|
Accumulated Depreciation
|
| | | 0.67M | | | | 0.87M | | | |
|
Cash & Equivalents
|
30.07M | 50.06M | 24.39M | 42.65M | 34.51M | 34.28M | 30.04M | 35.72M | 47.98M | 247.97M | 98.90M |
|
Receivables - Net
|
| | | | | 0.12M | 0.11M | 12.72M | 0.41M | 2.69M | 8.32M |
|
Receivables - Other
|
2.27M | 2.79M | 3.03M | 3.70M | 4.28M | 3.90M | 4.14M | 3.57M | 5.05M | 3.98M | 5.53M |
|
Receivables
|
| | | | | 4.01M | 4.25M | 16.29M | 5.46M | 6.68M | 13.85M |
|
Inventory
|
| | | | | | | | 0.01M | 0.55M | 5.71M |
|
Prepaid Assets
|
3.68M | 3.53M | 2.98M | 1.52M | 6.80M | 5.99M | 11.60M | 7.27M | 8.41M | 8.26M | 8.93M |
|
Current Assets
|
652.56M | 637.23M | 625.35M | 616.43M | 608.05M | 587.17M | 564.99M | 526.25M | 475.57M | 623.21M | 577.53M |
|
Property, Plant & Equipment (Net)
|
0.84M | 0.80M | 0.76M | 0.72M | 0.69M | 0.75M | 0.72M | 0.59M | 0.56M | 0.61M | 0.56M |
|
Intangibles
|
| | | | | 2.93M | 2.78M | 4.62M | 4.41M | 12.14M | 11.68M |
|
Goodwill & Intangibles
|
| | | | | 2.93M | 2.78M | 4.62M | 4.41M | 12.14M | 11.68M |
|
Long-Term Deferred Tax
|
| | | 101.41M | | | | 242.59M | | | |
|
Other Non-Current Assets
|
0.14M | 0.14M | 0.59M | 0.59M | 1.07M | 1.07M | 0.48M | 6.76M | 6.62M | 6.62M | 7.46M |
|
Non-Current Assets
|
4.50M | 4.18M | 5.52M | 5.05M | 5.07M | 7.62M | 6.59M | 14.37M | 16.92M | 24.02M | 24.03M |
|
Assets
|
657.06M | 641.41M | 630.87M | 621.48M | 613.12M | 594.80M | 571.58M | 540.63M | 492.49M | 647.23M | 601.56M |
|
Accounts Payables
|
2.94M | 2.58M | 2.37M | 2.21M | 2.44M | 5.21M | 12.38M | 6.35M | 10.54M | 22.42M | 15.36M |
|
Notes Payables
|
| | | | | 11.63M | 8.43M | 6.28M | 5.68M | 5.58M | 5.62M |
|
Payables
|
2.94M | 2.58M | 2.37M | 2.21M | 2.44M | 16.84M | 20.81M | 12.63M | 16.22M | 28.00M | 20.98M |
|
Accumulated Expenses
|
8.36M | 9.55M | 11.86M | 9.79M | 11.30M | 19.97M | 23.51M | 32.83M | 23.89M | 24.00M | 32.58M |
|
Short term Debt
|
| | | | | 11.63M | 8.43M | 6.28M | 5.68M | 5.58M | 5.62M |
|
Current Leases
|
1.24M | 1.28M | 1.92M | 1.97M | 2.02M | 2.08M | 1.78M | 1.66M | 1.89M | 1.81M | 1.87M |
|
Current Deferred Revenue
|
| | | | | 12.20M | 12.94M | 11.12M | 10.80M | 9.72M | 9.10M |
|
Total Current Liabilities
|
12.55M | 13.41M | 16.14M | 13.97M | 15.76M | 51.09M | 59.03M | 58.24M | 52.77M | 66.36M | 68.13M |
|
Non-Current Debt
|
| | | | | | | | | 46.97M | 47.09M |
|
Non-Current Deffered Revenue
|
| | | | | 9.16M | 7.94M | | 13.61M | 142.78M | 144.62M |
|
Operating Leases
|
2.73M | 2.39M | 2.55M | 2.04M | 1.51M | 0.97M | 0.98M | 0.97M | 3.84M | 3.40M | 2.97M |
|
Non-Current Deferred Tax Liability
|
| | | 0.93M | | | | 4.44M | | | |
|
Other Non-Current Liabilities
|
0.71M | 0.97M | 0.59M | 0.35M | 1.81M | 1.44M | 0.91M | 2.05M | 2.80M | 2.35M | 1.74M |
|
Total Non-Current Liabilities
|
15.28M | 15.81M | 18.69M | 16.01M | 17.27M | 61.22M | 67.96M | 74.78M | 70.22M | 271.97M | 273.94M |
|
Total Liabilities
|
15.99M | 16.78M | 19.28M | 16.36M | 19.08M | 62.66M | 68.86M | 76.84M | 73.03M | 274.32M | 275.68M |
|
Total Debt
|
| | | | | 11.63M | 8.43M | 6.28M | 5.68M | 52.56M | 52.71M |
|
Common Equity
|
641.07M | 624.63M | 611.59M | 605.12M | 594.04M | 257.19M | 502.71M | 463.79M | 419.46M | 372.91M | 325.88M |
|
Shareholder's Equity
|
641.07M | 624.63M | 611.59M | 605.12M | 594.04M | 257.19M | 502.71M | 463.79M | 419.46M | 372.91M | 325.88M |
|
Liabilities and Shareholders Equity
|
657.06M | 641.41M | 630.87M | 621.48M | 613.12M | 594.80M | 571.58M | 540.63M | 492.49M | 647.23M | 601.56M |
|
Retained Earnings
|
-288.73M | -309.40M | -329.02M | -342.80M | -357.60M | -820.10M | -861.30M | -910.74M | -964.00M | -1023.00M | -1078.80M |
|
Preferred Shares
|
| | | | | 274.94M | | | | | |
|
Shares Outstanding
|
217.80M | 217.90M | 217.94M | 218.05M | 218.08M | 247.62M | 335.25M | 336.84M | 338.84M | 341.23M | 341.76M |