|
Accumulated Depreciation
|
| 4.52M | 5.88M | | | | 6.05M | | | | 6.27M | | | | 6.57M | | | | 6.92M | | | | | 3.36M | | 3.37M | | |
|
Receivables - Doubtful
|
1.73M | 1.69M | 1.48M | | | | 1.51M | | | | 3.47M | | | | 11.75M | | | | 22.79M | | | | | 1.43M | 56.81M | 2.63M | | |
|
Cash & Equivalents
|
10.39M | 27.28M | 19.40M | 23.51M | 26.10M | 49.83M | 39.83M | 44.69M | 51.50M | 21.09M | 36.85M | | 63.73M | | 52.23M | | | | 41.44M | | | | 0.28M | 14.26M | 1.90M | 6.28M | 22.72M | |
|
Receivables - Net
|
| 32.39M | 42.28M | | | | 67.13M | | | | 147.44M | | | | 154.89M | | | | 210.05M | | | | | 14.97M | 0.27M | 0.36M | | |
|
Receivables - Other
|
| 2.25M | 1.33M | 2.15M | 1.82M | 2.65M | 0.35M | 3.56M | 4.36M | 3.33M | 5.60M | | 5.97M | | 10.96M | | | | 5.58M | | | | 3.00M | 0.78M | 12.22M | 11.53M | 0.50M | |
|
Receivables
|
| 34.64M | 43.61M | | | | 67.48M | | | | 153.04M | | | | 165.85M | | | | 215.62M | | | | | 15.75M | 12.49M | 11.89M | | |
|
Prepaid Assets
|
| 3.06M | 3.11M | 0.30M | 0.64M | 0.97M | 3.24M | 0.34M | 0.34M | 0.33M | 8.98M | 11.68M | 0.18M | 72.95M | 14.14M | 19.86M | 21.92M | 22.91M | 24.96M | 26.81M | 36.29M | 36.29M | 9.14M | 2.46M | 0.11M | 0.70M | 3.65M | 3.30M |
|
Current Assets
|
| 102.97M | 127.43M | 124.55M | 117.87M | 151.76M | 149.30M | 155.14M | 199.99M | 209.08M | 245.39M | 244.56M | 229.66M | 326.73M | 321.18M | 352.64M | 350.79M | 353.11M | 351.27M | 295.21M | 245.18M | 216.74M | 30.65M | 159.80M | 40.60M | 112.23M | 175.41M | 253.48M |
|
Property, Plant & Equipment (Net)
|
| 2.32M | 1.17M | 0.90M | 0.65M | 0.44M | 0.33M | 0.58M | 0.55M | 0.60M | 0.54M | | 0.51M | | 1.11M | | | | 1.93M | | | | | | 96.00 | 0.70M | | |
|
Long-Term Investments
|
| | | | | | 0.50M | 0.50M | 0.50M | 1.50M | 0.16M | | 3.44M | | 0.46M | | | | 0.35M | | | | | 3.18M | | 0.14M | 0.12M | |
|
Goodwill
|
| 48.50M | 48.50M | 48.50M | 48.50M | 48.50M | 48.50M | 55.16M | 55.16M | 55.16M | 65.71M | 65.71M | 65.71M | 65.71M | 74.42M | 75.20M | 79.77M | 81.39M | 81.67M | 81.70M | 55.82M | 51.77M | | | 16.74M | 16.73M | 65.92M | 65.92M |
|
Intangibles
|
| 21.58M | 21.59M | 9.55M | 8.51M | 7.47M | 7.25M | 8.00M | 6.91M | 5.73M | 24.45M | | 55.17M | | 80.50M | 55.67M | 54.91M | 54.45M | 80.98M | 52.94M | 52.13M | 51.43M | 17.44M | 4.43M | 16.98M | 0.16M | 3.18M | 3.05M |
|
Goodwill & Intangibles
|
| 70.07M | 70.09M | 58.05M | 57.01M | 55.97M | 55.74M | 63.16M | 62.07M | 60.89M | 90.16M | 65.71M | 120.89M | 65.71M | 154.92M | 130.86M | 134.68M | 135.83M | 162.66M | 134.64M | 107.95M | 103.20M | 17.44M | 4.43M | 33.72M | 16.89M | 69.10M | 68.97M |
|
Long-Term Deferred Tax
|
| 0.68M | 0.85M | 0.85M | 0.85M | 0.88M | 1.15M | 1.12M | 1.05M | 0.98M | 1.03M | | 1.09M | | 0.95M | | | | 1.19M | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.37M | 0.28M | | | | 0.23M | | | | 0.11M | | 6.79M | | 0.57M | | | | 1.66M | | | | | 93.49M | 3.00M | 3.05M | | 6.57M |
|
Non-Current Assets
|
| 66.67M | 61.40M | 60.11M | 59.16M | 58.25M | 57.96M | 68.04M | 67.08M | 66.45M | 76.12M | 77.39M | 134.60M | 138.66M | 148.94M | 150.73M | 156.61M | 158.75M | 156.47M | 161.45M | 144.25M | 139.50M | 17.72M | 3.90M | 16.98M | 17.60M | 72.75M | 72.28M |
|
Assets
|
| 169.64M | 188.82M | 184.66M | 177.02M | 210.01M | 207.26M | 223.18M | 267.07M | 275.54M | 321.52M | 321.95M | 364.26M | 465.39M | 470.12M | 503.37M | 507.39M | 511.86M | 507.73M | 456.66M | 389.43M | 356.24M | 48.36M | 163.70M | 57.59M | 129.83M | 248.17M | 325.76M |
|
Accounts Payables
|
| 9.19M | 3.90M | | | | 6.56M | | | | 66.16M | | | | 43.14M | | | | 66.59M | | | | -0.33M | 4.46M | 0.31M | 1.84M | -4.59M | |
|
Notes Payables
|
| 0.77M | 0.69M | | | 35.38M | 34.84M | 31.41M | 32.40M | 26.20M | 49.01M | | 4.65M | | | | | | | | | | | | | | | |
|
Payables
|
| 9.96M | 4.59M | | | 35.38M | 41.39M | 31.41M | 32.40M | 26.20M | 115.17M | | 4.65M | | 43.14M | | | | 66.59M | | | | -0.33M | 4.46M | 0.31M | 1.84M | -4.59M | |
|
Accumulated Expenses
|
| 15.09M | 16.13M | | | | 16.35M | | | | 19.94M | | | | 29.33M | | | | 29.73M | | | | | 10.16M | | 15.73M | 0.04M | |
|
Other Accumulated Expenses
|
| 1.20M | 2.66M | | | | 3.55M | | | | 3.44M | 24.75M | | | 4.44M | 59.76M | 60.07M | 64.69M | 5.01M | 56.45M | 58.81M | 60.72M | 46.47M | 0.82M | 23.83M | 2.88M | 24.23M | 18.05M |
|
Short term Debt
|
| 60.52M | 10.49M | 10.79M | 10.44M | 12.24M | 9.44M | 14.78M | 26.01M | 39.58M | 36.85M | 48.84M | 41.98M | 79.41M | 56.04M | 78.57M | 90.30M | 69.75M | 75.53M | 58.94M | 45.13M | 39.12M | 24.67M | 1.97M | 39.79M | 9.98M | 2.67M | 0.00M |
|
Current Leases
|
| | | | | | | | | | 1.11M | | | | 1.96M | | | | 2.14M | | | | | 0.96M | | 0.23M | | |
|
Current Taxes
|
| 2.02M | 2.12M | 2.79M | 3.61M | 4.56M | 2.78M | 3.04M | 3.26M | 3.45M | 3.78M | | 4.17M | 5.43M | 4.18M | | | | 4.05M | | | | | 1.49M | | 1.47M | 1.59M | |
|
Current Deferred Revenue
|
| 25.70M | 33.04M | | | | 27.19M | | | | 27.09M | | | | 28.20M | | | | 22.80M | | | | | 7.61M | | 8.68M | 8.80M | |
|
Curent Deferred Tax Liability
|
| 1.07M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 125.50M | 65.68M | 61.20M | 56.87M | 100.80M | 97.15M | 106.95M | 155.41M | 163.96M | 203.94M | 180.09M | 149.27M | 167.43M | 162.85M | 181.59M | 188.09M | 192.13M | 200.84M | 160.31M | 145.23M | 131.40M | 47.04M | 120.07M | 61.97M | 99.56M | 154.58M | 200.74M |
|
Preferred Stock Liabilities
|
43.96M | 104.38M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | 1.31M | | | | 12.46M | | 19.33M | | 6.99M | | | | 7.24M | 6.57M | 5.80M | | | 4.13M | 1.33M | 1.36M | -0.00M | -1.10M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 93.43M | | | | 8.34M |
|
Operating Leases
|
| | | | | | | 1.27M | 1.16M | 1.17M | 0.71M | | 0.84M | 1.03M | 1.37M | | | | 1.46M | | | | 0.23M | 0.50M | | 0.48M | 1.20M | |
|
Non-Current Deferred Tax Liability
|
| 3.71M | 3.16M | 2.90M | 2.61M | 2.35M | 2.79M | 2.90M | 2.62M | 2.26M | 1.86M | 1.38M | | | 14.16M | | | | 13.38M | | | | | 1.11M | | 1.08M | 1.05M | |
|
Other Non-Current Liabilities
|
| 0.36M | 0.69M | 81.00 | 82.00 | | 0.67M | 0.62M | 0.56M | 0.51M | 0.61M | 0.95M | 0.51M | 0.44M | 7.75M | 25.77M | 22.73M | 22.22M | 4.51M | 15.32M | 14.54M | 15.89M | 2.68M | 0.46M | 0.22M | 0.48M | 2.29M | 0.96M |
|
Total Non-Current Liabilities
|
| 4.06M | 3.16M | 2.90M | 2.61M | 2.35M | 3.47M | 4.62M | 4.08M | 3.47M | 3.02M | 2.33M | 15.63M | 15.46M | 28.18M | 25.77M | 22.73M | 22.22M | 15.30M | 15.32M | 14.54M | 15.89M | 2.68M | 2.38M | 1.68M | 0.48M | 2.29M | 0.96M |
|
Total Liabilities
|
55.93M | 129.57M | 68.84M | 64.10M | 59.48M | 103.16M | 100.62M | 111.56M | 159.49M | 167.43M | 206.96M | 182.42M | 164.90M | 182.89M | 191.03M | 207.36M | 210.83M | 214.35M | 216.15M | 175.63M | 159.77M | 147.29M | 47.10M | 122.45M | 61.97M | 100.05M | 156.87M | 201.71M |
|
Total Debt
|
| 60.52M | 10.49M | 10.79M | 10.44M | 12.24M | 9.44M | 14.78M | 26.01M | 39.58M | 36.85M | 48.84M | 41.98M | 79.41M | 56.04M | 78.57M | 90.30M | 69.75M | 75.53M | 58.94M | 45.13M | 39.12M | 24.67M | 1.97M | 39.79M | 9.98M | 2.67M | 0.00M |
|
Common Equity
|
-55.93M | -64.31M | 119.98M | 0.12M | 0.12M | | 106.64M | 111.62M | 107.58M | 108.11M | 114.56M | 139.54M | 199.36M | 282.51M | 279.09M | 296.01M | 296.57M | 297.51M | 291.59M | 281.03M | 229.66M | 208.95M | 1.27M | 41.25M | -4.38M | 29.79M | 91.30M | 124.05M |
|
Shareholder's Equity
|
-55.93M | -64.31M | 119.98M | | | | 106.64M | | | | 114.56M | | | | 279.09M | | | | 291.59M | | | | | 41.25M | -4.38M | 29.79M | 91.30M | 125.16M |
|
Liabilities and Shareholders Equity
|
| 169.64M | 188.82M | 184.66M | 177.02M | 210.01M | 207.26M | 223.18M | 267.07M | 275.54M | 321.52M | 321.95M | 364.26M | 465.39M | 470.12M | 503.37M | 507.39M | 511.86M | 507.73M | 456.66M | 389.43M | 356.24M | 48.36M | 163.70M | 57.59M | 129.83M | 248.17M | 325.76M |
|
Treasury Shares
|
-0.80M | 2.15M | 2.12M | | | | -0.01M | | | | 1.74M | | | | 2.40M | | | | 2.32M | | | | | 6.40M | | 3.01M | | |
|
Retained Earnings
|
| -124.39M | -149.00M | -0.15M | -0.15M | | -181.41M | -183.55M | -186.69M | -185.28M | -191.02M | -202.72M | -202.34M | -208.89M | -207.61M | 300.74M | 305.41M | 306.38M | -221.24M | 299.47M | 251.87M | 232.57M | -7.81M | -460.80M | -23.96M | -36.89M | -35.22M | -33.71M |