2,169.48M | 1,964.37M | 2,197.35M | 2,161.09M | 2,229.48M | 1,840.24M |
|
Retained Earnings
|
| -38.65M | -99.07M | -370.38M | -388.55M | -346.93M | -217.41M | -182.68M | -288.40M | -349.00M | -307.63M | -220.32M |
|
Treasury Shares
|
| | | | | | 3.30M | 3.30M | | | | |