|
Cash & Equivalents
|
1.02M | 0.80M | 0.34M | 15.78M | 27.78M | 25.55M | 27.24M | 8.72M | 33.84M | 22.09M | 29.95M | 27.61M | 21.55M | 16.34M | 39.12M | 59.15M | 255.87M | 120.83M | 6.33M |
|
Cash & Current Investments
|
1.02M | 0.80M | 0.34M | 15.78M | 27.78M | 25.55M | 27.24M | 8.72M | 33.84M | 22.09M | 29.95M | 27.61M | 21.55M | 16.34M | 39.12M | 59.15M | 255.87M | 120.83M | 6.33M |
|
Receivables - Net
|
| | | 17.89M | | | | 22.43M | 28.55M | 30.75M | 32.31M | 33.91M | 35.73M | 40.29M | 43.98M | 49.60M | 53.23M | 57.09M | 58.82M |
|
Receivables
|
| | | 17.89M | | | | 22.43M | 28.55M | 30.75M | 32.31M | 33.91M | 35.73M | 40.29M | 43.98M | 49.60M | 53.23M | 57.09M | 58.82M |
|
Current Deferred Tax Assets
|
| | | 4.61M | | | | 3.65M | 3.45M | 3.65M | 3.71M | 3.63M | 3.58M | 3.70M | 3.77M | 3.81M | 3.99M | 4.20M | 4.49M |
|
Prepaid Assets
|
0.24M | 0.24M | 0.17M | 3.31M | 0.17M | 0.11M | 0.05M | 7.62M | 8.00M | 6.12M | 5.94M | 4.19M | 6.79M | 5.47M | 5.19M | 2.75M | 6.17M | 6.46M | 6.18M |
|
Current Assets
|
1.26M | 1.04M | 0.51M | 43.91M | 0.37M | 0.27M | 0.15M | 43.18M | 74.37M | 63.02M | 72.12M | 71.75M | 68.42M | 67.98M | 92.67M | 116.98M | 319.71M | 189.34M | 77.30M |
|
Property, Plant & Equipment (Net)
|
| | | 2.37M | | | | 2.02M | 1.86M | 1.73M | 1.52M | 1.58M | 1.57M | 1.55M | 1.65M | 1.67M | 1.56M | 1.51M | 1.46M |
|
Long-Term Investments
|
278.81M | 281.57M | 281.59M | 284.38M | 284.42M | 287.54M | 288.84M | | | | | | | | | | | | |
|
Goodwill
|
| | | 258.62M | | | | 275.70M | 275.70M | 275.70M | 275.70M | 275.70M | 275.70M | 275.70M | 275.70M | 275.70M | 275.70M | 275.70M | 275.70M |
|
Intangibles
|
| | | 139.71M | | | | 104.54M | 97.24M | 90.77M | 86.55M | 82.33M | 79.22M | 76.10M | 72.99M | 69.87M | 67.61M | 65.85M | 65.85M |
|
Goodwill & Intangibles
|
| | | 398.33M | | | | 380.25M | 372.94M | 366.47M | 362.25M | 358.04M | 354.92M | 351.81M | 348.69M | 345.57M | 343.31M | 341.55M | 341.55M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 1.24M | 1.24M | 1.24M | 1.24M |
|
Other Non-Current Assets
|
| | | 1.39M | 1.39M | 1.39M | | 1.39M | 1.39M | 1.39M | 1.39M | 1.39M | 1.05M | 1.19M | 1.14M | 1.21M | 1.29M | 1.27M | 1.39M |
|
Non-Current Assets
|
278.81M | 281.57M | 281.59M | 405.81M | 284.42M | 287.54M | 288.84M | 395.64M | 388.99M | 381.69M | 376.79M | 372.85M | 369.33M | 367.06M | 363.68M | 362.11M | 359.73M | 358.27M | 361.88M |
|
Assets
|
280.06M | 282.61M | 282.10M | 449.73M | 284.79M | 287.82M | 288.99M | 438.83M | 463.36M | 444.71M | 448.91M | 444.60M | 437.75M | 435.04M | 456.35M | 479.09M | 679.45M | 547.62M | 439.19M |
|
Accounts Payables
|
| | | 3.54M | | | | 15.68M | 37.63M | 21.59M | 22.22M | 22.93M | 25.49M | 23.03M | 26.37M | 29.58M | 37.75M | 37.89M | 51.31M |
|
Notes Payables
|
| | | | 1.05M | 1.68M | 1.78M | | | | | | | | | | | | |
|
Payables
|
| | | 3.54M | 1.05M | 1.68M | 1.78M | 15.68M | 37.63M | 21.59M | 22.22M | 22.93M | 25.49M | 23.03M | 26.37M | 29.58M | 37.75M | 37.89M | 51.31M |
|
Accumulated Expenses
|
0.10M | 0.53M | 0.67M | 0.56M | 0.94M | 3.25M | 7.76M | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 0.91M | | | | 0.55M | 0.35M | 1.25M | 1.48M | 0.99M | 1.32M | 1.02M | 1.01M | 2.66M | 2.14M | 1.89M | 3.04M |
|
Short term Debt
|
| | | 3.84M | | | | 22.15M | 23.05M | 22.38M | 24.34M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M |
|
Current Deferred Revenue
|
| | | 20.08M | | | | 18.59M | 17.83M | 18.57M | 19.15M | 19.18M | 19.07M | 19.32M | 19.89M | 19.97M | 20.85M | 21.77M | 23.47M |
|
Total Current Liabilities
|
0.10M | 0.53M | 0.67M | 29.89M | 1.99M | 4.93M | 9.54M | 61.85M | 84.55M | 65.83M | 67.07M | 60.64M | 63.03M | 59.87M | 63.35M | 67.81M | 75.78M | 76.42M | 93.89M |
|
Non-Current Debt
|
| | | 133.28M | | | | 338.48M | 337.02M | 320.55M | 319.04M | 325.60M | 300.05M | 282.69M | 279.14M | 275.58M | 272.02M | 268.46M | 264.91M |
|
Non-Current Deffered Revenue
|
9.66M | 9.66M | 9.66M | 9.66M | -9.66M | 9.66M | 9.66M | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
225.04M | 230.47M | 281.52M | 284.28M | 284.28M | 287.54M | 288.84M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 22.70M | | | | 18.67M | 10.25M | 7.62M | 5.46M | 16.53M | 4.56M | 3.82M | 3.42M | 17.23M | | | |
|
Operating Leases
|
| | | | | | | 4.71M | 4.42M | 4.12M | 3.97M | 3.65M | 3.33M | 3.78M | 3.25M | 3.33M | 3.26M | 4.18M | 3.33M |
|
Other Non-Current Liabilities
|
31.90M | 30.38M | 19.01M | 2.40M | 12.26M | 19.13M | 22.33M | 17.93M | 0.60M | 0.79M | 29.51M | 67.62M | 86.30M | 121.42M | 113.20M | 252.18M | 11.08M | 14.06M | 8.77M |
|
Total Non-Current Liabilities
|
18.12M | 16.77M | 15.80M | 184.08M | 16.44M | 20.12M | 27.28M | 416.84M | 468.40M | 423.12M | 395.25M | 395.26M | 373.46M | 355.37M | 356.55M | 358.48M | 348.55M | 345.87M | 359.47M |
|
Total Liabilities
|
50.02M | 47.15M | 34.81M | 186.49M | 28.70M | 39.25M | 49.61M | 434.78M | 469.00M | 423.91M | 424.76M | 462.89M | 459.76M | 476.79M | 469.75M | 610.66M | 359.63M | 359.93M | 368.23M |
|
Total Debt
|
| | | 137.12M | | | | 360.63M | 360.08M | 342.93M | 343.38M | 340.60M | 315.05M | 297.69M | 294.14M | 290.58M | 287.02M | 283.46M | 279.91M |
|
Common Equity
|
-48.72M | -46.05M | -34.22M | 263.24M | 267.88M | 197.17M | 201.62M | 4.05M | -5.64M | 20.80M | 24.14M | -18.29M | -22.02M | -41.75M | -13.40M | -131.57M | 319.82M | 187.69M | 70.95M |
|
Shareholder's Equity
|
-48.72M | -46.05M | -34.22M | 263.24M | 267.88M | 197.17M | 201.62M | 4.05M | -5.64M | 20.80M | 24.14M | -18.29M | -22.02M | -41.75M | -13.40M | -131.57M | 319.82M | 187.69M | 70.95M |
|
Liabilities and Shareholders Equity
|
280.06M | 282.61M | 282.10M | 449.73M | 284.79M | 287.82M | 288.99M | 438.83M | 463.36M | 444.71M | 448.91M | 444.60M | 437.75M | 435.04M | 456.35M | 479.09M | 679.45M | 547.62M | 439.19M |
|
Treasury Shares
|
| | | | | | | 4.56M | | | | 0.36M | 0.51M | 0.76M | 0.90M | 6.11M | 1.70M | 2.18M | 6.57M |
|
Retained Earnings
|
-15.28M | -9.85M | -34.22M | -5.89M | -28.20M | -38.98M | -49.46M | -5.04M | -37.94M | -15.61M | -16.05M | -60.81M | -70.22M | -92.64M | -67.96M | -191.81M | -164.79M | -148.16M | -117.32M |