|
Cash & Equivalents
|
0.62M | 0.56M | 1.67M | 30.05M | 0.06M | 20.61M | 36.65M | 25.59M | 65.39M | 91.32M | 19.41M | 131.94M | 43.76M | 74.84M | 86.42M |
|
Short-term Investments
|
| | | | | | | 2.25M | 3.40M | 4.01M | 3.02M | | | | |
|
Cash & Current Investments
|
0.62M | 0.56M | 1.67M | 30.05M | 0.06M | 20.61M | 36.65M | 27.84M | 68.79M | 95.33M | 22.43M | 131.94M | 43.76M | 74.84M | 86.42M |
|
Receivables - Net
|
| | | 0.20M | | 0.19M | 0.96M | 20.15M | 2.52M | 1.62M | 2.23M | 20.15M | 6.25M | 23.72M | 30.39M |
|
Receivables - Other
|
| | | 2.90M | | 10.47M | 0.77M | 1.01M | 0.76M | 1.17M | 1.28M | 1.53M | 1.67M | | |
|
Receivables
|
| | | 3.10M | | 10.67M | 1.73M | 21.16M | 3.28M | 2.79M | 3.51M | 21.68M | 7.92M | 23.72M | 30.39M |
|
Prepaid Assets
|
0.12M | 0.07M | 0.31M | 0.12M | 0.18M | 0.83M | 0.96M | 0.70M | 2.04M | 0.93M | 2.07M | 2.62M | 1.64M | 5.44M | 4.74M |
|
Current Assets
|
0.74M | 0.63M | 1.98M | 33.28M | 0.23M | 32.21M | 39.52M | 31.78M | 74.32M | 101.64M | 30.80M | 159.56M | 61.46M | 105.92M | 138.15M |
|
Property, Plant & Equipment (Net)
|
| | | 0.02M | | 0.18M | 0.26M | 0.40M | 0.55M | 0.69M | 0.89M | 1.03M | 1.18M | 1.52M | 1.59M |
|
Long-Term Investments
|
345.04M | 345.00M | 98.26M | 1.30M | 29.39M | 0.95M | 1.65M | 1.65M | 1.65M | 1.75M | 1.85M | 2.21M | 9.85M | 9.85M | 9.85M |
|
Goodwill
|
| | | | | 248.96M | 140.29M | 140.29M | 140.29M | 139.93M | 139.93M | 238.30M | 238.30M | 4.56M | 248.96M |
|
Intangibles
|
| | | | | 32.90M | 31.22M | 29.62M | 28.05M | 26.35M | 24.65M | 79.79M | 75.11M | 71.39M | 70.49M |
|
Goodwill & Intangibles
|
| | | | | 281.86M | 171.50M | 169.91M | 168.34M | 166.28M | 164.58M | 318.08M | 313.41M | 75.95M | 319.45M |
|
Other Non-Current Assets
|
| | | 0.89M | | 1.80M | | 1.00M | 1.50M | 1.51M | 1.65M | 1.85M | 1.85M | 10.85M | 1.83M |
|
Non-Current Assets
|
345.04M | 345.00M | 98.26M | 25.81M | 29.39M | 245.13M | 264.78M | 300.05M | 302.39M | 382.22M | 446.51M | 714.60M | 795.05M | 742.44M | 780.78M |
|
Assets
|
345.78M | 345.63M | 100.24M | 59.09M | 29.62M | 277.33M | 304.30M | 331.83M | 376.72M | 483.85M | 477.31M | 874.16M | 856.51M | 848.36M | 918.94M |
|
Accounts Payables
|
| | | 0.04M | 0.09M | 0.40M | 0.00M | | | | | | | | |
|
Notes Payables
|
1.50M | 1.50M | 4.92M | 4.92M | 5.49M | | | | | | | | | | |
|
Payables
|
1.50M | 1.50M | 4.92M | 4.96M | 5.58M | 0.40M | 0.00M | | | | | | | | |
|
Accumulated Expenses
|
0.19M | 0.15M | 7.94M | | 10.07M | 0.52M | 0.64M | 4.35M | 0.71M | 2.18M | 2.54M | 6.14M | 2.76M | 5.32M | 8.69M |
|
Other Accumulated Expenses
|
| | | 0.26M | | 10.42M | 3.05M | 3.40M | 3.80M | 3.17M | 3.66M | 14.42M | 8.83M | 12.14M | 15.78M |
|
Short term Debt
|
| | | | | | | | 15.65M | 28.17M | 13.73M | 38.43M | 1.00M | 1.00M | 119.50M |
|
Current Leases
|
| | | 0.05M | | 0.23M | 0.17M | 0.12M | 0.23M | 0.30M | 0.41M | 0.52M | 0.51M | 0.65M | 0.67M |
|
Current Taxes
|
| 0.02M | 0.06M | | 0.05M | 0.19M | 0.08M | 0.75M | 1.62M | | | | | 2.28M | 0.91M |
|
Current Deferred Revenue
|
| | | | | 0.98M | 0.35M | 0.51M | 0.67M | 1.44M | 0.92M | 2.47M | 0.60M | 0.05M | 0.36M |
|
Total Current Liabilities
|
| | 12.93M | 1.30M | 16.40M | 13.89M | 5.46M | 23.33M | 23.84M | 55.38M | 23.86M | 62.47M | 130.80M | 140.18M | 148.44M |
|
Non-Current Debt
|
| | | 30.03M | | 66.17M | 82.28M | 127.38M | 170.16M | 151.31M | 166.51M | 343.39M | 237.97M | 238.19M | |
|
Non-Current Deffered Revenue
|
12.07M | 12.07M | 12.07M | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
345.00M | 345.00M | 98.06M | 98.98M | 29.33M | | | | | | | | 5.00M | 5.00M | 5.00M |
|
Minority Interest
|
| | | 0.90M | | 0.36M | 0.29M | 0.14M | 0.21M | 0.08M | -0.09M | -0.86M | -0.10M | -0.07M | |
|
Non-Current Deferred Tax Liability
|
| | | 1.91M | | 9.32M | 10.56M | 14.90M | 9.66M | 12.00M | 12.00M | 26.78M | 28.19M | 28.41M | 31.24M |
|
Operating Leases
|
| | | 0.08M | | 0.24M | 0.17M | 1.91M | 2.26M | 2.24M | 2.27M | 5.10M | 4.98M | 5.36M | 5.21M |
|
Other Non-Current Liabilities
|
5.82M | 5.75M | 3.66M | | 3.40M | 2.44M | 3.38M | 6.64M | 5.70M | 6.36M | 15.13M | 9.35M | 14.15M | 9.97M | |
|
Total Non-Current Liabilities
|
13.81M | 14.86M | 26.00M | 30.95M | 16.40M | 114.40M | 134.83M | 161.11M | 205.68M | 220.64M | 204.24M | 441.53M | 406.78M | 416.86M | 479.34M |
|
Total Liabilities
|
19.63M | 20.62M | 29.67M | 30.95M | 19.80M | 116.84M | 138.21M | 167.76M | 211.38M | 227.01M | 219.37M | 450.87M | 420.93M | 426.82M | 479.34M |
|
Total Debt
|
| | | 30.03M | | 66.17M | 82.28M | 127.38M | 185.81M | 179.48M | 180.24M | 381.82M | 238.97M | 239.19M | 119.50M |
|
Common Equity
|
-18.85M | -19.99M | -27.48M | 28.15M | -19.52M | 0.59M | 166.09M | 164.07M | 165.34M | 256.85M | 257.94M | 423.29M | 430.58M | 416.53M | 434.59M |
|
Shareholder's Equity
|
-18.85M | -19.99M | -27.48M | 28.15M | -19.52M | 0.59M | 166.09M | 164.07M | 165.34M | 256.85M | 257.94M | 423.29M | 430.58M | 416.53M | 434.59M |
|
Liabilities and Shareholders Equity
|
345.78M | 345.63M | 100.24M | 59.09M | 29.62M | 277.33M | 304.30M | 331.83M | 376.72M | 483.85M | 477.31M | 874.16M | 856.51M | 848.36M | 918.94M |
|
Treasury Shares
|
| | | | | | | 0.15M | 0.78M | 1.05M | 1.05M | 1.05M | 1.05M | 2.84M | 6.73M |
|
Retained Earnings
|
-18.88M | -20.01M | -27.51M | 25.49M | -19.52M | -29.38M | -28.50M | -34.73M | -36.07M | -34.51M | -39.64M | -57.90M | -53.26M | -35.77M | -28.86M |