|
Cash & Equivalents
|
90.63M | 0.64M | 0.50M | 0.06M | 79.73M | 74.54M | 68.19M | 59.14M | 55.77M | 49.95M | 41.30M | 42.50M | 35.64M | 44.46M | 45.50M | 53.72M | 38.65M | 34.33M | 29.71M | 34.30M |
|
Short-term Investments
|
| | | | | | | | | | | | | 17.05M | | | | | | |
|
Cash & Current Investments
|
90.63M | 0.64M | 0.50M | 0.06M | 79.73M | 74.54M | 68.19M | 59.14M | 55.77M | 49.95M | 41.30M | 42.50M | 35.64M | 61.51M | 45.50M | 53.72M | 38.65M | 34.33M | 29.71M | 34.30M |
|
Receivables - Net
|
106.25M | | | | 142.91M | 98.09M | | 90.06M | 116.46M | 72.36M | 70.86M | 60.82M | 70.97M | 50.98M | 46.95M | 49.62M | 48.94M | 36.45M | 35.95M | 33.82M |
|
Receivables - Other
|
2.80M | | | | 13.30M | 6.80M | 11.80M | 15.00M | 12.10M | 8.10M | 7.90M | 10.00M | 7.60M | 5.40M | 6.20M | 6.90M | 4.50M | 4.70M | 8.70M | 4.80M |
|
Receivables
|
109.05M | | | | 156.21M | 104.89M | | 105.06M | 128.56M | 80.46M | 78.75M | 70.82M | 78.57M | 56.38M | 53.15M | 56.52M | 53.44M | 41.16M | 44.65M | 38.62M |
|
Prepaid Assets
|
11.64M | 0.81M | 0.68M | 0.55M | 29.02M | 26.77M | 31.52M | 33.46M | 26.37M | 24.27M | 22.24M | 24.32M | 20.71M | 20.42M | 19.26M | 17.57M | 13.29M | 17.25M | 19.86M | 14.74M |
|
Current Assets
|
208.52M | 1.45M | 1.18M | 0.61M | 251.66M | 199.40M | 189.49M | 182.65M | 198.61M | 146.58M | 134.39M | 127.61M | 132.79M | 132.91M | 111.67M | 120.92M | 100.89M | 88.03M | 85.52M | 82.85M |
|
Property, Plant & Equipment (Net)
|
25.55M | | | | 23.05M | 23.07M | 21.18M | 19.45M | 17.77M | 16.45M | 14.89M | 13.41M | 11.86M | 10.32M | 8.78M | 7.66M | 6.20M | 5.02M | 4.94M | 4.96M |
|
Long-Term Investments
|
| 287.50M | 287.51M | 287.51M | 16.20M | 16.20M | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | 121.85M | 194.05M | 194.60M | 194.10M | 43.30M | 91.63M | 91.63M | 91.63M | 43.30M | 57.60M | 57.60M | 57.60M | 43.30M | | 43.30M | 43.30M |
|
Intangibles
|
1.37M | | | | 136.51M | 139.97M | 139.97M | 139.97M | 31.04M | 117.53M | 113.74M | 109.94M | 22.29M | 25.80M | 25.17M | 24.53M | 22.65M | 22.95M | 23.55M | 24.21M |
|
Goodwill & Intangibles
|
1.37M | | | | 258.36M | 334.02M | 334.57M | 334.07M | 74.34M | 209.16M | 205.37M | 201.57M | 65.60M | 83.40M | 82.77M | 82.13M | 65.96M | 22.95M | 66.85M | 67.52M |
|
Long-Term Deferred Tax
|
0.01M | | | | 1.61M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
15.50M | | | | 14.55M | 15.54M | 16.36M | 16.08M | 124.36M | 15.14M | 13.72M | 15.34M | 132.10M | 7.87M | 8.96M | 9.85M | 8.05M | 7.64M | 10.08M | 17.16M |
|
Non-Current Assets
|
70.67M | 287.50M | 287.51M | 287.51M | 385.56M | 456.38M | 447.77M | 435.32M | 331.37M | 322.71M | 312.03M | 303.60M | 278.69M | 166.12M | 161.18M | 155.62M | 120.51M | 115.22M | 124.84M | 128.36M |
|
Assets
|
279.19M | 288.95M | 288.69M | 288.12M | 637.21M | 655.77M | 637.26M | 617.98M | 529.97M | 469.29M | 446.42M | 431.21M | 411.48M | 299.04M | 272.85M | 276.54M | 221.40M | 203.25M | 210.35M | 211.21M |
|
Accounts Payables
|
8.41M | 0.68M | 1.06M | 0.47M | 16.02M | 14.67M | 15.96M | 22.90M | 29.33M | 27.20M | 37.29M | 41.61M | 45.71M | 22.54M | 16.56M | 15.01M | 14.25M | 7.31M | 9.49M | 18.68M |
|
Notes Payables
|
0.30M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
8.71M | 0.68M | 1.06M | 0.47M | 16.02M | 14.67M | 15.96M | 22.90M | 29.33M | 27.20M | 37.29M | 41.61M | 45.71M | 22.54M | 16.56M | 15.01M | 14.25M | 7.31M | 9.49M | 18.68M |
|
Accumulated Expenses
|
20.64M | 0.54M | 0.57M | 0.07M | 37.43M | 26.93M | 29.62M | 27.66M | 31.05M | 21.99M | 19.96M | 17.71M | 15.52M | 19.00M | 15.21M | 20.59M | 18.88M | 22.21M | 13.72M | 11.85M |
|
Other Accumulated Expenses
|
2.12M | | | | 2.73M | 2.71M | 1.55M | 1.75M | 3.90M | 5.18M | 5.04M | 4.17M | 4.40M | 6.35M | 4.80M | 3.21M | 3.88M | 5.18M | 4.83M | 4.53M |
|
Short term Debt
|
| | | 1.00M | 4.88M | 6.45M | 1.65M | 1.35M | | | | | 124.98M | 100.44M | 101.48M | 102.93M | 25.52M | 23.69M | 7.35M | 26.12M |
|
Current Leases
|
| | | | | 24.26M | 24.86M | 25.56M | 23.40M | 22.67M | 22.02M | 21.31M | 21.66M | 22.48M | 23.33M | 22.80M | 22.08M | 21.42M | 19.31M | 15.85M |
|
Current Taxes
|
450.00 | 0.05M | 0.10M | 0.15M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
3.90M | | | | 4.89M | 3.14M | 3.00M | 5.10M | 8.84M | 6.45M | 6.40M | 8.30M | 1.74M | 2.40M | 1.02M | 1.31M | 0.60M | 2.73M | 2.34M | 6.30M |
|
Total Current Liabilities
|
57.23M | 1.26M | 1.73M | 1.69M | 94.15M | 95.30M | 100.48M | 110.33M | 122.87M | 101.77M | 106.69M | 107.80M | 227.79M | 189.74M | 176.00M | 180.34M | 96.84M | 96.10M | 69.31M | 93.08M |
|
Non-Current Debt
|
20.40M | | | | 141.88M | 143.03M | 149.40M | 150.74M | 152.25M | 152.28M | 155.98M | 157.06M | 33.84M | | | | | | 38.33M | 24.29M |
|
Non-Current Deffered Revenue
|
18.05M | | | | 12.50M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
199.86M | 287.50M | 287.50M | 287.50M | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.85M | | | | 2.29M | 2.46M | 4.40M | 4.03M | 3.34M | 3.02M | 2.78M | 2.48M | 2.35M | 2.14M | 2.14M | 2.39M | 2.17M | 2.50M | 2.77M | 0.79M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 1.57M | | | | | | | |
|
Operating Leases
|
| | | | | 66.17M | 59.44M | 52.49M | 82.71M | 76.94M | 71.05M | 64.74M | 59.48M | 54.33M | 49.04M | 43.16M | 37.22M | 31.35M | 36.94M | 32.15M |
|
Other Non-Current Liabilities
|
1.63M | | | | 4.94M | 14.80M | 3.63M | 3.38M | 0.40M | 1.19M | 0.59M | 0.49M | 0.43M | 1.16M | 1.07M | 0.99M | 1.78M | 0.54M | 0.80M | 0.59M |
|
Total Non-Current Liabilities
|
95.68M | | | | 257.39M | 306.46M | 312.55M | 316.88M | 335.01M | 309.74M | 312.20M | 308.76M | 299.86M | 222.04M | 202.46M | 201.49M | 112.68M | 106.41M | 125.66M | 133.97M |
|
Total Liabilities
|
97.31M | 10.02M | 14.06M | 13.90M | 262.33M | 321.26M | 316.18M | 320.26M | 335.42M | 310.93M | 312.79M | 309.25M | 300.29M | 223.20M | 203.54M | 202.47M | 114.46M | 106.96M | 126.45M | 134.56M |
|
Total Debt
|
20.40M | | | 1.00M | 146.75M | 149.48M | 151.05M | 152.09M | 152.25M | 152.28M | 155.98M | 157.06M | 158.81M | 100.44M | 101.48M | 102.93M | 25.52M | 23.69M | 45.68M | 50.41M |
|
Common Equity
|
-313.80M | -8.57M | -12.87M | -13.28M | 372.59M | 332.05M | 321.09M | 297.71M | 194.55M | 158.37M | 133.63M | 121.95M | 111.18M | 75.84M | 69.32M | 74.07M | 106.94M | 96.29M | 83.90M | 76.66M |
|
Shareholder's Equity
|
-313.80M | -8.57M | -12.87M | -13.28M | 372.59M | 332.05M | 321.09M | 297.71M | 194.55M | 158.37M | 133.63M | 121.95M | 111.18M | 75.84M | 69.32M | 74.07M | 106.94M | 96.29M | 83.90M | 76.66M |
|
Liabilities and Shareholders Equity
|
279.19M | 288.95M | 288.69M | 288.12M | 637.21M | 655.77M | 637.26M | 617.98M | 529.97M | 469.29M | 446.42M | 431.21M | 411.48M | 299.04M | 272.85M | 276.54M | 221.40M | 203.25M | 210.35M | 211.21M |
|
Treasury Shares
|
| | | | 5.24M | 2.50M | 2.40M | 8.26M | 7.50M | 6.60M | 13.00M | 11.51M | 2.19M | 2.29M | 1.68M | 1.50M | | 1.24M | 1.83M | 1.83M |
|
Retained Earnings
|
-346.82M | -9.60M | -12.87M | -13.28M | -322.11M | -367.00M | -390.80M | -417.62M | -523.06M | -559.19M | -587.03M | -600.75M | -611.77M | -647.50M | -655.00M | -652.90M | -621.86M | -634.53M | -645.40M | -652.80M |