|
Receivables - Fees
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 0.18M | 0.08M | 0.05M | | | |
|
Cash & Equivalents
|
0.49M | 836.47 | 1.74M | 1.89M | 2.64M | 2.59M | 3.52M | 4.56M | 12.92M | 30.75M | 37.64M | 9.43M | 62.34M | 40.03M | 36.29M | 43.39M | 73.35M | 104.39M | 43.39M | 142.37M | 61.36M | 152.31M | 85.81M | 111.38M | 157.20M | 230.14M | 120.90M | 87.90M | 78.34M | 44.76M | 123.83M |
|
Receivables - Net
|
| | 0.00M | 0.67M | | 0.51M | 0.50M | 0.22M | | 0.92M | -0.34M | 1.30M | | -1.50M | -3.79M | 8.22M | | | 11.21M | 2.71M | 6.77M | | | 2.91M | | | | 2.69M | | | |
|
Receivables - Other
|
| | 0.26M | 0.18M | 0.31M | 0.35M | 0.37M | 0.76M | 0.67M | 0.47M | | 1.56M | 2.89M | 1.83M | 1.10M | | 0.85M | | 4.84M | 2.66M | 4.53M | -0.04M | | 5.65M | | | | 6.39M | | | |
|
Receivables
|
| | 0.27M | 0.85M | 0.31M | 0.85M | 0.87M | 0.98M | | 1.39M | -0.34M | 2.86M | | 0.33M | -2.68M | 8.22M | | | 16.05M | 5.37M | 11.30M | | | 8.57M | | | | 9.08M | | | |
|
Inventory
|
| | 0.06M | 0.06M | 0.07M | -869.00 | 0.11M | 0.14M | | -0.05M | -0.09M | 0.71M | -0.06M | 3.55M | -3.45M | -3.72M | 8.62M | 7.98M | -2.32M | 1.94M | 0.89M | -0.15M | 1.44M | 0.98M | 0.25M | 0.62M | 0.38M | 1.55M | 0.82M | 0.78M | 0.90M |
|
Prepaid Assets
|
| | 0.04M | 0.06M | 0.07M | -0.16M | 0.81M | 0.38M | 1.19M | -0.26M | 1.73M | 1.06M | -0.72M | 1.72M | -2.46M | -3.41M | -0.23M | 4.19M | 0.41M | 2.07M | 1.45M | 1.03M | 3.43M | 84.26M | 0.47M | 1.11M | 1.37M | 21.02M | 24.17M | -0.31M | 25.25M |
|
Current Deferred Tax Assets
|
| | 0.44M | | | 0.14M | 0.04M | 0.17M | | 0.53M | | 2.06M | | 2.96M | 4.53M | 4.86M | 3.89M | 5.31M | 5.01M | 5.36M | | 4.27M | 4.18M | 3.23M | 2.52M | 1.66M | 2.74M | 2.21M | | 5.55M | |
|
Current Assets
|
| | 2.11M | 2.85M | 3.08M | 3.37M | 4.70M | 6.22M | 14.78M | 32.77M | 40.24M | 13.56M | 69.92M | 50.48M | 50.88M | 55.00M | 103.46M | 140.12M | 169.95M | 166.47M | | 131.33M | 171.25M | 242.28M | 300.51M | 302.07M | 239.00M | 253.86M | 234.31M | 172.73M | 258.26M |
|
Property, Plant & Equipment (Net)
|
7.29M | | 7.07M | 7.00M | | 6.85M | 13.71M | 23.70M | 23.85M | 23.52M | 31.27M | 58.05M | 132.99M | 300.52M | 361.67M | 285.88M | 411.96M | 397.24M | 392.89M | 343.41M | 91.49M | 302.55M | 293.38M | 229.54M | 189.71M | 173.36M | 195.66M | 200.44M | 162.92M | 160.91M | 158.83M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | 117.52M | 117.53M | 117.54M | 117.54M | 117.54M | 117.55M | 115.46M | 95.90M | 122.48M | 129.62M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 17.93M | 22.01M | 23.81M | 23.83M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 19.32M | 19.60M | 20.67M | 20.16M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 37.26M | 41.60M | 44.49M | 43.99M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | | 3.50M | |
|
Other Non-Current Assets
|
0.75M | | 7.51M | | 7.16M | | 13.75M | 0.50M | 1.26M | 0.50M | 0.50M | 2.06M | 3.93M | 2.25M | -0.24M | 3.99M | -0.12M | 7.84M | 0.15M | 8.25M | 4.45M | 7.29M | -0.04M | 7.19M | 5.15M | 4.37M | 0.25M | 69.43M | 65.44M | 35.79M | 35.69M |
|
Non-Current Assets
|
| | 7.51M | 7.34M | 7.16M | 6.99M | 13.75M | 24.20M | 25.12M | 24.75M | 33.71M | 60.81M | 145.67M | 316.51M | 375.79M | 407.91M | 425.44M | 412.32M | 412.61M | 466.68M | | 436.98M | 430.72M | 362.77M | 319.03M | 300.20M | 324.21M | 543.52M | 498.67M | 530.08M | 534.19M |
|
Assets
|
9.22M | | 9.62M | 10.18M | 10.24M | 10.36M | 18.45M | 30.42M | 39.90M | 57.53M | 73.95M | 74.37M | 215.59M | 366.99M | 426.67M | 462.91M | 528.90M | 552.44M | 582.56M | 633.15M | | 568.31M | 601.97M | 605.04M | 619.53M | 602.27M | 563.21M | 797.38M | 732.98M | 702.81M | 792.45M |
|
Accounts Payables
|
| | 0.03M | 0.24M | 0.14M | 0.06M | 0.26M | 0.41M | 1.02M | 0.37M | 0.75M | 2.08M | 2.56M | 2.42M | 3.77M | 5.04M | 5.62M | 6.69M | 7.88M | 7.59M | 2.43M | -3.82M | 4.11M | 2.83M | 1.77M | 1.54M | -1.81M | 2.13M | 2.06M | -0.17M | -0.33M |
|
Notes Payables
|
| | | | | | | | | 5.00M | | 5.00M | | 5.00M | | | | | | | | | | | | | | 9.97M | 49.90M | | |
|
Payables
|
| | 0.03M | 0.24M | 0.14M | 0.06M | 0.26M | 0.41M | 1.02M | 5.37M | 0.75M | 7.08M | 2.56M | 7.42M | 3.77M | 5.04M | 5.62M | 6.69M | 7.88M | 7.59M | 2.43M | -3.82M | 4.11M | 2.83M | 1.77M | 1.54M | -1.81M | 12.10M | 51.96M | -0.17M | -0.33M |
|
Accumulated Expenses
|
| | 0.12M | 0.14M | | | | 0.56M | | | | 1.61M | | | | 4.46M | | | | 5.49M | 3.04M | | | 3.59M | | | | 23.05M | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 3.80M | | | 15.05M | 13.43M | 13.26M | 15.84M | 17.44M | 0.23M | 3.00M | | 13.01M | 7.97M | 12.05M | | 5.24M | 11.79M | 13.88M | | 8.19M |
|
Short term Debt
|
| | | | | 858.00 | | 1.60M | | 2.09M | 623.00 | 2.20M | 0.16M | 0.20M | 1.04M | 4.51M | 0.43M | 1.21M | 28.87M | 29.85M | | 20.43M | 0.38M | 0.54M | 0.55M | 0.88M | 0.57M | 0.89M | 1.11M | 0.87M | 1.06M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.72M | | 6.78M | 1.54M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.64M | | 5.70M | |
|
Current Deferred Revenue
|
| | | 0.05M | | | 0.08M | 0.49M | | | | 0.11M | 0.64M | 1.52M | 4.09M | 3.93M | 2.43M | | | 2.58M | | | | 1.55M | | | | 0.58M | | | |
|
Total Current Liabilities
|
| | 0.15M | 0.43M | 0.43M | 0.29M | 0.82M | 2.98M | 11.52M | 8.40M | 9.29M | 10.90M | 14.33M | 19.90M | 27.48M | 34.03M | 43.54M | 46.55M | 46.30M | 51.59M | | 40.05M | 32.38M | 28.60M | 38.83M | 30.12M | 7.42M | 64.40M | 101.06M | 47.50M | 46.07M |
|
Non-Current Debt
|
| | | | | | 5.00M | 9.23M | | 12.14M | 11.61M | 11.08M | 23.73M | 37.12M | 71.06M | 85.95M | 122.45M | 115.22M | 108.44M | 109.60M | 12.41M | 85.01M | 82.28M | 65.71M | 48.27M | 18.55M | | 2.60M | 4.05M | 4.10M | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 49.43M | 49.55M | 49.67M | 49.80M | 49.93M | 77.71M | 78.42M | 79.16M | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 55.34M | 53.91M | 57.36M | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 10.46M | | | | 2.41M | 11.69M | | | 17.66M | 18.25M | 17.90M | 17.57M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.72M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10M | 10.52M | 11.79M | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 6.71M | 0.17M | |
|
Total Non-Current Liabilities
|
| | | | | | 5.00M | 14.23M | 12.66M | 12.14M | 11.61M | 11.08M | 23.73M | 37.12M | 71.06M | 85.95M | 122.45M | 115.22M | 108.44M | 120.06M | | 85.01M | 82.28M | 65.71M | 48.27M | 18.55M | | 107.51M | 21.28M | 22.85M | |
|
Total Liabilities
|
0.97M | | 0.15M | 0.43M | | 0.29M | 5.82M | 17.22M | 24.19M | | 20.90M | 21.99M | 38.07M | | 98.53M | 119.98M | 165.99M | 161.77M | 154.75M | 171.65M | | 125.06M | 114.65M | 94.31M | 87.10M | 98.47M | 7.42M | 171.91M | 122.34M | 149.50M | |
|
Total Debt
|
| | | | | 858.00 | 5.00M | 10.83M | | 14.23M | 11.61M | 13.28M | 23.89M | 37.32M | 72.10M | 90.46M | 122.87M | 116.44M | 137.31M | 139.45M | 12.41M | 105.44M | 82.66M | 66.25M | 48.82M | 19.43M | 0.57M | 3.49M | 5.16M | 4.97M | 1.06M |
|
Common Equity
|
8.25M | | 9.47M | 9.75M | | 10.07M | 12.63M | 13.20M | 15.71M | | 53.05M | 52.38M | 177.52M | | 328.14M | 342.93M | 362.91M | 390.66M | 427.81M | 461.50M | | 443.25M | 437.89M | 461.18M | 482.76M | 503.79M | 505.86M | 547.76M | 532.22M | 553.30M | |
|
Shareholder's Equity
|
8.25M | | 9.47M | 9.75M | 9.81M | | 12.63M | 13.20M | | 36.99M | | 52.38M | | 309.97M | 328.14M | 342.93M | 362.91M | 390.66M | 427.81M | 461.50M | | 443.25M | | 461.18M | | 503.79M | | 547.76M | | 553.30M | |
|
Liabilities and Shareholders Equity
|
9.22M | | 9.62M | 10.18M | 10.24M | 10.36M | 18.45M | 30.42M | 39.90M | 57.53M | 73.95M | 74.37M | 215.59M | 366.99M | 426.67M | 462.91M | 528.90M | 552.44M | 582.56M | 633.15M | | 568.31M | 601.97M | 605.04M | 619.53M | 602.27M | 563.21M | 797.38M | 732.98M | 702.81M | 792.45M |
|
Retained Earnings
|
0.63M | | 1.86M | 2.14M | 2.19M | 2.45M | 2.70M | 0.44M | 0.18M | 0.03M | -0.55M | -1.32M | -0.19M | 6.29M | 21.74M | 39.18M | 59.16M | 86.91M | 124.06M | 157.74M | | 176.76M | 170.92M | 194.72M | 216.30M | 238.39M | 240.46M | 228.53M | 207.48M | 28.98M | 29.08M |
|
Preferred Shares
|
| | 492.00 | 492.00 | 480.00 | | 480.00 | 492.00 | | 480.00 | | 480.00 | | 480.00 | | 12.00 | | 12.00 | | 12.00 | | 12.00 | | 12.00 | | | | 12.00 | | | |
|
Shares Outstanding
|
| | 2.40M | 0.48M | | | | 0.48M | | | | 13.12M | | | | 9.46M | | | | 9.46M | | | | 9.66M | | | | 9.66M | | | |