|
Cash & Equivalents
|
2.57M | 11.61M | 9.08M | 6.21M | 22.37M | 22.95M | 19.28M | 14.81M | 24.66M | 14.76M | 17.84M | 15.43M | 11.80M | 9.61M | 12.58M | 9.69M | 5.12M | 2.49M | 0.27M | 0.88M | 0.96M | 1.41M | 0.92M | 1.74M | 1.22M | | 0.73M | 0.32M | 0.68M | 7.98M |
|
Short-term Investments
|
| | | | | | | | | | 0.50M | 0.50M | 0.51M | 0.51M | 0.51M | 0.51M | 0.01M | 7.01M | 0.23M | 0.50M | 0.02M | 0.04M | 0.40M | 0.19M | 0.13M | 0.11M | 18.08M | 21.40M | 0.07M | |
|
Cash & Current Investments
|
2.57M | 11.61M | 9.08M | 6.21M | 22.37M | 22.95M | 19.28M | 14.81M | 24.66M | 14.76M | 18.34M | 15.93M | 12.31M | 10.12M | 13.09M | 10.20M | 5.13M | 9.50M | 0.50M | 1.38M | 0.98M | 1.45M | 1.32M | 1.92M | 1.35M | 0.11M | 18.81M | 21.71M | 0.75M | 7.98M |
|
Receivables - Net
|
0.04M | | | | 1.26M | 2.51M | 1.75M | 13.00 | 0.21M | 2.80M | 0.15M | 1.89M | 1.80M | 1.65M | 0.32M | 2.58M | 1.88M | 1.37M | 0.43M | 0.34M | 0.25M | 0.25M | 0.49M | 0.29M | 0.00M | 0.00M | | 0.17M | | |
|
Receivables - Other
|
| | | | | | | | 0.27M | 0.39M | 0.61M | 0.55M | 0.23M | 0.27M | 0.51M | 0.55M | 0.73M | 0.84M | 0.53M | 0.52M | 0.50M | 0.50M | 0.37M | | | | | | | |
|
Receivables
|
0.04M | | | | 1.26M | 2.51M | 1.75M | 13.00 | 0.47M | 3.19M | 0.77M | 2.44M | 2.03M | 1.91M | 0.82M | 3.13M | 2.62M | 2.21M | 0.96M | 0.86M | 0.75M | 0.76M | 0.86M | 0.29M | 0.00M | 0.00M | | 0.17M | | |
|
Prepaid Assets
|
0.19M | | | | 0.04M | 0.87M | 1.11M | 1.76M | 1.22M | 1.48M | 2.46M | 2.10M | 2.40M | 2.19M | 2.13M | 2.49M | 2.16M | 2.33M | 1.12M | 0.99M | 0.83M | 0.78M | 0.58M | 0.71M | 0.92M | 0.59M | 42.65M | -36.92M | 1.29M | 2.94M |
|
Current Assets
|
2.79M | 11.79M | 9.52M | 7.88M | 24.20M | 26.31M | 22.14M | 17.90M | 27.73M | 19.03M | 22.55M | 19.91M | 16.48M | 13.96M | 18.23M | 15.27M | 9.17M | 13.20M | 10.76M | 2.71M | 2.41M | 1.24M | 5.40M | 7.09M | 3.24M | 1.69M | 153.12M | 138.21M | 2.96M | 10.92M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | 0.13M | 1.40M | 1.19M | 1.14M | 0.05M | 0.05M | 0.07M | 0.16M | 0.14M | 0.12M | 0.05M | 0.04M | 0.03M | 0.03M | 12.92M | 10.17M | 7.63M | 4.74M | 43.09M | 123.08M | 2.01M | 370.82M |
|
Long-Term Investments
|
| | | | | | 0.25M | 0.25M | | | 0.23M | | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | | | | | | | | | | | | 63.72M |
|
Goodwill
|
| | | | | | 20.25M | | 20.25M | 46.50M | 41.79M | 41.87M | 46.79M | 46.79M | 32.84M | 29.96M | 9.08M | 9.03M | 1.71M | 1.71M | 1.71M | 0.82M | | | | | 53.08M | 53.17M | | 151.78M |
|
Intangibles
|
| | | | | | | 23.14M | 7.49M | 10.73M | 7.39M | 6.97M | 7.77M | 7.31M | 9.98M | 20.71M | 17.64M | 17.01M | 3.90M | 2.04M | 1.92M | 1.88M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 1.00M |
|
Goodwill & Intangibles
|
| | | | | | 20.25M | 23.14M | 8.01M | 57.23M | 49.18M | 48.85M | 54.56M | 54.10M | 42.83M | 50.67M | 26.72M | 26.03M | 5.61M | 3.75M | 3.63M | 2.70M | 0.10M | 0.10M | 0.10M | 0.10M | 53.18M | 53.27M | 0.10M | 152.78M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 10.99M | | | | 0.68M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.00M | | | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | | | | | 0.01M | 0.01M | 0.01M | | 0.06M | | | | 0.42M | 0.42M | 0.47M | 1.02M | 2.26M | 12.63M | 1.13M | |
|
Non-Current Assets
|
0.22M | -11.79M | -9.52M | -7.88M | | | 0.25M | 23.45M | 15.07M | 15.52M | 0.02M | 16.58M | 18.48M | 20.21M | 0.04M | 0.04M | 0.03M | 0.03M | 4.58M | 4.28M | 4.01M | 2.94M | 13.44M | 10.69M | 8.20M | 5.86M | 953.28M | 943.60M | 3.24M | 1,151.90M |
|
Assets
|
3.02M | | | | 24.20M | 26.31M | 22.39M | 41.35M | 58.53M | 81.33M | 77.17M | 74.33M | 76.53M | 74.51M | 94.48M | 74.35M | 43.17M | 45.59M | 19.47M | 7.00M | 6.41M | 4.18M | 18.83M | 17.78M | 11.45M | 7.54M | 1,106.40M | 1,081.81M | 6.20M | 1,162.82M |
|
Accounts Payables
|
0.55M | | | | 1.82M | 1.60M | 1.67M | 4.03M | 4.86M | 6.00M | 3.19M | 3.06M | 4.68M | 5.19M | 5.39M | 7.46M | 7.05M | 4.63M | 4.02M | 3.80M | 4.00M | 4.33M | 3.65M | 7.15M | 6.37M | 7.14M | 31.01M | -108.23M | 11.70M | 106.47M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | 14.87M | | 19.07M | 19.27M | 0.21M | 0.21M | 0.21M | |
|
Payables
|
0.55M | | | | 1.82M | 1.60M | 1.67M | 4.03M | 4.86M | 6.00M | 3.19M | 3.06M | 4.68M | 5.19M | 5.39M | 7.46M | 7.05M | 4.63M | 4.02M | 3.80M | 4.00M | 4.33M | 18.52M | 7.15M | 25.44M | 26.41M | 31.23M | -108.02M | 11.91M | 106.47M |
|
Accumulated Expenses
|
0.37M | | | | 0.35M | 0.49M | 0.56M | | 0.26M | | 0.31M | 0.27M | 0.22M | 0.40M | 1.66M | 1.22M | 0.90M | 0.52M | 0.60M | 0.38M | 0.33M | | 1.42M | 2.03M | 2.48M | 1.38M | 3.53M | 2.98M | 3.06M | |
|
Other Accumulated Expenses
|
0.03M | | | | 0.04M | 0.05M | | | 0.04M | | 0.54M | 0.32M | 2.03M | 1.66M | 0.30M | 0.18M | 0.13M | 0.45M | 0.01M | 0.04M | 0.27M | 0.47M | 0.92M | | | | | | | |
|
Short term Debt
|
| | | | 3.04M | | | | 1.06M | 10.15M | 11.71M | 8.78M | 7.16M | 0.16M | 13.20M | 13.20M | 6.60M | 9.90M | 13.20M | 6.89M | 7.77M | 7.73M | 14.87M | 23.04M | | | 18.44M | 0.90M | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.61M |
|
Current Taxes
|
0.07M | | | | 0.04M | 0.04M | 0.00M | | 0.06M | | 0.22M | 0.29M | 0.25M | 0.25M | 0.11M | 0.42M | 0.57M | 0.52M | 0.06M | 0.15M | 0.20M | | 0.11M | | | | 0.89M | -0.02M | | 0.02M |
|
Current Deferred Revenue
|
0.47M | | | | 0.62M | 0.90M | 0.84M | 0.74M | 0.37M | 1.17M | 0.84M | 1.11M | 1.18M | 0.91M | 1.12M | 3.86M | 13.00M | 18.40M | 0.57M | 0.52M | 0.31M | 0.47M | 0.40M | | | | | | | |
|
Total Current Liabilities
|
1.39M | 2.09M | 2.21M | 3.06M | 2.44M | 3.00M | 3.08M | 4.77M | 11.75M | 18.13M | 16.05M | 13.44M | 13.37M | 6.25M | 29.17M | 30.38M | 22.37M | 19.99M | 22.51M | 11.21M | 12.08M | 12.53M | 19.43M | 30.19M | 25.44M | 26.41M | 50.34M | -109.15M | 11.91M | 148.12M |
|
Non-Current Debt
|
| | | | | | | | 10.20M | 5.48M | 3.90M | 1.13M | 1.20M | 3.83M | 4.11M | 2.14M | 6.79M | 4.58M | 1.41M | 1.58M | 2.49M | 0.85M | | | | | 5.38M | 5.33M | 5.28M | |
|
Convertible Debt
|
| | | | | | | | | | | | | | 17.30M | | | | 14.61M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | 0.25M | 0.49M | 0.60M | 0.50M | 0.16M | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | 4.70M | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 0.34M | | | | 2.43M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 2.80M | | | | 3.40M | 0.57M | 0.47M | 0.43M | | | | | | | | | 40.99M | 21.10M | | 8.05M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.00M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | 6.30M | | | 6.30M | | | | | | | 2.85M | 2.85M | 2.85M | 2.85M | 2.85M | 0.57M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 28.23M | | | 19.20M | | | | | | | 22.59M | -692.85M | 40.99M | 127.40M | 14.33M | 439.25M |
|
Total Liabilities
|
1.62M | -9.70M | -7.31M | 4.82M | 5.48M | 2.48M | 3.08M | 4.77M | 23.01M | 23.61M | 19.95M | 14.56M | 14.57M | 10.09M | 34.53M | 33.57M | 30.22M | 25.50M | 24.29M | 12.78M | 14.57M | 13.38M | 19.43M | 30.19M | 25.44M | -690.00M | 91.33M | 130.25M | 17.19M | 587.37M |
|
Total Debt
|
| | | | 3.04M | | | | 11.26M | 15.63M | 15.60M | 9.91M | 8.36M | 3.99M | 17.30M | 15.34M | 13.39M | 14.47M | 14.61M | 8.46M | 10.27M | 8.58M | 14.87M | 23.04M | | | 23.82M | 6.23M | 5.28M | |
|
Common Equity
|
1.40M | 9.70M | 7.31M | -4.82M | 21.76M | 23.84M | 19.31M | 36.58M | 36.57M | 57.72M | 57.22M | 59.77M | 61.96M | 64.42M | 59.95M | 40.78M | 12.95M | 20.09M | 26.70M | -5.79M | 17.92M | 10.14M | -0.60M | -12.41M | -13.99M | 697.54M | 1,015.07M | 115.76M | -10.99M | 575.45M |
|
Shareholder's Equity
|
1.40M | 9.70M | 7.31M | -4.82M | 21.76M | 23.84M | -19.31M | 36.58M | 36.57M | 57.72M | 57.22M | 59.77M | 61.96M | 64.42M | 59.95M | 40.78M | 12.95M | 20.09M | 26.70M | -5.79M | 17.92M | 10.14M | -0.60M | -12.41M | -13.99M | 697.54M | 1,015.07M | 115.76M | -10.99M | 575.45M |
|
Liabilities and Shareholders Equity
|
3.02M | | | | 24.20M | 26.31M | 22.39M | 41.35M | 58.53M | 81.33M | 77.17M | 74.33M | 76.53M | 74.51M | 94.48M | 74.35M | 43.17M | 45.59M | 19.47M | 7.00M | 6.41M | 4.18M | 18.83M | 17.78M | 11.45M | 7.54M | 1,106.40M | 1,081.81M | 6.20M | 1,162.82M |
|
Retained Earnings
|
-12.94M | | | | -27.58M | -28.41M | -32.75M | -38.10M | -41.15M | -45.84M | -57.18M | -63.64M | -69.74M | -71.30M | -88.51M | -110.46M | -140.03M | -142.33M | -167.57M | -170.04M | -173.12M | -175.72M | -47.17M | -58.18M | -62.19M | -68.14M | -48.35M | 43.88M | -79.27M | 6.91M |
|
Preferred Shares
|
| | | | | | | | | 20.41M | 20.41M | 12.60M | 7.95M | 2.95M | 2.37M | 2.35M | 2.23M | 2.23M | 2.19M | 2.18M | 1.93M | 1.91M | 3.42M | | | | | | | |
|
Treasury Shares
|
| | | | 0.22M | | 0.61M | 0.40M | | | 0.04M | | | | | | | | 570.00 | | | | 0.73M | | | | 4.62M | 7.86M | 3.58M | |