|
Cash & Equivalents
|
40.58M | 1.23M | 88.40M | 80.45M | 74.78M | 202.50M | 204.94M | 202.60M | 193.14M | 175.27M | 159.53M | 155.13M | 144.72M | 129.61M | 120.47M | 114.45M | 105.14M | 70.47M | 54.31M | 32.29M |
|
Short-term Investments
|
1.60M | | 1.62M | 1.37M | 1.62M | 1.62M | 1.82M | 1.82M | 1.83M | 1.64M | 1.29M | 1.30M | 1.06M | 1.07M | 1.09M | 1.10M | 1.12M | 21.51M | 26.39M | 28.38M |
|
Cash & Current Investments
|
42.18M | 1.23M | 90.02M | 81.82M | 76.40M | 204.13M | 206.76M | 204.43M | 194.97M | 176.91M | 160.81M | 156.43M | 145.78M | 130.68M | 121.56M | 115.56M | 106.26M | 91.98M | 80.70M | 60.67M |
|
Receivables - Net
|
| | | | 5.38M | 3.56M | 2.28M | 3.04M | 3.54M | 3.29M | 4.68M | 3.87M | 5.13M | 6.72M | 5.80M | 6.27M | 4.71M | 7.32M | 8.12M | 8.08M |
|
Receivables - Other
|
2.40M | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | 5.38M | 3.56M | 2.28M | 3.04M | 3.54M | 3.29M | 4.68M | 3.87M | 5.13M | 6.72M | 5.80M | 6.27M | 4.71M | 7.32M | 8.12M | 8.08M |
|
Prepaid Assets
|
0.65M | 0.55M | 0.45M | 0.38M | 5.15M | 6.17M | 12.20M | 9.53M | 8.38M | 5.88M | 10.81M | 10.15M | 13.25M | 12.42M | 10.93M | 8.89M | 8.21M | 8.44M | 10.02M | 8.39M |
|
Current Assets
|
2.33M | 1.78M | 1.46M | 1.09M | 88.08M | 214.10M | 221.25M | 217.00M | 206.89M | 186.08M | 176.30M | 170.44M | 163.10M | 148.65M | 137.02M | 129.40M | 119.17M | 107.40M | 99.98M | 78.29M |
|
Property, Plant & Equipment (Net)
|
| | | | 0.50M | 0.54M | 0.31M | 0.27M | 8.00M | 0.37M | 0.34M | 0.32M | 5.19M | 4.54M | 3.99M | 3.50M | 2.92M | 2.17M | 1.56M | 1.07M |
|
Long-Term Investments
|
414.02M | 414.08M | 414.09M | 414.10M | 414.11M | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | 120.95M | | 120.95M | 120.95M | 120.95M | 120.95M | 120.95M | 120.95M | 120.95M | 120.95M | 120.95M | 146.96M |
|
Intangibles
|
| | | | 2.69M | 4.48M | 5.34M | 6.72M | 7.64M | 6.37M | 5.68M | 5.02M | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | 137.77M | 136.84M | 135.86M | 134.89M | 133.89M | 132.89M | 131.89M | 130.90M | 129.92M | 128.94M | 127.96M | 126.98M | 126.46M | 126.26M | 126.06M | 158.25M |
|
Other Non-Current Assets
|
| | | | 7.51M | 1.68M | 1.68M | 1.68M | 1.88M | 1.93M | 1.89M | 1.70M | 2.62M | 2.32M | 2.61M | 2.60M | 2.44M | 1.71M | 1.66M | 1.31M |
|
Non-Current Assets
|
414.02M | 414.08M | 414.09M | 414.10M | 169.81M | 165.07M | 164.85M | 153.86M | 156.84M | 152.25M | 149.76M | 147.07M | 147.63M | 150.03M | 148.64M | 147.17M | 144.34M | 142.06M | 142.87M | 173.74M |
|
Assets
|
416.35M | 415.86M | 415.55M | 415.19M | 257.89M | 379.17M | 386.11M | 370.86M | 363.73M | 338.33M | 326.07M | 317.52M | 310.73M | 298.68M | 285.66M | 276.57M | 263.51M | 249.46M | 242.84M | 252.03M |
|
Accounts Payables
|
961.00 | 0.05M | 0.10M | 2.78M | 8.34M | 8.08M | 6.13M | 7.71M | 6.42M | 5.88M | 7.44M | 8.12M | 8.86M | 11.51M | 6.82M | 7.69M | 6.31M | 6.69M | 6.76M | 8.43M |
|
Payables
|
961.00 | 0.05M | 0.10M | 2.78M | 8.34M | 8.08M | 6.13M | 7.71M | 6.42M | 5.88M | 7.44M | 8.12M | 8.86M | 11.51M | 6.82M | 7.69M | 6.31M | 6.69M | 6.76M | 8.43M |
|
Accumulated Expenses
|
0.42M | 0.09M | 1.22M | 1.07M | 21.24M | 9.71M | 8.64M | 10.21M | 13.27M | 6.54M | 7.44M | 8.80M | 11.00M | 11.51M | 9.08M | 11.31M | 13.43M | 9.60M | 13.60M | 14.87M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 3.63M |
|
Current Leases
|
| | | | 5.37M | 5.22M | 4.83M | 3.82M | 3.90M | 3.35M | 2.83M | 2.30M | 2.52M | 2.92M | 3.36M | 3.45M | 3.46M | 2.76M | 2.03M | 1.51M |
|
Total Current Liabilities
|
0.42M | 0.14M | 1.32M | 3.85M | 38.02M | 26.14M | 23.38M | 23.76M | 26.39M | 17.20M | 17.57M | 20.70M | 24.21M | 24.14M | 20.91M | 24.09M | 25.14M | 21.42M | 25.14M | 30.71M |
|
Non-Current Deffered Revenue
|
14.49M | 14.49M | 14.49M | 14.49M | 14.49M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
156.85M | 414.00M | 246.06M | 246.06M | 246.06M | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | 5.59M | 6.07M | 6.09M | 5.86M | 5.12M | 4.91M | 4.43M | 4.08M | 3.75M | 3.16M | 3.27M | 3.72M | 3.76M |
|
Operating Leases
|
| | | | 5.16M | 9.32M | 7.69M | 5.60M | 3.54M | 6.39M | 5.36M | 4.30M | 2.71M | 9.18M | 8.68M | 7.95M | 3.69M | 6.25M | 5.26M | 4.53M |
|
Other Non-Current Liabilities
|
40.53M | 19.40M | 20.79M | 29.28M | 7.84M | 47.92M | 26.66M | 0.63M | 0.61M | 0.44M | 4.23M | 3.32M | 9.62M | 5.17M | 2.89M | 1.96M | 0.32M | 0.32M | 0.33M | 2.18M |
|
Total Non-Current Liabilities
|
14.91M | 14.63M | 15.81M | 18.34M | 56.63M | 45.22M | 42.95M | 32.42M | 37.66M | 26.43M | 26.38M | 28.65M | 32.70M | 36.91M | 33.30M | 36.33M | 36.44M | 32.35M | 38.27M | 43.45M |
|
Total Liabilities
|
55.44M | 34.04M | 36.60M | 47.62M | 64.48M | 93.13M | 69.61M | 33.05M | 38.27M | 26.86M | 30.61M | 31.97M | 42.31M | 42.08M | 36.19M | 38.29M | 36.76M | 32.67M | 38.60M | 45.63M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | 3.63M |
|
Common Equity
|
-7.50M | -32.17M | -46.59M | -48.70M | -52.64M | 286.04M | 316.49M | 337.81M | 325.46M | 311.46M | 295.46M | 285.55M | 268.42M | 256.60M | 249.47M | 238.28M | 226.74M | 216.78M | 204.24M | 206.40M |
|
Shareholder's Equity
|
-7.50M | -32.17M | -46.59M | -48.70M | -52.64M | 286.04M | 316.49M | 337.81M | 325.46M | 311.46M | 295.46M | 285.55M | 268.42M | 256.60M | 249.47M | 238.28M | 226.74M | 216.78M | 204.24M | 206.40M |
|
Liabilities and Shareholders Equity
|
416.35M | 415.86M | 415.55M | 415.19M | 257.89M | 379.17M | 386.11M | 370.86M | 363.73M | 338.33M | 326.07M | 317.52M | 310.73M | 298.68M | 285.66M | 276.57M | 263.51M | 249.46M | 242.84M | 252.03M |
|
Treasury Shares
|
0.58M | | 0.01M | 0.02M | 0.04M | 0.52M | 5.48M | 7.13M | 10.58M | 0.01M | | 0.19M | 0.62M | 0.62M | 0.62M | 0.62M | 0.01M | 0.62M | 0.62M | 0.01M |
|
Retained Earnings
|
-53.09M | -32.18M | -35.05M | -46.43M | -78.56M | -142.98M | -148.10M | -164.30M | -190.42M | -211.61M | -236.50M | -254.84M | -280.64M | -299.26M | -312.99M | -331.33M | -346.97M | -363.14M | -375.72M | -393.95M |