|
Cash & Equivalents
|
93.28M | 61.34M | 93.28M | 103.34M | 91.91M | 49.37M | 48.80M | 50.89M | 56.12M | 66.45M | 176.52M | 654.15M | 521.85M | 391.78M | 210.78M | 183.24M |
|
Cash & Current Investments
|
93.28M | 61.34M | 93.28M | 103.34M | 91.91M | 49.37M | 48.80M | 50.89M | 56.12M | 66.45M | 176.52M | 654.15M | 521.85M | 391.78M | 210.78M | 183.24M |
|
Receivables - Net
|
-2.76M | 16.49M | 21.00M | 23.83M | 29.49M | 31.38M | 30.39M | 31.82M | 37.93M | 46.02M | 87.62M | 61.80M | 69.26M | 53.47M | 81.80M | 28.74M |
|
Receivables - Other
|
| | | | | | | | | | | | | 4.80M | | |
|
Receivables
|
-2.76M | 16.49M | 21.00M | 23.83M | 29.49M | 31.38M | 30.39M | 31.82M | 37.93M | 46.02M | 87.62M | 61.80M | 69.26M | 58.27M | 81.80M | 28.74M |
|
Current Deferred Tax Assets
|
4.78M | 1.53M | 2.34M | 2.62M | 5.43M | 2.58M | 0.46M | | | | | | | | | |
|
Prepaid Assets
|
-1.95M | 6.34M | 5.39M | 6.37M | 6.36M | 10.37M | 9.33M | 5.48M | 7.35M | 9.25M | 13.96M | 14.24M | 20.63M | 23.75M | 26.98M | 19.25M |
|
Current Assets
|
60.96M | 85.70M | 122.01M | 136.15M | 133.18M | 93.70M | 94.38M | 92.15M | 102.84M | 121.72M | 278.11M | 748.81M | 636.28M | 533.47M | 321.71M | 231.22M |
|
Property, Plant & Equipment (Net)
|
9.55M | 12.76M | 13.88M | 17.50M | 17.62M | 19.58M | 24.13M | 28.40M | 34.70M | 43.73M | 76.24M | 106.06M | 124.73M | 126.50M | 119.33M | 100.56M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 2.26M | | |
|
Goodwill
|
23.92M | 24.02M | 24.09M | 32.65M | 32.72M | 80.85M | 80.32M | 80.25M | 80.53M | 95.03M | 94.99M | 95.19M | 291.21M | 296.21M | 285.63M | 222.55M |
|
Intangibles
|
2.82M | 2.12M | 1.09M | 15.68M | 13.09M | 32.62M | 24.62M | 16.51M | 12.37M | 13.83M | 11.81M | 10.93M | 85.55M | 78.10M | 61.62M | 15.07M |
|
Goodwill & Intangibles
|
26.74M | 26.14M | 25.18M | 48.33M | 45.81M | 113.47M | 104.94M | 96.75M | 92.90M | 108.86M | 106.80M | 106.12M | 376.77M | 374.32M | 347.26M | 237.62M |
|
Long-Term Deferred Tax
|
| 3.88M | 2.83M | 10.04M | 14.07M | 16.16M | 5.57M | 0.77M | 0.75M | 0.71M | 2.18M | 2.03M | 5.03M | 4.42M | 4.53M | 4.41M |
|
Other Non-Current Assets
|
1.79M | 2.01M | 1.55M | 2.42M | 2.23M | 2.30M | 5.41M | 3.96M | 1.60M | 13.36M | 31.96M | 41.02M | 40.67M | 43.80M | 37.40M | 33.60M |
|
Non-Current Assets
|
0.04M | 0.05M | 44.04M | 72.42M | 71.91M | 146.11M | 131.81M | 127.49M | 127.49M | 168.38M | 234.60M | 257.62M | 550.38M | 555.47M | 513.80M | 376.55M |
|
Assets
|
104.28M | 131.14M | 166.05M | 208.58M | 205.09M | 239.82M | 226.19M | 219.64M | 232.80M | 290.10M | 512.71M | 1,006.43M | 1,186.66M | 1,088.94M | 835.51M | 607.78M |
|
Accounts Payables
|
| 6.42M | 8.26M | 11.12M | 10.14M | 8.98M | 7.10M | 7.29M | 5.48M | 8.17M | 12.30M | 14.12M | 16.94M | 25.30M | 13.55M | 15.38M |
|
Notes Payables
|
| | | | | | | | | | | | | | 72.39M | |
|
Payables
|
| 6.42M | 8.26M | 11.12M | 10.14M | 8.98M | 7.10M | 7.29M | 5.48M | 8.17M | 12.30M | 14.12M | 16.94M | 25.30M | 85.95M | 15.38M |
|
Accumulated Expenses
|
| 12.11M | 12.02M | 17.91M | 25.42M | 37.77M | 34.30M | 40.25M | 48.01M | 50.66M | 62.78M | 99.87M | 104.30M | 129.24M | 97.02M | 66.58M |
|
Other Accumulated Expenses
|
0.36M | 362.00 | 0.45M | 0.86M | 2.12M | | | | | 2.69M | | | | | | |
|
Short term Debt
|
| | | | | | | | | 2.40M | | | | | | |
|
Current Leases
|
| | | | | | | | | | 6.60M | 5.72M | 3.38M | 2.16M | 2.72M | 0.05M |
|
Current Taxes
|
| | | | | | | | | 1.91M | | | | | | |
|
Current Deferred Revenue
|
| 5.57M | 5.38M | 6.53M | 8.75M | 11.99M | 13.86M | 27.14M | 35.56M | 55.02M | 88.75M | 88.85M | 98.81M | 84.49M | 81.86M | 57.98M |
|
Total Current Liabilities
|
20.96M | 24.10M | 25.66M | 35.56M | 44.30M | 58.75M | 55.26M | 74.68M | 89.06M | 113.85M | 170.43M | 208.55M | 223.43M | 251.56M | 267.55M | 139.94M |
|
Convertible Debt
|
| | | | | | | | | | 179.01M | 538.43M | 574.24M | 737.42M | 511.56M | 527.07M |
|
Non-Current Deffered Revenue
|
0.51M | 0.51M | 1.15M | 1.26M | 0.47M | | | | | 0.22M | 0.44M | 0.41M | 0.05M | 0.17M | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 10.36M | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 2.36M | 5.03M | 4.68M | 7.91M | 23.35M | 66.97M | 2.05M | 36.35M | 32.10M | 3.54M |
|
Operating Leases
|
| | | | | | | | | | 19.47M | 12.90M | 6.10M | 0.68M | 2.17M | |
|
Other Non-Current Liabilities
|
1.68M | 1.89M | 1.55M | 1.51M | 1.26M | 0.73M | 3.27M | 3.15M | 2.77M | 4.21M | 0.07M | 6.30M | 34.72M | 28.64M | 3.16M | 4.54M |
|
Total Non-Current Liabilities
|
21.47M | 24.61M | 26.81M | 36.82M | 44.77M | 58.75M | 57.62M | 78.02M | 89.97M | 115.17M | 364.10M | 756.19M | 802.50M | 992.21M | 784.22M | 670.55M |
|
Total Liabilities
|
23.14M | 26.50M | 28.35M | 38.33M | 46.04M | 59.48M | 60.89M | 81.16M | 92.74M | 119.37M | 364.18M | 762.50M | 837.22M | 1,020.85M | 787.38M | 675.09M |
|
Total Debt
|
| | | | | | | | | 2.40M | | | | | | |
|
Common Equity
|
81.14M | 104.64M | 137.70M | 170.24M | 159.05M | 180.34M | 165.31M | 138.48M | 140.06M | 170.73M | 148.53M | 243.93M | 349.44M | 68.09M | 48.14M | -67.32M |
|
Shareholder's Equity
|
81.14M | 104.64M | 137.70M | 170.24M | 159.05M | 180.34M | 165.31M | 138.48M | 140.06M | 170.73M | 148.53M | 243.93M | 349.44M | 68.09M | 48.14M | -67.32M |
|
Liabilities and Shareholders Equity
|
104.28M | 131.14M | 166.05M | 208.58M | 205.09M | 239.82M | 226.19M | 219.64M | 232.80M | 290.10M | 512.71M | 1,006.43M | 1,186.66M | 1,088.94M | 835.51M | 607.78M |
|
Treasury Shares
|
0.02M | 5.72M | 6.04M | 6.62M | 2.39M | 0.65M | 1.20M | 1.19M | 0.87M | 2.69M | 3.05M | 2.95M | 3.73M | 5.24M | 0.18M | 0.18M |
|
Retained Earnings
|
-109.43M | -100.17M | -88.14M | -81.78M | -85.28M | -92.63M | -119.07M | -144.94M | -163.13M | -187.49M | -283.56M | -391.88M | -516.86M | -692.36M | -856.99M | -991.26M |