|
Accumulated Depreciation
|
| 15.35M | 16.68M | 11.84M | 11.67M | 11.20M | 9.73M | 10.74M | 12.67M | 6.90M | | | | | | |
|
Receivables - Accured
|
| | | | | | | | | | | | | 0.60M | 0.60M | 0.30M |
|
Receivables - Fees
|
| | | | 0.31M | | | | | | | | | | | |
|
Cash & Equivalents
|
21.49M | 12.41M | 9.03M | 47.02M | 68.72M | 72.19M | 166.78M | 23.41M | 54.29M | 36.94M | 31.80M | 52.25M | 109.28M | 30.78M | 26.29M | 36.33M |
|
Receivables - Net
|
0.93M | 3.28M | 2.40M | 1.08M | 0.12M | 1.90M | 1.01M | 0.27M | 0.40M | 1.43M | 1.20M | 1.31M | 0.90M | 1.35M | 1.78M | 2.41M |
|
Receivables - Other
|
| 0.81M | 0.62M | 2.38M | 0.21M | 0.54M | 0.13M | 0.13M | 0.13M | | | | | | | |
|
Receivables
|
0.93M | 4.08M | 3.02M | 3.45M | 0.33M | 2.44M | 1.14M | 0.40M | 0.53M | 1.43M | 1.20M | 1.31M | 0.90M | 1.35M | 1.78M | 2.41M |
|
Finished Goods
|
| 0.15M | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.20M | 0.31M | -0.11M | 0.33M | 1.08M | 1.73M | 1.20M | 1.31M | 2.14M | 3.18M | 1.79M | 3.12M | 4.45M | 2.87M | 4.25M | 2.28M |
|
Current Deferred Tax Assets
|
| 0.55M | -0.23M | 0.36M | 0.17M | | | | | | | | | | | |
|
Current Assets
|
22.86M | 17.67M | 11.93M | 51.28M | 70.34M | 116.42M | 183.88M | 132.56M | 129.37M | 129.23M | 93.83M | 127.70M | 160.66M | 151.14M | 132.03M | 127.32M |
|
Buildings
|
| 7.26M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 3.07M | 2.22M | 1.35M | 1.37M | 1.76M | 3.18M | 6.95M | 12.18M | 10.14M | 8.68M | 6.93M | 5.98M | 5.07M | 4.67M | 3.31M |
|
Long-Term Investments
|
| | | | | | 10.07M | 12.60M | 12.60M | 22.22M | | | 35.69M | 37.36M | 6.28M | |
|
Goodwill
|
| | | | | | 162.51M | 24.36M | 24.36M | 22.47M | | | | | | |
|
Intangibles
|
13.35M | | | | | | 352.64M | 99.44M | 58.65M | 43.84M | | | | | | |
|
Goodwill & Intangibles
|
13.35M | | | | | | 515.16M | 123.81M | 83.01M | 66.31M | | | | | | |
|
Long-Term Deferred Tax
|
| | | 15.74M | 16.30M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | 0.29M | 0.04M | 0.06M | 0.10M | | 0.03M |
|
Non-Current Assets
|
15.82M | 3.07M | 2.22M | 1.35M | 1.37M | 1.76M | 528.41M | 143.35M | 107.80M | 98.68M | 11.71M | 9.38M | 43.82M | 44.28M | 12.37M | 4.39M |
|
Assets
|
38.69M | 20.75M | 14.15M | 52.63M | 71.72M | 118.18M | 712.29M | 275.92M | 237.16M | 227.91M | 105.53M | 137.08M | 204.49M | 195.42M | 144.40M | 131.71M |
|
Accounts Payables
|
| 6.07M | 4.02M | 3.80M | 3.68M | 9.33M | 8.83M | 9.91M | 10.65M | 9.43M | 7.24M | 9.15M | 10.84M | 16.03M | 10.27M | 7.56M |
|
Payables
|
| 6.07M | 4.02M | 3.80M | 3.68M | 9.33M | 8.83M | 9.91M | 10.65M | 9.43M | 7.24M | 9.15M | 10.84M | 16.03M | 10.27M | 7.56M |
|
Accumulated Expenses
|
| | | | 1.41M | 2.87M | | | | 1.33M | 0.14M | | | | | |
|
Other Accumulated Expenses
|
0.09M | | | | 0.80M | 0.23M | | | | | | | | | | |
|
Current Leases
|
| | | | 0.02M | 0.25M | | | | | 0.34M | 0.39M | 0.38M | 0.37M | 0.42M | 0.48M |
|
Current Deferred Revenue
|
| 1.96M | 2.84M | 3.15M | 3.46M | 15.72M | 1.08M | 0.01M | 2.74M | | | | | 16.46M | 11.79M | 7.57M |
|
Total Current Liabilities
|
6.00M | 8.03M | 7.07M | 10.96M | 12.52M | 20.21M | 10.58M | 10.59M | 14.63M | 11.24M | 7.83M | 9.54M | 11.22M | 32.86M | 22.49M | 15.62M |
|
Non-Current Debt
|
| | | | | | | 12.00M | 12.00M | | | | | | | |
|
Non-Current Deffered Revenue
|
| 2.13M | 1.71M | 0.72M | | 9.94M | 0.21M | | 0.69M | 0.65M | | | | 6.00M | | 2.86M |
|
Operating Leases
|
| | | | | | | | | | 3.02M | 2.59M | 2.23M | 1.81M | 1.34M | 0.81M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 146.32M | 41.26M | 16.94M | 12.66M | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.20M | 4.02M | 5.38M | 4.74M | 7.50M | 9.06M | 10.42M | 3.13M | 18.99M | 19.55M | 16.30M | 10.37M | 7.60M | 10.22M |
|
Total Non-Current Liabilities
|
| | 8.58M | 7.67M | 7.14M | 25.41M | 157.12M | 63.85M | 44.26M | 24.55M | 13.80M | 15.56M | 18.75M | 48.20M | 30.78M | 24.12M |
|
Total Liabilities
|
| 10.15M | 8.78M | 11.68M | 12.52M | 30.14M | 164.61M | 72.91M | 54.69M | 27.67M | 32.79M | 35.11M | 35.05M | 58.57M | 38.38M | 34.34M |
|
Total Debt
|
| | | | | | | 12.00M | 12.00M | | | | | | | |
|
Common Equity
|
19.78M | 10.79M | 5.23M | 40.92M | 59.19M | 88.03M | 547.68M | 203.00M | 182.47M | 200.23M | 72.74M | 101.97M | 169.44M | 136.85M | 106.02M | 97.37M |
|
Shareholder's Equity
|
19.78M | 10.79M | 5.23M | 40.92M | 59.19M | 88.03M | 547.68M | 203.00M | 182.47M | 200.23M | 72.74M | 101.97M | 169.44M | 136.85M | 106.02M | 97.37M |
|
Liabilities and Shareholders Equity
|
38.69M | 20.75M | 14.15M | 52.63M | 71.72M | 118.18M | 712.29M | 275.92M | 237.16M | 227.91M | 105.53M | 137.08M | 204.49M | 195.42M | 144.40M | 131.71M |
|
Retained Earnings
|
-195.41M | -245.64M | -261.87M | -153.06M | -167.03M | -205.86M | -266.99M | -652.75M | -738.07M | -805.22M | -970.09M | -1045.96M | -1134.35M | -1203.80M | -1276.65M | -1346.57M |
|
Preferred Shares
|
| | | | | | | | 49.78M | 126.14M | 137.28M | 149.41M | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | 1.23M | |
|
Shares Outstanding
|
9.10M | 10.20M | 12.29M | 14.31M | 18.16M | 22.44M | 54.57M | 54.84M | 55.06M | 55.52M | 64.78M | 89.68M | 144.99M | 157.46M | 169.87M | 189.96M |