|
Accumulated Depreciation
|
| | | | | | | | | | | | | | 0.15M | | | | 0.40M | | | |
|
Cash & Equivalents
|
| | 97.25M | 104.37M | 453.62M | 430.31M | 362.27M | 123.97M | 84.13M | 142.54M | 190.61M | 185.88M | 141.10M | 76.50M | 45.03M | 33.87M | 34.33M | 44.96M | 17.50M | 48.30M | 61.94M | 30.40M |
|
Receivables - Net
|
| | | | | | | | | | 0.20M | | | 0.08M | 0.08M | | 0.27M | 0.31M | 0.26M | 0.05M | 0.05M | 0.05M |
|
Receivables - Other
|
| | 0.90M | | | 0.33M | 0.06M | 0.06M | 0.17M | 0.20M | 0.20M | 0.23M | 0.20M | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | 0.39M | | | 0.08M | 0.08M | | 0.27M | 0.31M | 0.26M | 0.05M | 0.05M | 0.05M |
|
Prepaid Assets
|
| | 2.08M | | 3.96M | 11.55M | 11.90M | 12.98M | 11.12M | 13.43M | 14.04M | 9.20M | 6.26M | 6.83M | 5.83M | 5.73M | 4.69M | 7.45M | 7.79M | 7.77M | 6.74M | 5.90M |
|
Current Assets
|
| | 99.55M | | 457.59M | 441.86M | 375.08M | 348.79M | 323.61M | 317.48M | 287.14M | 267.93M | 242.77M | 215.82M | 185.59M | 117.50M | 117.91M | 114.07M | 80.12M | 115.98M | 102.68M | 130.67M |
|
Property, Plant & Equipment (Net)
|
| | 0.07M | | 0.33M | 0.14M | 0.15M | 0.18M | 0.30M | 0.73M | 0.93M | 1.11M | 1.04M | 0.99M | 0.98M | 0.92M | 0.87M | 0.86M | 2.54M | 2.68M | 2.90M | 3.01M |
|
Long-Term Investments
|
| | | | 19.78M | 15.09M | 16.13M | 10.59M | 9.23M | 8.50M | 6.75M | 5.85M | 3.99M | 3.66M | 1.84M | 32.81M | 32.38M | 33.89M | 42.08M | 42.08M | 53.95M | 53.95M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | 0.33M | 0.33M | 0.33M | 0.33M |
|
Intangibles
|
| | | | | | | | | | | | | | 2.11M | | | | 4.70M | 3.78M | 3.87M | 3.88M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | 2.11M | | | | 5.03M | 4.11M | 4.21M | 4.21M |
|
Other Non-Current Assets
|
| | 0.34M | | 0.69M | 1.26M | 7.34M | 7.50M | 7.59M | 8.74M | 3.12M | 3.18M | 3.27M | 3.11M | 0.95M | 15.00M | 15.00M | 15.00M | 0.85M | 10.00M | 0.39M | 0.38M |
|
Non-Current Assets
|
| | 1.05M | | 1.13M | 1.95M | 5.60M | 5.54M | 6.64M | 6.07M | 5.64M | 5.48M | 16.23M | 14.23M | 107.89M | 151.62M | 97.87M | 83.44M | 79.26M | 0.41M | 0.41M | 0.41M |
|
Assets
|
| | 111.55M | | 505.96M | 484.11M | 414.17M | 383.73M | 348.94M | 342.60M | 305.44M | 280.72M | 253.59M | 308.22M | 293.48M | 269.12M | 215.78M | 197.52M | 159.39M | 195.78M | 189.20M | 239.82M |
|
Accounts Payables
|
| | 3.08M | | 6.20M | 1.97M | 6.00M | 3.61M | 2.74M | 3.51M | 2.40M | 4.92M | 3.86M | 5.51M | 4.59M | 3.84M | 3.81M | 4.88M | 2.62M | 2.71M | 4.04M | 5.37M |
|
Notes Payables
|
| | | | 0.04M | 0.04M | 0.04M | 210.90M | 228.40M | 161.50M | 82.50M | 64.00M | 86.40M | 132.50M | | | | | | | | |
|
Payables
|
| | 3.08M | | 6.24M | 2.01M | 6.04M | 214.51M | 231.14M | 165.01M | 84.90M | 68.92M | 90.26M | 138.01M | 4.59M | 3.84M | 3.81M | 4.88M | 2.62M | 2.71M | 4.04M | 5.37M |
|
Accumulated Expenses
|
| | 9.21M | | 7.82M | 13.07M | 14.83M | 18.25M | 18.91M | 22.14M | 17.31M | 13.82M | 12.86M | 13.01M | 15.26M | 10.93M | 12.91M | 11.95M | 9.85M | 8.68M | 14.51M | 10.46M |
|
Other Accumulated Expenses
|
| | 0.10M | | | 0.01M | 0.16M | 0.34M | 1.11M | 0.96M | 0.71M | 0.90M | 0.91M | 0.89M | 1.10M | 0.88M | 1.04M | 1.11M | 2.65M | 2.33M | 0.42M | 0.49M |
|
Short term Debt
|
| | | | 0.04M | 0.05M | 0.05M | 210.90M | 228.40M | 161.50M | 0.18M | 64.00M | 86.40M | 132.50M | 0.28M | 0.24M | 0.24M | 0.26M | 6.37M | 11.37M | 0.44M | 0.53M |
|
Current Leases
|
| | | | | | | | | | 0.18M | 0.32M | 0.32M | 0.29M | | | | | | | | |
|
Current Taxes
|
| | 1.00M | | | 5.93M | 8.14M | 7.78M | 6.88M | 6.68M | 2.22M | 1.88M | 0.81M | 0.89M | 0.71M | 0.69M | 0.35M | 0.18M | 0.19M | 0.11M | 0.09M | 0.04M |
|
Current Deferred Revenue
|
| | | | 0.12M | 0.20M | 0.01M | | | | | | | | | | | | | 0.57M | 0.57M | 0.57M |
|
Total Current Liabilities
|
| | 12.30M | | 14.19M | 15.32M | 20.93M | 22.09M | 21.96M | 25.91M | 19.90M | 19.95M | 17.93M | 19.70M | 20.12M | 15.01M | 17.64M | 19.64M | 24.95M | 28.50M | 25.55M | 16.54M |
|
Convertible Debt
|
| | 1.20M | | 1.18M | 0.80M | 0.74M | 0.72M | 0.62M | 0.38M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 1.57M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 4.55M | | 10.04M | 9.57M | 9.05M | 8.35M | 8.45M | 6.68M | 5.03M | 3.81M | 3.09M | 2.24M | 1.35M | 0.71M | 0.64M | 0.60M | 0.26M | 0.22M | 0.19M | 0.16M |
|
Operating Leases
|
| | | | | | | | | | 0.04M | 1.19M | 1.09M | 1.01M | 0.99M | 0.91M | 1.08M | 1.06M | 0.73M | 2.59M | 2.62M | 2.43M |
|
Other Non-Current Liabilities
|
| | 1.71M | | 3.24M | 3.29M | 4.10M | 4.13M | 3.90M | 3.69M | 3.66M | 2.82M | 2.81M | 2.74M | 7.92M | 8.28M | 8.26M | 8.38M | 2.69M | 2.80M | 3.03M | 57.75M |
|
Total Non-Current Liabilities
|
| | 0.05M | | 17.83M | 18.06M | 1.38M | 0.84M | 0.82M | 0.42M | 0.42M | 0.41M | 30.66M | 30.43M | 41.24M | 37.59M | 38.99M | 42.83M | 40.14M | 0.82M | 0.91M | 0.91M |
|
Total Liabilities
|
| | 16.18M | | 21.07M | 21.35M | 28.21M | 29.38M | 28.81M | 46.52M | 39.67M | 40.08M | 37.96M | 39.71M | 49.16M | 45.86M | 47.24M | 51.20M | 42.83M | 43.51M | 45.28M | 79.91M |
|
Total Debt
|
| | | | 0.04M | 0.05M | 0.05M | 210.90M | 228.40M | 161.50M | 0.18M | 64.00M | 86.40M | 132.50M | 0.28M | 0.24M | 0.24M | 0.26M | 6.37M | 11.37M | 0.44M | 0.53M |
|
Common Equity
|
| | 95.37M | | 484.89M | 462.76M | 385.96M | 354.36M | 320.12M | 296.08M | 265.77M | 240.64M | 215.64M | 268.51M | 244.32M | 223.26M | 168.53M | 146.32M | 116.55M | 152.27M | 143.93M | 159.91M |
|
Shareholder's Equity
|
| | 95.37M | | 484.89M | 462.76M | 385.96M | 354.36M | 320.12M | 296.08M | 265.77M | 240.64M | 215.64M | 268.51M | 244.32M | 223.26M | 168.53M | 146.32M | 116.55M | 152.27M | 143.93M | 159.91M |
|
Liabilities and Shareholders Equity
|
| | 111.55M | | 505.96M | 484.11M | 414.17M | 383.73M | 348.94M | 342.60M | 305.44M | 280.72M | 253.59M | 308.22M | 293.48M | 269.12M | 215.78M | 197.52M | 159.39M | 195.78M | 189.20M | 239.82M |
|
Retained Earnings
|
| | -190.00M | | -237.80M | -268.93M | -357.80M | -394.70M | -431.30M | -465.20M | -510.19M | -543.85M | -576.90M | -532.65M | -550.94M | -577.70M | -635.00M | -661.25M | -700.21M | -726.64M | -754.40M | -815.44M |
|
Treasury Shares
|
| | | | 7.28M | 7.15M | 7.05M | 7.05M | 7.05M | 7.05M | 6.92M | 6.92M | 6.92M | 6.92M | 6.92M | 6.92M | 6.92M | 6.92M | 6.92M | 6.92M | 6.92M | 6.92M |
|
Shares Outstanding
|
90.71M | 7.05M | 114.74M | 137.57M | 154.82M | 159.66M | 160.68M | 160.72M | 161.73M | 165.88M | 165.94M | 166.01M | 166.01M | 166.01M | 166.03M | 166.27M | 167.77M | 167.82M | 167.96M | 199.78M | 212.24M | 240.44M |