|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | 11.78M | 9.60M | 12.58M | 9.69M | 5.12M | 2.49M | 0.27M | 0.88M | 0.96M | 1.41M | 0.92M | 1.74M | 1.22M | | | 0.32M | 0.68M | 7.98M | 3.82M | 10.05M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | 0.51M | 0.51M | 0.51M | 0.51M | 0.01M | 7.01M | 0.23M | 0.23M | 0.02M | 0.04M | 0.40M | 0.19M | 0.13M | 0.11M | 18.08M | -21.40M | 0.07M | | 101.18M | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | 12.29M | 10.11M | 13.09M | 10.20M | 5.13M | 9.50M | 0.50M | 1.12M | 0.98M | 1.45M | 1.32M | 1.92M | 1.35M | 0.11M | 18.08M | -21.08M | 0.75M | 7.98M | 105.00M | 10.05M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | 1.80M | 1.65M | 0.32M | 2.58M | 1.88M | 0.40M | 0.43M | 0.34M | 0.25M | 0.25M | 0.49M | 0.29M | 0.00M | 0.00M | | 0.17M | | | 2.13M | 0.04M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | 0.23M | 0.27M | 0.51M | 0.55M | 0.73M | 0.84M | 0.53M | 0.52M | 0.50M | 0.50M | 0.37M | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | 2.03M | 1.91M | 0.82M | 3.13M | 2.62M | 1.24M | 0.96M | 0.86M | 0.75M | 0.76M | 0.86M | 0.29M | 0.00M | 0.00M | | 0.17M | | | 2.13M | 0.04M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | 2.40M | 2.19M | 2.13M | 2.49M | 2.16M | 2.33M | 0.17M | 0.99M | 0.83M | 0.78M | 0.58M | 0.71M | 0.10M | 0.59M | 0.14M | -36.92M | 0.10M | 0.06M | 2.16M | 3.21M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | 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 | 8.92M | 13.95M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | 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 | 341.72M | 323.93M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | | | | | | | | | | | | 63.72M | 101.18M | 161.70M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | 46.79M | 46.79M | 32.84M | 29.96M | 9.08M | 9.03M | 1.71M | 1.71M | 1.71M | 0.82M | 57.59M | | | | 53.08M | -53.17M | | 151.78M | 154.43M | 154.43M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | 7.77M | 6.17M | 6.94M | 0.30M | 17.64M | 0.90M | 3.70M | 0.49M | 1.92M | 0.21M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 1.00M | 1.00M | 1.00M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | 54.56M | 52.96M | 39.78M | 30.26M | 26.72M | 9.93M | 5.41M | 2.20M | 3.63M | 1.03M | 57.70M | 0.10M | 0.10M | 0.10M | 53.18M | -53.07M | 0.10M | 152.78M | 155.42M | 155.42M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | 0.68M | | | | | | | | | | | | 71.42M | | | | 120.45M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | | 0.06M | 0.06M | | | 0.42M | 0.42M | 0.47M | 1.02M | 1.61M | 12.63M | 0.92M | | | |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | 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 | 43.09M | -822.49M | 3.24M | 1,151.90M | 341.72M | 1,290.04M |
|
Assets (Quarter)
|
| | | | | | | | | | | | 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 | 121.11M | 6.20M | 1,162.82M | 1,246.51M | 1,303.99M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | 1.13M | 1.81M | 1.72M | 7.46M | 3.79M | 1.27M | 4.02M | 3.80M | 4.00M | 4.33M | 3.65M | 7.15M | 3.88M | 5.76M | 31.01M | -108.23M | 11.70M | 106.47M | 5.81M | 8.65M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 12.64M | 12.64M | | | 14.87M | | 19.07M | 19.27M | 0.21M | 0.21M | 0.21M | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | 1.13M | 1.81M | 1.72M | 7.46M | 3.79M | 1.27M | 16.66M | 16.44M | 4.00M | 4.33M | 18.52M | 7.15M | 22.96M | 25.02M | 31.23M | -108.02M | 11.91M | 106.47M | 5.81M | 8.65M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | 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 | 2.15M | 2.98M | 3.06M | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | 2.03M | 1.66M | 0.30M | 0.18M | 0.13M | 0.45M | 0.01M | 0.04M | 0.27M | 0.47M | 0.92M | | | | 0.01M | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | 0.35M | 0.16M | 6.30M | 6.30M | 6.60M | 0.01M | 2.28M | 6.89M | 7.77M | 7.73M | 14.87M | 23.04M | | | 18.44M | 0.90M | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.61M | 51.59M | 65.20M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | 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 | 0.70M | 1.66M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | 1.18M | 0.91M | 1.20M | 3.37M | 2.40M | 18.40M | 0.57M | 0.52M | 0.31M | 0.47M | 0.40M | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | 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 | 111.59M | 110.96M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | 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 (Quarter)
|
| | | | | | | | | | | | | | 17.30M | | | | 14.61M | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | 0.25M | 0.49M | 0.60M | 0.50M | 0.16M | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | 0.34M | | | | 2.43M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | 0.68M | 0.57M | 0.47M | 0.43M | | | | | | | | | 40.99M | 21.10M | | 8.05M | 113.44M | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.00M | 136.80M | 137.25M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | 6.30M | | | 3.30M | | | | | | | 2.85M | 2.85M | 2.85M | 2.85M | 2.85M | 0.57M | 0.15M | 0.08M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | 28.23M | | | 22.20M | | | | | | | 22.59M | -692.85M | 40.99M | -127.75M | 14.33M | 439.25M | 469.10M | 498.21M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | 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 | -124.90M | 17.19M | 587.37M | 580.69M | 609.17M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | 1.55M | 3.99M | 10.40M | 8.44M | 13.39M | 4.58M | 3.69M | 8.46M | 10.27M | 8.58M | 14.87M | 23.04M | | | 23.82M | 6.23M | 5.28M | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | 61.96M | 64.42M | 59.95M | 40.78M | 12.95M | 20.09M | 26.70M | 20.48M | 17.92M | 10.14M | 473.78M | 696.79M | 614.29M | 697.54M | 1,015.07M | 115.76M | 339.73M | 575.45M | 665.82M | 694.83M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | 61.96M | 64.42M | 59.95M | 40.78M | 12.95M | 20.09M | 26.70M | 20.48M | 17.92M | 10.14M | 473.78M | 696.79M | 614.29M | 697.54M | 1,015.07M | 115.76M | 339.73M | 575.45M | 665.82M | 694.83M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | 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 | 121.11M | 6.20M | 1,162.82M | 1,246.51M | 1,303.99M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | -69.74M | -71.30M | -88.51M | -110.46M | -140.03M | -142.33M | -167.57M | 0.35M | 0.34M | 0.30M | -47.17M | -58.18M | -62.19M | -68.14M | -48.35M | -43.88M | -79.27M | 6.91M | -52.55M | -134.34M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | 7.95M | 2.95M | 2.37M | 2.35M | 2.23M | 2.23M | 2.19M | 2.18M | 1.93M | 1.91M | 1.90M | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | 570.00 | | | | 0.73M | | | | | 7.86M | 3.58M | | | 1.88M |