|
Cash & Equivalents
|
| 1.45M | 1.70M | 0.62M | | 0.12M | 1.86M | 2.41M | 2.14M | 13.15M | 1.97M | 8.85M | 7.54M | 2.27M | 4.73M | 9.03M | 4.53M | 6.72M | 8.23M | 9.35M | 22.48M | 14.84M | 13.30M | 13.87M | 15.96M | 5.49M | | 9.28M | 4.00M | 6.08M | 5.77M | 4.36M | 2.90M | 6.77M | 12.52M |
|
Short-term Investments
|
| | | 3.00M | | | | 0.12M | 0.12M | 0.12M | 0.62M | 0.62M | 1.00M | 1.00M | 1.00M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | | | | | | | | | |
|
Cash & Current Investments
|
| 1.45M | 1.70M | 3.62M | | 0.12M | 1.86M | 2.53M | 2.26M | 13.27M | 2.59M | 9.47M | 8.54M | 3.28M | 5.73M | 9.53M | 5.03M | 7.22M | 8.73M | 9.85M | 22.98M | 15.34M | 13.80M | 14.37M | 16.46M | 5.99M | | 9.28M | 4.00M | 6.08M | 5.77M | 4.36M | 2.90M | 6.77M | 12.52M |
|
Receivables - Net
|
| | 0.00M | 0.05M | 0.07M | 0.21M | 1.58M | 6.13M | 2.72M | 2.01M | 3.32M | 16.23M | 15.86M | 10.56M | 11.67M | 16.50M | 14.09M | 14.72M | 19.52M | 21.66M | 20.00M | 34.45M | 33.66M | 33.95M | 23.56M | 31.63M | 37.98M | 31.68M | 26.45M | 22.70M | 25.86M | 31.11M | 31.56M | 40.08M | 26.20M |
|
Receivables - Other
|
| | | | | | | 0.11M | 0.02M | | 0.00M | 0.02M | 8.81M | 17.21M | 25.36M | 0.06M | 22.07M | 35.65M | 42.89M | 0.41M | | | | 0.02M | 0.03M | 0.08M | 0.07M | 0.09M | 0.01M | | 3.46M | 3.46M | 1.20M | | |
|
Receivables
|
| | 0.00M | 0.05M | 0.07M | 0.21M | 1.58M | 6.24M | 2.74M | 2.01M | 3.32M | 16.25M | 24.68M | 27.77M | 37.03M | 16.56M | 36.16M | 50.37M | 62.41M | 22.07M | 20.00M | 34.45M | 33.66M | 33.97M | 23.59M | 31.71M | 38.05M | 31.77M | 26.46M | 22.70M | 29.32M | 34.58M | 32.76M | 40.08M | 26.20M |
|
Inventory
|
| | | | | | | | | | | | | | | 0.47M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.12M | 0.10M | 0.10M | 0.17M | 0.55M | 0.29M | 0.35M | 0.86M | 0.84M | 0.72M | 2.89M | 4.31M | 4.93M | 4.47M | 3.98M | 4.67M | 6.42M | 8.86M | 4.88M | 4.75M | 4.97M | 4.86M | 3.98M | 4.44M | 12.04M | 11.77M | | 5.79M | 7.02M | 5.55M | 5.67M | 4.76M | 4.68M | 4.57M | 5.92M |
|
Current Assets
|
3.23M | 1.55M | 1.82M | 3.86M | 2.16M | 0.63M | 3.81M | 9.53M | 5.84M | 39.10M | 23.81M | 48.16M | 50.61M | 42.05M | 46.38M | 73.85M | 71.71M | 82.40M | 79.38M | 77.67M | 80.39M | 87.01M | 74.25M | 78.69M | 83.97M | 84.37M | | 90.40M | 43.17M | 35.35M | 37.83M | 40.23M | 39.15M | 51.41M | 44.65M |
|
Property, Plant & Equipment (Net)
|
1.19M | 1.89M | 2.52M | 3.15M | 3.79M | 4.20M | 0.06M | 6.83M | 0.06M | 0.07M | 0.74M | 0.66M | 1.34M | 1.33M | 1.11M | 1.13M | 1.12M | 1.09M | 0.67M | 0.64M | 0.59M | 0.83M | 0.79M | 0.73M | 0.56M | 0.48M | | 0.33M | 0.26M | 0.23M | 0.20M | 0.15M | 0.11M | 0.08M | 0.06M |
|
Goodwill
|
| | | | | | 1.86M | 7.32M | 7.32M | 7.32M | 16.14M | 16.14M | 16.14M | 16.14M | 16.14M | 16.14M | 16.14M | 23.60M | 22.86M | 19.62M | 19.62M | 23.42M | 22.55M | 39.34M | 41.33M | 41.33M | | 42.58M | 42.58M | 42.58M | 42.58M | 42.58M | 42.58M | 42.58M | 42.58M |
|
Intangibles
|
0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 7.03M | 15.40M | 14.57M | 13.73M | 25.03M | 99.80M | 100.72M | 100.72M | 100.72M | 99.74M | 99.74M | 99.74M | 100.99M | 104.20M | 103.93M | 113.17M | 113.34M | 58.97M | 127.66M | 127.66M | | 27.46M | 25.34M | 24.49M | 23.64M | 22.79M | 21.94M | 22.09M | 21.23M |
|
Goodwill & Intangibles
|
0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 8.89M | 22.73M | 21.89M | 21.06M | 41.17M | 115.94M | 116.86M | 116.86M | 116.86M | 115.88M | 115.88M | 123.33M | 123.86M | 123.82M | 123.55M | 136.59M | 135.89M | 98.31M | 168.99M | 168.99M | | 70.03M | 67.91M | 67.06M | 66.22M | 65.36M | 64.52M | 64.67M | 63.80M |
|
Other Non-Current Assets
|
| | | | | | | 0.12M | 0.18M | 0.09M | 0.96M | 1.09M | 3.39M | 1.80M | 1.46M | 1.33M | 0.50M | 0.50M | 0.50M | 8.23M | 0.50M | 0.50M | 7.50M | 14.13M | 12.46M | 12.35M | | 43.65M | 5.69M | 1.01M | 0.53M | 0.15M | 0.15M | 0.14M | 0.14M |
|
Non-Current Assets
|
1.21M | 1.91M | 2.54M | 2.71M | 4.82M | 10.23M | 15.86M | 27.62M | 27.69M | 73.50M | 80.34M | 148.83M | 158.50M | 154.45M | 144.39M | 140.36M | 137.13M | 136.15M | 110.78M | 96.31M | 90.87M | 99.44M | 93.32M | 125.02M | 120.74M | 114.71M | | 98.48M | 77.12M | 78.01M | 76.39M | 76.12M | 75.50M | 76.37M | 76.71M |
|
Assets
|
4.44M | 3.45M | 4.36M | 6.57M | 6.99M | 10.86M | 19.67M | 37.16M | 33.53M | 112.59M | 104.15M | 196.99M | 209.11M | 196.51M | 190.77M | 214.20M | 208.84M | 218.55M | 190.16M | 173.98M | 171.26M | 186.45M | 167.56M | 203.72M | 204.71M | 199.09M | | 188.88M | 120.29M | 113.36M | 114.22M | 116.35M | 114.64M | 127.78M | 121.36M |
|
Accounts Payables
|
0.23M | 0.04M | 0.05M | 0.16M | 0.47M | 0.52M | 0.68M | 4.94M | 2.53M | 2.27M | 3.99M | 9.58M | 12.18M | 8.47M | 8.67M | 8.23M | 10.15M | 8.23M | 9.44M | 11.98M | 7.07M | 19.73M | 11.75M | 12.86M | 15.46M | 13.79M | | 7.80M | 8.80M | 4.98M | 4.19M | 4.84M | 3.62M | 3.37M | 2.00M |
|
Notes Payables
|
| | | | | 5.40M | | 0.68M | | | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.23M | 0.04M | 0.05M | 0.16M | 0.47M | 5.92M | 0.68M | 5.62M | 2.53M | 2.27M | 3.99M | 9.90M | 12.18M | 8.47M | 8.67M | 8.23M | 10.15M | 8.23M | 9.44M | 11.98M | 7.07M | 19.73M | 11.75M | 12.86M | 15.46M | 13.79M | | 7.80M | 8.80M | 4.98M | 4.19M | 4.84M | 3.62M | 3.37M | 2.00M |
|
Accumulated Expenses
|
0.53M | 0.12M | 0.44M | 0.15M | 0.77M | 0.48M | 1.03M | 2.38M | 3.28M | 5.23M | 7.25M | 16.48M | 12.75M | 12.20M | 14.00M | 14.72M | 16.74M | 17.75M | 21.29M | 24.01M | 17.43M | 18.58M | 22.35M | 23.10M | 21.47M | 23.14M | | 28.90M | 26.79M | 27.27M | 23.39M | 10.99M | 10.80M | 15.91M | 7.26M |
|
Other Accumulated Expenses
|
| | | | | 1.02M | 0.05M | 0.21M | 0.07M | 0.09M | 0.15M | 0.79M | | | | 1.43M | | | | 0.64M | | | | 1.49M | 0.07M | 0.07M | | 0.49M | 0.47M | 0.49M | 0.48M | 0.56M | 0.81M | | |
|
Short term Debt
|
0.13M | 0.13M | 0.13M | 0.07M | | 4.34M | 1.31M | 7.39M | 1.74M | 1.91M | 1.84M | 13.50M | 5.42M | 3.24M | 3.33M | 1.15M | 5.43M | 4.93M | 6.71M | 11.99M | 9.29M | 7.81M | 18.47M | 65.68M | 65.93M | 66.18M | | 102.31M | 102.34M | 102.37M | 102.40M | | | | |
|
Current Leases
|
| | | | | | | | | | | 2.20M | 2.00M | 1.51M | 1.30M | 1.06M | 1.02M | 0.95M | 0.28M | 0.37M | 0.39M | 0.40M | 0.41M | 0.43M | 0.44M | 0.46M | | 0.36M | 0.24M | 0.12M | 0.25M | 0.25M | 0.10M | | 0.38M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | 0.78M | | | | 0.65M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.03M | 0.03M | 0.04M | 0.02M | 0.04M | 0.40M | 0.10M | 0.10M | 6.82M | 32.16M | 49.25M | 55.42M | 52.81M | 61.63M | 65.86M | 71.90M | 71.31M | 54.03M | 48.52M | 60.91M | 51.68M | 58.70M | 60.58M | 66.80M | | 16.94M | 12.37M | 10.72M | 7.57M | 6.35M | 5.23M | 4.79M | 4.47M |
|
Total Current Liabilities
|
0.89M | 0.29M | 0.66M | 0.42M | 1.28M | 8.91M | 6.70M | 21.54M | 23.38M | 29.21M | 44.79M | 87.54M | 107.46M | 104.52M | 106.78M | 107.56M | 115.61M | 120.92M | 130.39M | 116.41M | 96.44M | 121.19M | 117.24M | 216.36M | 216.84M | 229.13M | | 236.02M | 268.18M | 266.93M | 247.43M | 122.26M | 119.77M | 28.21M | 17.81M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 1.38M | 0.95M | 0.75M | 0.39M | 0.04M | | |
|
Non-Current Debt
|
| | | | | | | 0.31M | | 59.87M | 48.27M | 44.01M | 52.17M | 60.39M | 62.99M | 62.19M | 64.75M | 61.11M | 58.72M | 64.37M | 64.93M | 65.18M | 65.43M | | | | | | 7.75M | 12.75M | 1.10M | 110.44M | 110.47M | 110.50M | 110.53M |
|
Convertible Debt
|
| | | | | 0.32M | | 7.27M | 9.16M | 10.49M | 11.87M | 12.50M | 13.89M | 15.22M | 16.66M | 12.50M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | 0.02M | 0.05M | 0.44M | 0.34M | 0.75M | 31.18M | 15.52M | 14.82M | 13.49M | 23.50M | 28.30M | 28.16M | 19.21M | 15.28M | 12.36M | 12.59M | 11.49M | 19.70M | 21.23M | 17.08M | | 0.54M | 0.62M | 0.53M | 0.36M | 0.40M | 0.19M | 0.37M | 0.34M |
|
Preferred Stock Liabilities
|
0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 18.05M | 18.05M | | | | | | | | | | | | | | | | 13.18M | | 11.68M | | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M |
|
Minority Interest
|
| | | 0.17M | | | 18.21M | 18.21M | 18.21M | 37.97M | 37.97M | 55.65M | 55.65M | 55.65M | 61.47M | 18.25M | 18.42M | 18.42M | 18.37M | 13.89M | 13.38M | 13.38M | 13.38M | 13.18M | 13.18M | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 47.67M | 98.87M | 97.52M | 98.38M | 96.16M | 96.06M | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 0.21M | 0.21M | 0.81M | 0.58M | 0.36M | 0.38M | 0.39M | 0.40M | 0.47M | 0.47M | 0.54M | | 0.60M | 0.63M | 0.66M | 0.69M | 0.80M | 0.83M | 0.87M | 0.87M |
|
Operating Leases
|
| | | | | | | | | | | 2.62M | 21.43M | 21.43M | 21.46M | 19.89M | 20.70M | 20.45M | 2.25M | 0.79M | 1.07M | 0.98M | 0.88M | 0.36M | 0.68M | 0.58M | | 0.36M | 0.24M | 2.10M | 1.91M | 1.96M | 2.18M | 2.34M | 2.41M |
|
Other Non-Current Liabilities
|
| | 0.74M | | | 1.34M | 0.77M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.75M | 0.60M | 1.05M | 8.07M | 7.56M | 7.53M | 7.11M | 3.77M | 5.31M | 5.31M | 4.73M | | 0.41M | 0.24M | 0.17M | 0.05M | | | | |
|
Total Non-Current Liabilities
|
| | -0.74M | | | 7.56M | 5.95M | 29.42M | 33.24M | 100.16M | 107.26M | 178.16M | 208.80M | 215.18M | 220.41M | 215.35M | 230.07M | 231.52M | 211.38M | 204.22M | 174.79M | 199.93M | 195.04M | 237.38M | 238.92M | 246.87M | | 247.30M | 269.43M | 270.22M | 251.49M | | | | |
|
Total Liabilities
|
| | | 3.42M | 1.28M | 8.91M | 6.72M | 29.66M | 33.48M | 100.41M | 107.50M | 178.41M | 209.04M | 215.43M | 220.65M | 216.10M | 230.67M | 232.57M | 219.46M | 211.77M | 182.32M | 207.04M | 198.81M | 242.69M | 244.23M | 251.60M | | 247.71M | 269.68M | 270.39M | 251.54M | 246.51M | 240.59M | 144.94M | 131.58M |
|
Total Debt
|
0.13M | 0.13M | 0.13M | 0.07M | | 4.34M | 1.31M | 7.70M | 1.74M | 61.78M | 50.11M | 57.51M | 57.59M | 63.63M | 66.31M | 63.34M | 70.18M | 66.04M | 65.42M | 76.36M | 74.22M | 72.99M | 83.91M | 65.68M | 65.93M | 66.18M | | 102.31M | 110.09M | 115.12M | 103.50M | 110.44M | 110.47M | 110.50M | 110.53M |
|
Common Equity
|
3.39M | 2.99M | 3.53M | 2.98M | 5.54M | 1.78M | -5.26M | -10.72M | -18.17M | -25.78M | -41.32M | -37.07M | -55.58M | -74.57M | -91.35M | -20.31M | -40.24M | -32.44M | -47.66M | -51.68M | -24.43M | -33.96M | -44.62M | -52.15M | -52.70M | -64.19M | | -58.99M | -149.55M | -157.20M | -137.48M | -130.33M | -126.12M | -17.33M | -10.39M |
|
Shareholder's Equity
|
3.39M | 2.99M | 3.53M | 2.98M | 5.54M | 1.78M | -5.26M | -10.72M | -18.17M | -25.78M | -41.32M | -37.07M | -55.58M | -74.57M | -91.35M | -20.31M | -40.24M | -32.44M | -47.66M | -51.68M | -24.43M | -33.96M | -44.62M | -52.15M | -52.70M | -64.19M | | -58.99M | -149.55M | -157.20M | -137.48M | -130.33M | -126.12M | -17.33M | -10.39M |
|
Liabilities and Shareholders Equity
|
4.44M | 3.45M | 4.36M | 6.57M | 6.99M | 10.86M | 19.67M | 37.16M | 33.53M | 112.59M | 104.15M | 196.99M | 209.11M | 196.51M | 190.77M | 214.20M | 208.84M | 218.55M | 190.16M | 173.98M | 171.26M | 186.45M | 167.56M | 203.72M | 204.71M | 199.09M | | 188.88M | 120.29M | 113.36M | 114.22M | 116.35M | 114.64M | 127.78M | 121.36M |
|
Retained Earnings
|
-3.19M | -4.78M | -6.56M | -8.47M | -12.04M | -17.26M | -25.89M | -34.54M | -43.47M | -54.06M | -73.74M | -73.04M | -95.82M | -118.98M | -140.24M | -162.27M | -187.74M | -208.39M | -233.10M | -252.21M | -270.66M | -292.87M | -309.37M | -323.07M | -342.45M | -361.93M | | -378.65M | -482.01M | -490.20M | -486.24M | -479.36M | -475.34M | -366.70M | -359.84M |
|
Treasury Shares
|
| | | | | | -0.20M | | | | | 0.11M | | | | | 0.01M | 0.01M | 0.01M | 1.64M | -0.01M | 0.03M | -0.03M | 0.99M | | 0.03M | 0.03M | 0.20M | 0.28M | 0.29M | 0.27M | 0.33M | 0.00M | 0.00M | 0.01M |