|
Assets
|
| 102.74M | 161.05M | 233.18M | 371.49M | 512.52M | 504.52M | 594.21M | 627.50M | 621.04M |
|
Cash & Equivalents
|
31.39M | 31.14M | 73.76M | 94.93M | 159.75M | 112.46M | 100.80M | 148.13M | 149.35M | 118.55M |
|
Short-term Investments
|
| | | | | | 0.79M | 47.86M | 9.65M | 41.31M |
|
Cash & Current Investments
|
31.39M | 31.14M | 73.76M | 94.93M | 159.75M | 112.46M | 101.59M | 196.00M | 159.00M | 159.86M |
|
Receivables - Net
|
| 46.81M | 55.31M | 79.38M | 70.41M | 97.28M | 130.00M | 165.96M | 171.56M | 195.07M |
|
Receivables - Other
|
| | | 14.40M | 22.80M | 20.10M | 14.01M | 14.26M | 12.97M | 13.58M |
|
Receivables
|
| 46.81M | 55.31M | 93.78M | 93.21M | 117.38M | 144.01M | 180.22M | 184.53M | 208.65M |
|
Prepaid Assets
|
| 3.28M | 7.03M | 21.29M | 32.95M | 27.95M | 26.78M | 28.09M | 49.53M | 43.98M |
|
Current Assets
|
| 88.38M | 145.22M | 209.63M | 277.66M | 365.42M | 338.26M | 422.50M | 414.36M | 435.54M |
|
Property, Plant & Equipment (Net)
|
| 3.10M | 2.66M | 7.54M | 39.55M | 35.40M | 36.91M | 41.85M | 42.68M | 37.11M |
|
Long-Term Investments
|
| | | | | 36.12M | 12.04M | | | |
|
Goodwill
|
| | | | | 4.86M | 27.80M | 26.35M | 27.11M | 25.55M |
|
Intangibles
|
| | | | | 1.74M | 7.14M | 5.25M | 3.89M | 2.24M |
|
Goodwill & Intangibles
|
| | | | | 6.61M | 34.94M | 31.60M | 31.00M | 27.80M |
|
Long-Term Deferred Tax
|
| 0.01M | 0.28M | 0.33M | 0.49M | 0.49M | 1.02M | 1.94M | 3.45M | 4.13M |
|
Other Non-Current Assets
|
| 0.38M | 0.51M | 15.09M | | | 2.37M | 3.29M | 36.28M | 24.84M |
|
Non-Current Assets
|
| 14.35M | 15.83M | 23.55M | 93.82M | 147.10M | 166.25M | 171.72M | 213.15M | 185.50M |
|
Accounts Payables
|
| 5.06M | 5.23M | 9.25M | 5.22M | 2.97M | 5.77M | 8.00M | 6.17M | 4.32M |
|
Payables
|
| 5.06M | 5.23M | 9.25M | 5.22M | 2.97M | 5.77M | 8.00M | 6.17M | 4.32M |
|
Accumulated Expenses
|
| 9.55M | 12.07M | 13.80M | 10.69M | 22.98M | 35.13M | 40.72M | 38.00M | 34.22M |
|
Other Accumulated Expenses
|
| 0.44M | 1.18M | 2.37M | 1.40M | 0.94M | 1.07M | 3.12M | 1.89M | 1.09M |
|
Short term Debt
|
| 6.11M | | | | | | 2.74M | 66.37M | 9.60M |
|
Current Leases
|
| | | | 3.84M | 6.92M | 8.11M | 8.68M | 11.70M | 12.38M |
|
Current Taxes
|
| 0.36M | | | | | | | | |
|
Current Deferred Revenue
|
| 52.00M | 70.17M | 95.52M | 82.20M | 116.26M | 152.60M | 200.32M | 240.69M | 287.24M |
|
Total Current Liabilities
|
| 76.02M | 95.11M | 128.40M | 112.28M | 155.89M | 215.72M | 270.25M | 371.17M | 354.76M |
|
Capital Leases
|
| | | | 2.38M | | | | | |
|
Non-Current Debt
|
| 13.89M | | | | | | 115.38M | 140.22M | 240.83M |
|
Non-Current Deffered Revenue
|
| 18.11M | 18.92M | 16.14M | 7.14M | 3.89M | 2.43M | 5.56M | 4.70M | 5.48M |
|
Preferred Stock Liabilities
|
37.50M | 37.50M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 7.34M | 6.35M | 7.19M | 24.32M | 26.64M | 27.78M | 31.30M | 32.43M | 25.84M |
|
Operating Leases
|
| | | | 48.25M | 58.12M | 56.89M | 65.91M | 70.77M | 64.57M |
|
Other Non-Current Liabilities
|
| 1.92M | 1.40M | 15.40M | | 4.88M | 3.46M | | | 0.43M |
|
Total Non-Current Liabilities
|
| 108.90M | 114.12M | 144.59M | | 211.04M | 267.14M | | | 653.25M |
|
Total Liabilities
|
50.53M | 110.81M | 115.53M | 159.99M | 166.25M | 215.92M | 270.60M | 448.51M | 575.16M | 653.68M |
|
Total Debt
|
| 20.00M | | | | | | 118.12M | 206.59M | 250.42M |
|
Common Equity
|
-50.53M | -63.49M | 45.52M | 73.19M | 205.24M | 296.61M | 233.92M | 145.70M | 52.34M | -32.64M |
|
Shareholder's Equity
|
-50.53M | -63.49M | 45.52M | 73.19M | 205.24M | 296.61M | 233.92M | 145.70M | 52.34M | -32.64M |
|
Liabilities and Shareholders Equity
|
| 102.74M | 161.05M | 233.18M | 371.49M | 512.52M | 504.52M | 594.21M | 627.50M | 621.04M |
|
Retained Earnings
|
| -64.83M | -96.19M | -145.64M | -135.41M | -168.89M | -257.53M | -408.45M | -519.89M | -612.15M |
|
Treasury Shares
|
| | 0.73M | 1.18M | 1.02M | 1.17M | 1.21M | 1.19M | 1.08M | 1.32M |