|
Assets
|
| 69.97M | 104.49M | 150.42M | 341.42M | 890.61M | 1,065.54M | 929.32M | 1,101.05M | 989.17M |
|
Cash & Equivalents
|
10.06M | 7.03M | 37.87M | 41.50M | 184.41M | 72.16M | 331.45M | 113.64M | 131.99M | 81.81M |
|
Short-term Investments
|
| | | 17.40M | | | | 71.23M | 21.49M | 1.98M |
|
Cash & Current Investments
|
10.06M | 7.03M | 37.87M | 58.90M | 184.41M | 72.16M | 331.45M | 184.87M | 153.47M | 83.79M |
|
Receivables - Net
|
| 31.73M | 44.69M | 24.01M | 30.19M | 55.24M | 61.57M | 74.47M | 78.16M | 86.45M |
|
Receivables - Other
|
| 7.37M | 8.65M | 11.17M | 30.19M | 55.24M | 61.57M | 74.47M | 78.16M | 86.45M |
|
Receivables
|
| 39.10M | 53.34M | 35.18M | 60.37M | 110.49M | 123.14M | 148.93M | 156.31M | 172.91M |
|
Current Deferred Tax Assets
|
| 2.10M | 2.63M | 2.63M | 2.50M | 2.41M | 3.20M | 3.57M | 4.16M | 3.73M |
|
Prepaid Assets
|
| 2.32M | 3.77M | 6.11M | 9.26M | 14.51M | 15.82M | 16.70M | 16.99M | 13.84M |
|
Current Assets
|
| 28.04M | 65.25M | 91.65M | 226.95M | 193.60M | 412.88M | 279.61M | 252.78M | 187.81M |
|
Property, Plant & Equipment (Net)
|
| 11.18M | 14.95M | 25.14M | 41.65M | 51.65M | 69.60M | 99.75M | 177.86M | 176.82M |
|
Long-Term Investments
|
| | | | | 40.00M | | | | |
|
Goodwill
|
| 6.87M | 6.87M | 6.87M | 6.87M | 372.24M | 344.42M | 326.40M | 335.87M | 317.24M |
|
Intangibles
|
| 8.48M | 7.64M | 7.09M | 6.57M | 248.06M | 211.22M | 177.37M | 166.91M | 145.35M |
|
Goodwill & Intangibles
|
| 15.35M | 14.51M | 13.96M | 13.44M | 620.29M | 555.64M | 503.77M | 502.79M | 462.60M |
|
Long-Term Deferred Tax
|
| 12.69M | 6.53M | 17.36M | 34.86M | | | | | |
|
Other Non-Current Assets
|
| 1.70M | 2.07M | 1.83M | 1.95M | 9.27M | 8.67M | 31.25M | 5.53M | 4.36M |
|
Non-Current Assets
|
| 41.93M | 39.24M | 58.77M | 114.47M | 697.01M | 652.65M | 649.71M | 848.27M | 801.35M |
|
Accounts Payables
|
| 4.69M | 3.02M | 3.42M | 4.19M | 11.66M | 9.14M | 26.75M | 34.21M | 28.36M |
|
Payables
|
| 4.69M | 3.02M | 3.42M | 4.19M | 11.66M | 9.14M | 26.75M | 34.21M | 28.36M |
|
Accumulated Expenses
|
| 14.65M | 15.72M | 21.39M | 27.33M | 63.06M | 65.92M | 62.58M | 69.01M | 101.82M |
|
Short term Debt
|
| 5.00M | 0.09M | | | | | | | |
|
Current Leases
|
| | 0.09M | | 4.88M | 5.51M | 5.81M | 7.45M | 5.46M | 3.11M |
|
Current Deferred Revenue
|
| 4.03M | 5.77M | 5.32M | 10.90M | 12.90M | 13.88M | 15.49M | 16.46M | 14.99M |
|
Total Current Liabilities
|
| 30.47M | 24.52M | 32.72M | 45.74M | 92.19M | 93.50M | 114.01M | 122.77M | 140.32M |
|
Capital Leases
|
| | 0.09M | | | | | | | |
|
Non-Current Debt
|
| 37.74M | | | | 282.20M | 486.44M | 480.55M | 418.53M | 281.28M |
|
Non-Current Deffered Revenue
|
| 1.71M | 2.55M | 6.42M | 5.72M | 6.39M | 7.63M | 8.31M | 8.41M | 7.96M |
|
Preferred Stock Liabilities
|
| 21.82M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 12.08M | 101.69M | 99.97M | 50.83M | 105.00M | 27.30M |
|
Operating Leases
|
| | | | 24.74M | 23.18M | 17.14M | 4.64M | 220.55M | 219.19M |
|
Other Non-Current Liabilities
|
| 0.61M | 0.72M | | | 1.71M | 6.02M | 11.18M | 0.39M | 0.58M |
|
Total Non-Current Liabilities
|
| 69.92M | 27.07M | | | 458.98M | 646.93M | 645.97M | 803.27M | 676.06M |
|
Total Liabilities
|
19.07M | 70.53M | 27.78M | 41.65M | 71.33M | 460.69M | 652.94M | 657.14M | 803.66M | 676.63M |
|
Total Debt
|
| 42.74M | 0.09M | | | 282.20M | 486.44M | 480.55M | 418.53M | 281.28M |
|
Common Equity
|
-19.07M | -22.37M | 76.71M | 108.77M | 270.09M | 429.92M | 412.60M | 272.18M | 297.39M | 312.53M |
|
Shareholder's Equity
|
-19.07M | -22.37M | 76.71M | 108.77M | 270.09M | 429.92M | 412.60M | 272.18M | 297.39M | 312.53M |
|
Liabilities and Shareholders Equity
|
| 69.97M | 104.49M | 150.42M | 341.42M | 890.61M | 1,065.54M | 929.32M | 1,101.05M | 989.17M |
|
Retained Earnings
|
| -31.74M | -25.77M | -7.85M | -5.53M | -49.51M | -76.87M | -48.55M | -64.89M | -71.41M |
|
Treasury Shares
|
| | | 0.32M | 0.39M | 0.45M | 0.34M | 2.61M | 5.07M | 4.36M |