|
Cash & Equivalents
|
92.77M | 427.78M | 2,240.35M | 2,159.97M | 1,422.37M | 184.70M | 813.38M | 893.77M | 850.94M | 99.53M | 60.92M | 35.85M | 59.12M | 42.63M | 38.02M | 48.03M | 39.92M | 32.60M | 37.26M | 32.32M | 34.21M |
|
Short-term Investments
|
4.94M | 0.03M | 0.17M | 0.17M | 0.34M | 1.56M | | | | 1.44M | 2.97M | 4.68M | 2.63M | 23.58M | 23.91M | 8.48M | 8.48M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Cash & Current Investments
|
97.71M | 427.80M | 2,240.52M | 2,160.14M | 1,422.70M | 186.26M | 813.38M | 893.77M | 850.94M | 100.97M | 64.14M | 40.52M | 61.76M | 66.21M | 62.54M | 56.51M | 48.40M | 32.60M | 37.21M | 32.01M | 34.04M |
|
Receivables - Net
|
| | | | | 3.61M | | 61.38M | 31.63M | 5.12M | 4.87M | 8.04M | 11.53M | 9.39M | 3.72M | 4.91M | 10.03M | 9.34M | 8.29M | 3.86M | 3.21M |
|
Receivables - Other
|
1.60M | 1.12M | | | | 3.61M | | | | 110.93M | | | | 120.27M | | | | 138.99M | | | |
|
Receivables
|
| | | | | 7.23M | | 61.38M | 31.63M | 116.05M | 4.89M | 8.04M | 11.53M | 129.66M | 3.75M | 4.91M | 10.03M | 148.33M | 8.28M | 3.82M | 3.19M |
|
Prepaid Assets
|
9.41M | 31.91M | 185.72M | 185.54M | 153.97M | 25.31M | 143.87M | 130.33M | 120.42M | 19.81M | 23.43M | 19.70M | 18.26M | 13.17M | 13.12M | 12.92M | 13.79M | 11.49M | 11.36M | 10.65M | 11.61M |
|
Current Assets
|
107.49M | 459.71M | 2,426.24M | 2,345.68M | 1,576.67M | 210.01M | 957.26M | 1,085.48M | 1,003.00M | 128.42M | 121.42M | 108.53M | 101.58M | 87.60M | 78.78M | 74.34M | 72.23M | 70.85M | 65.58M | 63.50M | 62.84M |
|
Property, Plant & Equipment (Net)
|
9.25M | 15.88M | 142.28M | 119.53M | 117.06M | 10.92M | 56.10M | 49.95M | 36.32M | 4.54M | 4.15M | 3.40M | 2.90M | 4.45M | 4.12M | 3.60M | 4.04M | 3.68M | 3.77M | 3.55M | 3.35M |
|
Long-Term Investments
|
| | | | | | | | | | 0.73M | 0.69M | 0.69M | | | | | | | | |
|
Other Non-Current Assets
|
2.39M | 5.70M | 36.46M | 37.32M | 12.47M | 2.18M | 12.33M | 9.62M | 7.86M | 0.68M | 0.64M | 0.60M | 0.69M | 0.25M | 0.27M | 0.41M | 0.40M | 0.34M | 0.33M | 0.34M | 0.21M |
|
Non-Current Assets
|
14.92M | 33.55M | 429.35M | 465.57M | 353.25M | 20.62M | 177.93M | 111.49M | 79.45M | 3.46M | 9.15M | 7.56M | 7.45M | 4.85M | 6.69M | 6.65M | 6.96M | 4.02M | 5.82M | 5.39M | 4.91M |
|
Assets
|
130.29M | 511.49M | 2,855.59M | 2,811.25M | 1,929.92M | 247.19M | 1,135.19M | 1,196.96M | 1,082.45M | 137.87M | 130.54M | 116.09M | 109.03M | 95.07M | 85.41M | 80.99M | 79.19M | 76.50M | 71.41M | 68.95M | 67.78M |
|
Accounts Payables
|
1.94M | | | | | | | | | | | | | | | | | | | | |
|
Notes Payables
|
12.06M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
14.00M | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Expenses
|
43.85M | 81.45M | | | | 61.36M | | | | 21.52M | | | | 17.78M | | | | 14.54M | | | |
|
Other Accumulated Expenses
|
0.94M | 0.66M | | | | 1.40M | | | | 0.28M | | | | 0.17M | | | | 0.20M | | | |
|
Short term Debt
|
12.06M | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
6.12M | 10.47M | | | | 7.33M | | | | 2.63M | 2.35M | 1.47M | 1.34M | 1.06M | 0.88M | 0.95M | 1.08M | 0.95M | 0.80M | 0.83M | 0.72M |
|
Current Deferred Revenue
|
34.55M | 89.98M | | | | 38.14M | | | | 5.96M | 6.42M | 5.59M | 5.65M | 6.24M | 5.66M | 7.45M | 5.44M | 5.62M | 5.08M | 5.52M | 5.12M |
|
Total Current Liabilities
|
96.58M | 181.90M | 1,228.09M | 1,387.96M | 1,015.38M | 106.84M | 295.52M | 341.44M | 213.18M | 30.11M | 28.70M | 25.49M | 25.64M | 25.08M | 20.71M | 21.99M | 20.61M | 21.11M | 19.76M | 20.10M | 20.28M |
|
Non-Current Deffered Revenue
|
0.09M | 0.30M | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
663.37M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
3.02M | 17.82M | | | | 15.69M | 5.46M | 9.81M | 14.12M | 1.06M | 4.15M | 671.00 | 9.19M | 1.34M | 1.85M | 3.65M | 5.45M | 0.59M | 1.18M | 653.00 | 560.00 |
|
Other Non-Current Liabilities
|
0.26M | | | | | | | | | 4.19M | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
120.13M | 114.28M | | | | 83.55M | | | | 69.43M | | | | 99.14M | | | | 111.06M | | | |
|
Total Liabilities
|
99.69M | 200.02M | 1.38M | 1.57M | 1.14M | 122.53M | 0.34M | 0.36M | 0.23M | 31.17M | 0.03M | 0.03M | 0.03M | 26.42M | 0.02M | 0.02M | 0.02M | 21.70M | 0.02M | 0.02M | 0.02M |
|
Total Debt
|
12.06M | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-632.78M | 311.47M | 1.47M | 1.24M | 0.79M | 124.66M | 0.79M | 0.83M | 0.86M | 106.70M | | | | 68.65M | | | | 54.80M | | | |
|
Shareholder's Equity
|
-632.78M | 311.47M | | | | 124.66M | | | | 106.70M | 0.10M | 0.09M | 0.08M | 68.65M | 0.06M | 0.06M | 0.06M | 54.80M | 0.05M | 0.05M | 0.05M |
|
Liabilities and Shareholders Equity
|
130.29M | 511.49M | 2,855.59M | 2,811.25M | 1,929.92M | 247.19M | 1,135.19M | 1,196.96M | 1,082.45M | 137.87M | 131.05M | 116.09M | 109.03M | 95.07M | 86.24M | 80.99M | 79.19M | 76.50M | 71.28M | 68.28M | 67.42M |
|
Treasury Shares
|
| 2.80M | | | | 1.74M | | | | 4.31M | | | | 0.17M | | | | 6.70M | | | |
|
Retained Earnings
|
-653.00M | -1303.59M | -9.30M | -9.57M | -10.06M | -1576.78M | -10.11M | -10.13M | -10.16M | -1442.45M | -1.51M | -1.43M | -1.44M | -1468.14M | -1.47M | -1.47M | -1.52M | -1498.47M | -1.49M | -1.51M | -1.53M |
|
Preferred Shares
|
7.70M | | | | | | | | | | | | | | | | | | | | |