|
Cash & Equivalents
|
11.27M | 5.41M | 12.06M | 10.70M | 16.11M | 74.08M | 15.81M | 140.26M | 57.85M | 70.77M | 49.51M | 42.50M |
|
Short-term Investments
|
| | 10.23M | 15.47M | 29.80M | 16.63M | 22.88M | 28.26M | 64.60M | 89.30M | 162.20M | 235.75M |
|
Cash & Current Investments
|
11.27M | 5.41M | 22.30M | 26.17M | 45.91M | 90.71M | 38.69M | 168.52M | 122.45M | 160.07M | 211.71M | 278.25M |
|
Receivables - Net
|
| 1.19M | 2.05M | 2.51M | 3.39M | 5.52M | 7.56M | 10.06M | 12.60M | 16.50M | 20.71M | 24.35M |
|
Receivables - Other
|
| | | | | | | | | | 7.00M | |
|
Receivables
|
| 1.19M | 2.05M | 2.51M | 3.39M | 5.52M | 7.56M | 10.06M | 12.60M | 16.50M | 27.71M | 24.35M |
|
Prepaid Assets
|
| 1.20M | 3.16M | 3.54M | 4.55M | 11.78M | 15.54M | 20.78M | 23.55M | 24.90M | 39.94M | 32.81M |
|
Current Assets
|
| 7.81M | 27.51M | 32.22M | 53.84M | 108.00M | 61.79M | 199.35M | 158.59M | 201.47M | 272.36M | 335.40M |
|
Property, Plant & Equipment (Net)
|
| 2.62M | 6.11M | 7.08M | 6.70M | 6.87M | 14.74M | 26.44M | 30.48M | 26.11M | 28.36M | 24.48M |
|
Long-Term Investments
|
| | 34.42M | 26.69M | 22.40M | 11.26M | 12.09M | 6.77M | 61.08M | 25.16M | | 2.03M |
|
Goodwill
|
| 5.00M | 6.74M | 6.74M | 6.74M | 15.55M | 58.42M | 56.15M | 56.15M | 56.06M | 56.06M | 96.41M |
|
Intangibles
|
| 5.51M | 10.02M | 15.54M | 17.61M | 20.48M | 30.02M | 35.46M | 41.21M | 35.31M | 21.56M | 49.06M |
|
Goodwill & Intangibles
|
| 10.51M | 16.76M | 22.28M | 24.35M | 36.03M | 88.45M | 91.61M | 97.36M | 91.38M | 77.62M | 145.47M |
|
Long-Term Deferred Tax
|
| | | | | | 27.57M | 12.18M | | | | 76.91M |
|
Other Non-Current Assets
|
| 0.88M | 1.18M | 1.22M | 1.24M | 7.69M | 6.28M | 6.21M | 7.09M | 8.79M | 8.91M | 9.48M |
|
Non-Current Assets
|
| 17.63M | 62.98M | 60.36M | 56.41M | 67.74M | 198.31M | 190.13M | 249.42M | 179.75M | 136.53M | 291.28M |
|
Assets
|
| 25.43M | 90.48M | 92.58M | 110.25M | 175.74M | 260.10M | 389.48M | 408.02M | 381.22M | 408.89M | 626.68M |
|
Accounts Payables
|
| 2.09M | 2.37M | 0.94M | 0.61M | 1.48M | 1.93M | 1.04M | 1.70M | 2.47M | 1.14M | 2.38M |
|
Payables
|
| 2.09M | 2.37M | 0.94M | 0.61M | 1.48M | 1.93M | 1.04M | 1.70M | 2.47M | 1.14M | 2.38M |
|
Accumulated Expenses
|
| 3.15M | 5.16M | 7.55M | 10.71M | 12.38M | 17.76M | 18.89M | 30.07M | 34.38M | 35.57M | 30.16M |
|
Other Accumulated Expenses
|
| 2.80M | 1.08M | 1.19M | 1.22M | 1.45M | 11.14M | 4.45M | 7.59M | 8.89M | 11.34M | 16.09M |
|
Short term Debt
|
| | | | | 1.21M | 1.21M | | | | | |
|
Current Taxes
|
| | | | | | | 9.10M | 0.14M | | | |
|
Current Deferred Revenue
|
| 3.77M | 4.95M | 7.64M | 7.08M | 3.41M | 4.60M | 2.26M | 2.51M | | | |
|
Total Current Liabilities
|
| 13.53M | 16.91M | 21.36M | 23.91M | 28.21M | 47.47M | 49.80M | 52.64M | 61.34M | 69.77M | 63.28M |
|
Non-Current Debt
|
| | | | | 48.60M | 47.38M | | | | | |
|
Non-Current Deffered Revenue
|
| 0.01M | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 63.17M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 25.53M | 29.98M | 32.08M | | 16.48M | 35.75M |
|
Operating Leases
|
| | | | | | 36.14M | 41.99M | 57.61M | 53.59M | 44.74M | 37.48M |
|
Other Non-Current Liabilities
|
| 0.20M | 0.88M | 1.54M | 1.26M | 7.08M | 0.01M | | 2.26M | 4.09M | | 6.63M |
|
Total Non-Current Liabilities
|
| 13.54M | 16.91M | 21.36M | 23.91M | 76.81M | 128.14M | | 108.38M | 111.58M | | 100.76M |
|
Total Liabilities
|
| 13.73M | 17.78M | 22.90M | 25.17M | 83.89M | 128.15M | 103.56M | 110.64M | 115.67M | 111.58M | 107.39M |
|
Total Debt
|
| | | | | 49.81M | 48.58M | | | | | |
|
Common Equity
|
-43.96M | -51.47M | 72.70M | 69.68M | 85.08M | 91.85M | 131.95M | 285.92M | 297.38M | 265.55M | 297.31M | 519.29M |
|
Shareholder's Equity
|
-43.96M | -51.47M | 72.70M | 69.68M | 85.08M | 91.85M | 131.95M | 285.92M | 297.38M | 265.55M | 297.31M | 519.29M |
|
Liabilities and Shareholders Equity
|
| 25.43M | 90.48M | 92.58M | 110.25M | 175.74M | 260.10M | 389.48M | 408.02M | 381.22M | 408.89M | 626.68M |
|
Treasury Shares
|
| 0.17M | 0.12M | 0.50M | 0.37M | 0.37M | 0.37M | 0.05M | 0.84M | 1.16M | 0.94M | 0.79M |
|
Retained Earnings
|
| -53.01M | -68.68M | -76.96M | -67.25M | -44.32M | -8.03M | 150.37M | 151.40M | 83.28M | 85.98M | 290.05M |