|
Cash & Equivalents
|
7.51M | 5.73M | 12.42M | 9.91M | 16.21M | 8.79M | 8.63M | 11.78M | 10.63M | 11.50M | 31.86M | 46.61M | 63.23M | 72.17M | 73.20M | 70.00M | 62.91M |
|
Short-term Investments
|
| 0.01M | 0.63M | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
7.51M | 5.75M | 13.06M | 9.91M | 16.21M | 8.79M | 8.63M | 11.78M | 10.63M | 11.50M | 31.86M | 46.61M | 63.23M | 72.17M | 73.20M | 70.00M | 62.91M |
|
Receivables - Net
|
| 2.96M | 8.20M | 6.54M | 12.31M | 11.16M | 13.12M | 11.88M | 7.20M | 7.39M | 20.41M | 22.71M | 26.31M | 27.00M | 31.60M | 31.73M | 32.77M |
|
Receivables - Other
|
| | | | | | | | | 0.34M | | | | | 1.70M | 3.60M | 1.40M |
|
Receivables
|
| 2.96M | 8.20M | 6.54M | 12.31M | 11.16M | 13.12M | 11.88M | 7.20M | 7.73M | 20.41M | 22.71M | 26.31M | 27.00M | 33.30M | 35.33M | 34.17M |
|
Current Deferred Tax Assets
|
| | | | 1.75M | 0.86M | 0.63M | 0.79M | 0.69M | 0.99M | | | | | | | |
|
Prepaid Assets
|
| 0.51M | 0.55M | 0.80M | 2.38M | 1.35M | 0.91M | 1.48M | 1.74M | 2.37M | 2.52M | 2.51M | 3.03M | 2.61M | 2.47M | 2.92M | 2.84M |
|
Current Assets
|
| 9.21M | 21.85M | 18.23M | 32.66M | 22.19M | 24.68M | 26.35M | 20.63M | 22.54M | 56.59M | 73.52M | 94.68M | 104.14M | 109.83M | 107.12M | 100.57M |
|
Buildings
|
93.00M | 0.09M | 0.09M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
995.00M | 0.87M | 1.01M | 2.29M | 3.54M | 4.49M | 3.14M | 1.69M | 1.06M | 0.56M | 0.53M | 0.71M | 0.70M | 0.83M | 0.63M | 0.44M | 0.67M |
|
Goodwill
|
| 4.88M | 4.88M | 4.88M | 4.88M | 4.88M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M |
|
Intangibles
|
| 10.44M | 23.85M | 23.06M | 38.60M | 4.49M | 7.62M | 4.84M | 2.75M | 0.73M | 0.29M | 0.03M | | | | | |
|
Goodwill & Intangibles
|
| 15.32M | 28.73M | 27.94M | 43.48M | 9.37M | 20.81M | 18.02M | 15.93M | 13.92M | 13.48M | 13.21M | 13.19M | 13.19M | 13.19M | 13.19M | 13.19M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 0.97M | 28.23M |
|
Other Non-Current Assets
|
| 0.35M | 0.48M | 1.00M | 1.00M | 0.75M | 0.81M | 1.67M | 1.43M | 1.72M | 1.78M | 2.38M | 2.61M | 3.14M | 2.32M | 1.78M | 28.59M |
|
Non-Current Assets
|
| 6.10M | 6.38M | 9.71M | 10.87M | 10.46M | 3.14M | 1.69M | 1.06M | 0.56M | 0.53M | 0.71M | 0.70M | 0.83M | 0.63M | 0.44M | 0.67M |
|
Assets
|
| 15.32M | 28.22M | 27.94M | 43.54M | 32.65M | 49.73M | 48.06M | 39.75M | 39.62M | 73.75M | 93.70M | 114.56M | 126.01M | 130.12M | 127.85M | 148.00M |
|
Accounts Payables
|
0.98M | 1.15M | 0.92M | 1.88M | 2.58M | 2.16M | 1.78M | 2.10M | 2.36M | 3.90M | 4.17M | 2.43M | 3.07M | 1.71M | 2.04M | 2.73M | 2.60M |
|
Notes Payables
|
-0.13M | 8.72M | 4.97M | 5.45M | 2.90M | | | | | | | | | | | | |
|
Payables
|
0.85M | 9.87M | 5.90M | 7.33M | 5.48M | 2.16M | 1.78M | 2.10M | 2.36M | 3.90M | 4.17M | 2.43M | 3.07M | 1.71M | 2.04M | 2.73M | 2.60M |
|
Accumulated Expenses
|
| 1.99M | 3.28M | 3.38M | 4.62M | 5.73M | 6.91M | 5.67M | 4.34M | 5.71M | 5.48M | 7.92M | 8.44M | 8.71M | 7.70M | 7.64M | 6.75M |
|
Other Accumulated Expenses
|
| | | 0.64M | 0.45M | 1.61M | 1.22M | 0.91M | 0.98M | 0.99M | 1.04M | 1.75M | 1.56M | 2.47M | 3.33M | 3.60M | 1.45M |
|
Short term Debt
|
3,240.00M | 0.12M | 1.67M | 1.67M | 2.67M | 1.42M | 0.51M | 0.83M | 0.81M | 0.26M | | | | | | | |
|
Current Leases
|
| 0.16M | 0.03M | | | 0.39M | 0.47M | 0.33M | 0.11M | 0.04M | | 1.75M | 1.47M | 1.04M | 0.83M | 1.18M | 1.22M |
|
Current Taxes
|
| | | 0.60M | 0.12M | 0.24M | 0.15M | 0.19M | 0.56M | 0.20M | 0.41M | 0.67M | 0.80M | 0.94M | 1.02M | 0.42M | 0.10M |
|
Current Deferred Revenue
|
| | 5.21M | 6.90M | 15.68M | 12.92M | 14.39M | 12.67M | 18.33M | 18.36M | 30.69M | 36.64M | 46.21M | 49.40M | 49.90M | 49.30M | 48.77M |
|
Total Current Liabilities
|
| 10.27M | 18.00M | 15.37M | 30.64M | 24.08M | 26.72M | 27.24M | 28.31M | 30.56M | 42.69M | 52.16M | 63.54M | 62.02M | 63.72M | 62.61M | 62.15M |
|
Capital Leases
|
| 0.03M | | | | 0.62M | 0.29M | 0.15M | 0.04M | | | | | | | | |
|
Non-Current Debt
|
0.01M | 0.01M | 3.33M | 5.56M | 2.00M | 3.58M | 18.26M | 20.22M | 14.80M | 8.94M | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.19M | 0.61M | 1.19M | 4.06M | 0.79M | 1.42M | 3.04M | 4.89M | 7.83M | 5.80M | 4.83M | 3.33M | 3.79M | 2.10M | 3.28M | 1.77M |
|
Operating Leases
|
| | | | | | | | | | | 1.39M | 0.80M | 2.54M | 1.76M | 2.59M | 2.45M |
|
Other Non-Current Liabilities
|
| 0.27M | 0.27M | 0.24M | 0.85M | 0.52M | 1.94M | 1.68M | 1.33M | 1.00M | 0.95M | 0.69M | 0.83M | 0.81M | 0.84M | 0.87M | 0.91M |
|
Total Non-Current Liabilities
|
| 19.21M | 21.94M | 23.79M | 36.70M | 29.08M | 46.70M | 50.66M | 48.04M | 47.34M | 48.49M | 58.38M | 67.67M | 68.34M | 67.58M | 68.48M | 66.37M |
|
Total Liabilities
|
| 19.48M | 22.21M | 24.03M | 37.55M | 29.60M | 48.63M | 52.34M | 49.37M | 48.34M | 49.45M | 59.06M | 68.50M | 69.15M | 68.42M | 69.36M | 67.27M |
|
Total Debt
|
3,240.01M | 0.12M | 5.00M | 7.23M | 4.67M | 5.00M | 18.76M | 21.05M | 15.61M | 9.20M | | | | | | | |
|
Common Equity
|
-4.09M | -3.52M | 6.51M | 3.91M | 5.99M | 3.05M | 1.10M | -4.28M | -9.62M | -8.71M | 24.31M | 34.64M | 46.06M | 56.86M | 61.70M | 58.50M | 80.73M |
|
Shareholder's Equity
|
-4.09M | -3.52M | 6.51M | 3.91M | 5.99M | 3.05M | 1.10M | -4.28M | -9.62M | -8.71M | 24.31M | 34.64M | 46.06M | 56.86M | 61.70M | 58.50M | 80.73M |
|
Liabilities and Shareholders Equity
|
| 15.32M | 28.22M | 27.94M | 43.54M | 32.65M | 49.73M | 48.06M | 39.75M | 39.62M | 73.75M | 93.70M | 114.56M | 126.01M | 130.12M | 127.85M | 148.00M |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.79M | 3.54M | 6.15M |
|
Retained Earnings
|
| -327.21M | 0.50M | -322.02M | -321.33M | -326.58M | -339.01M | -345.25M | -351.27M | -353.26M | -345.28M | -338.07M | -331.11M | -333.55M | -331.44M | -323.66M | -291.41M |
|
Preferred Shares
|
| 0.02M | | | | | | | | | | | | | | | |
|
Tangible Book Value
|
0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | |