|
Cash & Equivalents
|
131.34M | 128.07M | 123.61M | 140.85M | 107.06M | 51.41M | 62.71M | 61.78M | 40.29M | 13.09M | 23.47M | 43.76M | 81.93M | 144.40M | 115.72M | 39.20M |
|
Short-term Investments
|
| | | | | | | | | | | 49.62M | 41.31M | | 5.93M | 43.04M |
|
Cash & Current Investments
|
131.34M | 128.07M | 123.61M | 140.85M | 107.06M | 51.41M | 62.71M | 61.78M | 40.29M | 13.09M | 23.47M | 93.38M | 123.23M | 144.40M | 121.65M | 82.24M |
|
Receivables - Net
|
2.29M | 10.81M | 8.05M | 4.47M | 4.59M | 8.20M | 9.65M | 9.21M | 280.90M | 349.50M | 2.33M | 1.80M | 5.75M | 2.63M | 3.99M | 16.81M |
|
Receivables - Other
|
| | | | | | | | | 345.86M | 589.22M | 792.40M | 908.26M | 884.30M | 918.18M | 999.99M |
|
Receivables
|
2.29M | 10.81M | 8.05M | 4.47M | 4.59M | 8.20M | 9.65M | 9.21M | 280.90M | 695.36M | 591.55M | 794.20M | 914.01M | 886.94M | 922.17M | 1,016.80M |
|
Current Deferred Tax Assets
|
| 5.35M | 4.62M | 4.10M | 4.46M | 0.39M | | | | | | | | | | |
|
Prepaid Assets
|
2.32M | 4.36M | 3.38M | 6.64M | 8.36M | 6.47M | 5.18M | 5.15M | 4.30M | 5.29M | 7.82M | 16.66M | 23.78M | 11.30M | 12.04M | 12.96M |
|
Current Assets
|
164.15M | 148.59M | 139.66M | 156.06M | 124.46M | 66.47M | 77.54M | 76.14M | 155.74M | 156.17M | 208.15M | 330.99M | 407.59M | 401.08M | 382.35M | 354.48M |
|
Property, Plant & Equipment (Net)
|
3.77M | 4.53M | 4.63M | 6.18M | 10.28M | 9.64M | 7.36M | 5.61M | 4.71M | 7.68M | 10.52M | 14.61M | 12.11M | 5.50M | 4.86M | 4.44M |
|
Goodwill
|
| 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 14.10M | 10.40M | 14.10M | 40.23M | 40.23M | 40.23M | | | | |
|
Intangibles
|
| 12.57M | 10.53M | 8.91M | 7.50M | 10.77M | 9.62M | 8.58M | 7.54M | 12.25M | 10.06M | 8.57M | 1.92M | | | |
|
Goodwill & Intangibles
|
| 26.67M | 24.62M | 23.01M | 21.59M | 24.87M | 23.72M | 18.98M | 21.64M | 52.48M | 50.30M | 48.80M | 1.92M | | | |
|
Long-Term Deferred Tax
|
| 3.12M | 3.39M | 2.93M | 12.37M | 2.36M | 1.54M | | | | | | | | | |
|
Other Non-Current Assets
|
0.86M | 2.94M | 5.64M | 8.12M | 5.52M | 5.68M | 4.70M | 4.47M | 7.29M | 11.28M | 18.00M | 26.45M | 35.55M | 34.72M | 26.76M | 23.82M |
|
Non-Current Assets
|
-164.15M | 37.25M | 38.28M | 40.24M | 37.39M | 40.19M | 35.78M | 32.76M | 203.38M | 283.11M | 533.49M | 709.03M | 741.71M | 711.53M | 730.99M | 800.95M |
|
Assets
|
| 185.84M | 177.94M | 196.30M | 166.43M | 106.66M | 113.32M | 108.90M | 359.12M | 439.28M | 741.63M | 1,040.02M | 1,149.29M | 1,112.61M | 1,113.35M | 1,155.42M |
|
Accounts Payables
|
3.25M | 3.57M | 2.39M | 6.12M | 4.38M | 5.96M | 3.01M | 5.11M | 3.25M | 5.69M | 24.55M | 36.92M | 13.75M | 6.73M | 7.20M | 23.45M |
|
Payables
|
3.25M | 3.57M | 2.39M | 6.12M | 4.38M | 5.96M | 3.01M | 5.11M | 3.25M | 5.69M | 24.55M | 36.92M | 13.75M | 6.73M | 7.20M | 23.45M |
|
Accumulated Expenses
|
3.88M | 7.52M | 7.90M | 8.24M | 10.29M | 8.20M | 14.39M | 10.92M | 15.50M | 20.76M | 29.58M | 20.54M | 16.46M | 20.69M | 40.80M | 43.89M |
|
Other Accumulated Expenses
|
15.63M | 2.67M | 1.55M | 1.57M | 2.56M | 3.00M | 3.45M | 3.77M | 2.01M | 1.55M | 2.21M | 3.96M | 3.33M | 2.89M | 3.13M | 4.33M |
|
Short term Debt
|
| | | | | | | | | 20.73M | 37.27M | | | | | |
|
Current Leases
|
9.48M | 16.79M | | | | | | | | | 4.76M | 5.19M | 5.54M | 6.49M | 7.07M | 7.73M |
|
Current Taxes
|
| | | | | | | | 0.17M | 0.22M | | | | | | |
|
Current Deferred Revenue
|
0.40M | 2.79M | 0.31M | 0.93M | 1.78M | 0.87M | 0.39M | 0.96M | 0.39M | 0.88M | 2.57M | 0.31M | | | | |
|
Total Current Liabilities
|
15.26M | 20.20M | 18.35M | 20.81M | 27.24M | 26.74M | 31.94M | 27.92M | 25.45M | 60.62M | 112.98M | 84.41M | 75.47M | 60.56M | 78.54M | 96.01M |
|
Non-Current Debt
|
| | | | | | | | | 5.00M | | | | 66.13M | 67.75M | 68.46M |
|
Non-Current Deffered Revenue
|
| | | 0.30M | 1.21M | | 1.07M | 0.83M | 0.72M | 1.08M | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | 232.59M | 263.28M | 298.05M | 337.51M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.33M | 0.44M | 45.09M | 80.29M | 150.44M | 203.81M | 231.92M | 224.45M | 232.57M | 38.87M |
|
Operating Leases
|
| | | | | | | | | | 39.06M | 46.56M | 35.83M | 34.19M | 28.33M | 20.73M |
|
Other Non-Current Liabilities
|
3.00M | 3.45M | | 3.86M | 4.49M | | 3.22M | 1.98M | 0.10M | 19.27M | 3.05M | 4.37M | 5.09M | 5.13M | 4.95M | 5.42M |
|
Total Non-Current Liabilities
|
-3.00M | 3.45M | 3.92M | 4.62M | 6.17M | 6.45M | 4.96M | 3.37M | 1.92M | 3.34M | -3.05M | 198.09M | 162.09M | 193.24M | 204.31M | 224.07M |
|
Total Liabilities
|
| | | | | | | | | | | 202.46M | 167.18M | 198.37M | 209.26M | 229.49M |
|
Total Debt
|
| | | | | | | | | 25.73M | 37.27M | | | 66.13M | 67.75M | 68.46M |
|
Common Equity
|
151.45M | 162.20M | 155.67M | 170.87M | 133.02M | 73.48M | 76.42M | 252.28M | 286.66M | 303.15M | 527.16M | 837.56M | 749.52M | 650.96M | 606.03M | 588.43M |
|
Shareholder's Equity
|
151.45M | 162.20M | 155.67M | 170.87M | 133.02M | 73.48M | 76.42M | 252.28M | 286.66M | 303.15M | 527.16M | 837.56M | 749.52M | 650.96M | 606.03M | 588.43M |
|
Liabilities and Shareholders Equity
|
| 185.84M | 177.94M | 196.30M | 166.43M | 106.66M | 113.32M | 108.90M | 359.12M | 439.28M | 741.63M | 1,040.02M | 1,149.29M | 1,112.61M | 1,113.35M | 1,155.42M |
|
Treasury Shares
|
1.88M | 3.90M | 5.80M | 6.40M | 9.31M | 1.35M | 11.03M | 11.14M | | 11.43M | 11.62M | 11.83M | 12.02M | 12.41M | 12.83M | 13.38M |
|
Retained Earnings
|
-2.54M | 14.94M | 21.66M | 28.74M | 30.47M | 14.26M | 9.50M | 4.62M | 204.72M | 204.97M | 271.85M | 316.15M | 193.21M | 73.80M | 7.28M | 15.25M |
|
Preferred Shares
|
0.03M | 0.03M | | | | | | | | | | | | | | |