|
Cash & Equivalents
|
14.07M | 13.85M | 19.94M | 31.93M | 32.09M | 31.44M | 31.03M | 0.18M | 15.37M | 15.28M | 15.49M | 7.89M | 7.77M | 7.51M | 7.82M | 9.30M | 9.58M | 77.66M | 44.02M | 53.76M | 53.50M | 53.15M | 51.96M | 21.56M | 21.65M | 21.79M | 21.83M | 11.85M | 11.97M | 11.80M | 11.83M | 6.11M | 5.94M | 7.09M | 6.20M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | 24.67M | 24.36M | 6.24M | 6.22M | 0.70M | | | | | | | | | | | | | |
|
Cash & Current Investments
|
14.07M | 13.85M | 19.94M | 31.93M | 32.09M | 31.44M | 31.03M | 0.18M | 15.37M | 15.28M | 15.49M | 7.89M | 7.77M | 7.51M | 7.82M | 9.30M | 9.58M | 102.33M | 68.38M | 60.00M | 59.71M | 53.85M | 51.96M | 21.56M | 21.65M | 21.79M | 21.83M | 11.85M | 11.97M | 11.80M | 11.83M | 6.11M | 5.94M | 7.09M | 6.20M |
|
Receivables
|
| | | | | | | | | | | | | | | 1.11M | | | | 4.11M | | | | 3.75M | | | | 3.48M | | | | 3.01M | | | |
|
Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 19.34M | 20.81M | 13.60M | 9.18M | 18.67M | 11.38M | 21.70M | 15.13M |
|
Loans - Gross
|
| | | 57.82M | 56.32M | 58.07M | 61.74M | 65.42M | 67.05M | 68.28M | 69.58M | 67.16M | 41.11M | 34.87M | 34.93M | 36.23M | 36.65M | 39.42M | 41.84M | | | | | | | | | | | | | | 50.16M | 53.11M | 43.46M |
|
Loans - Loss Allowance
|
| | | | | | | | | | | 12.14M | | | | 6.82M | | | | 7.79M | | | | 9.63M | | | | 9.22M | | | | 10.08M | | | |
|
Loans - Net
|
| | | 57.82M | 56.32M | 58.07M | 61.74M | 65.42M | | | 69.58M | | | | | | | | | 44.29M | 44.94M | 46.15M | 44.79M | 41.87M | 40.75M | 41.58M | 43.78M | 45.33M | 46.41M | 44.97M | 44.24M | 41.96M | 39.72M | 41.73M | 43.46M |
|
Prepaid Assets
|
-0.20M | -0.19M | -0.29M | -0.36M | -0.09M | -0.51M | -0.88M | 0.36M | -0.37M | -0.60M | -0.98M | 2.46M | -0.15M | -0.27M | -0.42M | 2.30M | -0.23M | -0.47M | -0.88M | -2.01M | -2.39M | -3.39M | -3.27M | -1.48M | -1.63M | -1.17M | -2.41M | 9.60M | -1.33M | -0.84M | 0.58M | 7.90M | 4.11M | 4.79M | 4.90M |
|
Current Deferred Tax Assets
|
| | | 0.32M | 0.24M | 0.27M | 0.23M | 0.21M | 0.18M | 0.15M | 0.13M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | | | | | 3.57M | | | | 1.53M | | 1.85M | | | | | | | | | | 101.36M | | | | 95.80M | | | | 85.03M | | | |
|
Property, Plant & Equipment (Net)
|
| | | 5.00M | | | | 0.87M | | | | 6.21M | | 0.28M | | 4.08M | | | | 4.83M | | | | 4.74M | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | 16.30M | 16.51M | 15.75M | 14.15M | 12.81M | 12.68M | | 19.12M | 82.82M | 77.84M | 82.36M | 77.57M | 49.21M | 43.04M | 18.41M | 16.13M | 12.45M | 18.25M | 8.40M | 8.63M | 8.49M | 8.26M | 8.58M | 6.60M | 7.15M | 5.18M |
|
Goodwill
|
| | | | | | | | | | | | | | | | 25.52M | 47.95M | 47.00M | 55.62M | 55.35M | 54.99M | 53.76M | 28.26M | 28.37M | 28.55M | 28.61M | 28.17M | 28.46M | 28.04M | 28.12M | 27.46M | 26.73M | 27.68M | 27.86M |
|
Intangibles
|
| | | 18.43M | | | | 0.34M | | | | 29.99M | | 0.15M | | 34.05M | 1.05M | 0.96M | 1.24M | 70.86M | 1.28M | 0.49M | 0.57M | 57.72M | | | | 47.36M | | | | 48.01M | | | |
|
Goodwill & Intangibles
|
| | | 11.73M | 12.33M | 12.78M | 13.32M | 14.14M | 14.66M | 15.06M | 15.66M | 16.10M | 15.85M | 14.56M | 14.30M | 14.51M | 32.27M | 50.77M | 49.79M | 41.49M | 40.89M | 39.98M | 37.40M | 30.82M | 30.02M | 29.21M | 28.25M | 26.86M | 25.95M | 24.73M | 24.07M | 22.25M | 20.66M | 20.42M | 19.59M |
|
Long-Term Deferred Tax
|
| | | 72.77M | | | | 82.37M | | | | 98.97M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 0.02M | | | | 0.33M | | | | | | | | -1.15M | 0.06M | 0.28M | -0.17M | -0.10M | 0.47M | 0.44M | -0.43M | 1.28M | -0.16M | 0.49M | -1.02M | 1.80M | 2.24M | 1.95M | -0.53M |
|
Non-Current Assets
|
| | | | | | | 96.61M | | | | 112.92M | | 0.62M | | | | | | | | | | 61.81M | | | | 56.81M | | | | 50.73M | | | |
|
Assets
|
| | | 106.03M | 101.04M | 101.25M | 99.61M | 100.18M | | | 121.11M | 114.46M | 83.39M | 2.46M | 76.14M | 80.13M | 198.47M | 317.39M | 302.63M | 312.47M | 298.23M | 252.44M | 231.65M | 163.18M | 157.18M | 150.27M | 146.44M | 152.61M | 153.22M | 140.09M | 134.31M | 135.76M | 118.64M | 132.08M | 129.99M |
|
Accounts Payables
|
0.78M | 1.33M | 1.15M | 1.16M | -0.74M | 0.46M | 2.53M | -1.74M | 0.59M | 1.34M | 0.77M | 8.52M | -0.04M | -2.33M | -3.57M | 6.02M | -0.11M | -0.97M | 13.96M | 16.49M | | | | 15.46M | | | | 17.71M | | | | 15.88M | | | |
|
Payables
|
0.78M | 1.33M | 1.15M | 1.16M | -0.74M | 0.46M | 2.53M | -1.74M | 0.59M | 1.34M | 0.77M | 8.52M | -0.04M | -2.33M | -3.57M | 6.02M | -0.11M | -0.97M | 13.96M | 16.49M | | | | 15.46M | | | | 17.71M | | | | 15.88M | | | |
|
Accumulated Expenses
|
| | | | | | | 1.57M | | | | 0.41M | | | | 0.61M | | | | | | | | 4.75M | | | | 4.26M | | | | 5.34M | | | |
|
Other Accumulated Expenses
|
| | | 0.25M | | | | 0.29M | | 0.14M | 0.14M | 0.49M | 0.04M | -0.02M | -0.65M | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 3.75M | 31.54M | 31.00M | 30.51M | 0.04M | 31.36M | 31.74M | 32.21M | 32.95M | 33.28M | 33.06M | 31.69M | -30.58M | 31.90M | 32.58M | 31.82M | -30.98M | 31.19M | 31.01M | 30.43M | -27.66M | 27.49M | 27.39M | 27.27M | -26.46M | 26.95M | 26.11M | 25.89M | 25.26M | 23.38M | 23.72M | 23.63M |
|
Current Leases
|
| | | | | | | 2.52M | | | | 2.52M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | -1.70M | | | | -1.48M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | 4.39M | 9.90M | 9.84M | | 3.62M | | 2.01M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 44.95M | 48.28M | 50.42M | 53.13M | 57.93M | 58.66M | 57.57M | 59.21M | 57.93M | 33.89M | 28.25M | 27.91M | 28.88M | 29.61M | 30.49M | 3.46M | 5.96M | 36.30M | 37.28M | 1.95M | 1.88M | 32.78M | 0.50M | 2.20M | 3.93M | 1.41M | 1.39M | 1.40M | 34.93M | 33.62M | 35.33M | 3.33M |
|
Convertible Debt
|
| | | 10.13M | 8.95M | 8.87M | 8.88M | 9.01M | 8.99M | 8.89M | 9.14M | 9.37M | 9.62M | 8.18M | 8.27M | 6.71M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | -0.15M | 0.27M | 0.27M | 0.26M | -0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 5.22M | 5.02M | 4.06M | 3.95M | 3.77M | 0.17M | 3.32M | 3.33M | 3.53M | 3.47M | 3.27M | 3.13M | 2.98M | 2.83M | 2.62M | 2.42M | 2.32M | 2.23M | 2.12M | 1.99M | 1.91M | 1.78M | 1.68M | 1.10M | 0.96M | 0.88M | 0.78M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 1.50M | 1.41M | 1.32M | 1.21M | 1.09M | 0.98M | 0.91M | 0.84M | 0.75M | 0.69M | 0.61M | 0.53M | 0.45M | 0.37M | 0.31M | 0.24M |
|
Other Non-Current Liabilities
|
-0.02M | -0.04M | -0.07M | 0.86M | 0.84M | 0.80M | -0.07M | 0.73M | 0.75M | | | | | | | | 12.72M | 11.14M | 5.42M | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
0.02M | 0.04M | 0.07M | 94.31M | 94.89M | 99.16M | 103.41M | 3.68M | 112.83M | | | | | | | | 74.93M | 80.19M | 82.98M | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 95.17M | 95.72M | 99.96M | 103.35M | 4.41M | 113.59M | 113.97M | 114.99M | | 88.96M | 4.35M | 78.63M | | 87.65M | 91.33M | 88.40M | 10.07M | 97.08M | 91.93M | 88.69M | 81.49M | 80.19M | 79.83M | 82.82M | 83.77M | 85.94M | 82.57M | 82.56M | 77.62M | 70.52M | 73.20M | 73.72M |
|
Total Debt
|
| | | 48.71M | 79.81M | 81.42M | 83.64M | 57.97M | 90.02M | 89.31M | 91.42M | 90.88M | 67.17M | 61.31M | 59.60M | -1.71M | 61.51M | 63.07M | 35.29M | -25.03M | 67.49M | 68.29M | 32.39M | -25.78M | 60.28M | 27.89M | 29.47M | -22.53M | 28.36M | 27.51M | 27.29M | 60.19M | 57.00M | 59.05M | 26.96M |
|
Common Equity
|
| | | 10.86M | 5.31M | 1.30M | 56.79M | -6.59M | 57.18M | 69.87M | 70.87M | 1.33M | -5.57M | -4.51M | -2.49M | 4.02M | 110.82M | 226.06M | 0.03M | 214.02M | 201.15M | 160.51M | 142.96M | 81.69M | 76.99M | 70.44M | 63.62M | 68.84M | 67.28M | 57.52M | 51.75M | 58.14M | 48.13M | 58.88M | 56.27M |
|
Shareholder's Equity
|
| | | 10.86M | | | | 0.38M | | | | 1.33M | | -1.89M | | 4.02M | | | | 214.02M | | | | 81.69M | | | | 68.84M | | | | 58.14M | | | |
|
Liabilities and Shareholders Equity
|
| | | 106.03M | 101.04M | 101.25M | 99.61M | 100.18M | | | 121.11M | 114.46M | 83.39M | 2.46M | 76.14M | 80.13M | 198.47M | 317.39M | 302.63M | 312.47M | 298.23M | 252.44M | 231.65M | 163.18M | 157.18M | 150.27M | 146.44M | 152.61M | 153.22M | 140.09M | 134.31M | 135.76M | 118.64M | 132.08M | 129.99M |
|
Retained Earnings
|
| | | -50.08M | -57.53M | -61.06M | -65.64M | -66.49M | -72.03M | -65.99M | -71.46M | -76.97M | -83.30M | -66.17M | -84.20M | -88.25M | 0.68M | -16.71M | 0.58M | -117.62M | 5.22M | 38.21M | 46.90M | -231.28M | 4.00M | -246.29M | 17.20M | -243.74M | 1.34M | -254.28M | -260.89M | -247.33M | -249.06M | -248.18M | -253.08M |