|
Cash & Equivalents
|
10.50M | 1.54M | 90.31M | 218.78M | 313.81M | 176.68M | 87.52M | 84.22M |
|
Cash & Current Investments
|
10.50M | 1.54M | 90.31M | 218.78M | 313.81M | 176.68M | 87.52M | 84.22M |
|
Receivables - Net
|
| 16.59M | 22.92M | 29.75M | 41.12M | 52.45M | 66.25M | 75.08M |
|
Receivables - Other
|
0.11M | 0.64M | 0.68M | 1.29M | 0.39M | 0.99M | 3.38M | 4.74M |
|
Receivables
|
| 17.23M | 23.60M | 31.04M | 41.52M | 53.44M | 69.63M | 79.83M |
|
Prepaid Assets
|
| 3.81M | 5.16M | 7.25M | 11.04M | 10.71M | 14.46M | 15.87M |
|
Current Assets
|
| 33.32M | 131.54M | 272.27M | 386.35M | 262.44M | 195.68M | 203.28M |
|
Buildings
|
| 1.15M | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 14.21M | 14.49M | 26.66M | 34.65M | 21.67M | 16.90M | 23.65M |
|
Goodwill
|
| 0.25M | 0.25M | 8.31M | 33.62M | 33.74M | 75.84M | 75.84M |
|
Intangibles
|
| 7.82M | 8.73M | 10.48M | 17.64M | 35.15M | 46.14M | 52.76M |
|
Goodwill & Intangibles
|
| 1.47M | 8.98M | 18.78M | 51.26M | 68.89M | 121.98M | 128.61M |
|
Long-Term Deferred Tax
|
| | 0.78M | 0.66M | 0.52M | 0.08M | | |
|
Other Non-Current Assets
|
| 1.52M | 1.59M | 1.67M | 4.16M | 3.25M | 2.88M | 2.67M |
|
Non-Current Assets
|
| 25.95M | 27.22M | 54.40M | 108.13M | 107.62M | 174.64M | 185.13M |
|
Assets
|
| 59.26M | 158.76M | 326.67M | 494.48M | 370.06M | 370.33M | 388.42M |
|
Accounts Payables
|
| 3.75M | 6.02M | 4.39M | 5.12M | 10.84M | 8.48M | 5.62M |
|
Payables
|
| 3.75M | 6.02M | 4.39M | 5.12M | 10.84M | 8.48M | 5.62M |
|
Accumulated Expenses
|
| 5.51M | 9.24M | 18.32M | 20.13M | 21.81M | 37.13M | 37.46M |
|
Other Accumulated Expenses
|
| 1.74M | | | | | 5.88M | |
|
Short term Debt
|
| 0.10M | 2.32M | 4.86M | 5.82M | 5.17M | 6.06M | 8.04M |
|
Current Leases
|
| 1.87M | | 1.09M | 1.28M | 0.93M | 0.39M | 0.96M |
|
Current Deferred Revenue
|
| 6.49M | 5.40M | 10.84M | 16.56M | 17.81M | 24.21M | 32.88M |
|
Total Current Liabilities
|
| 27.93M | 35.35M | 54.99M | 68.43M | 79.04M | 110.12M | 114.02M |
|
Capital Leases
|
| 2.40M | 2.10M | | | | | |
|
Non-Current Debt
|
| 27.92M | 21.54M | 6.47M | 7.42M | 2.73M | 5.40M | 8.15M |
|
Non-Current Deffered Revenue
|
| | | | 0.07M | 0.12M | 0.10M | 0.12M |
|
Preferred Stock Liabilities
|
176.29M | 206.49M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.27M | 0.48M |
|
Operating Leases
|
| | | 2.99M | 2.56M | 1.28M | 0.53M | 0.65M |
|
Other Non-Current Liabilities
|
| 5.50M | | | | | 2.86M | 0.18M |
|
Total Non-Current Liabilities
|
| 58.25M | | | | | 116.02M | 123.42M |
|
Total Liabilities
|
| 63.75M | 56.89M | 63.36M | 77.20M | 82.24M | 118.88M | 123.61M |
|
Total Debt
|
| 28.02M | 23.86M | 11.34M | 13.24M | 7.90M | 11.46M | 16.19M |
|
Common Equity
|
-167.68M | -210.97M | 101.86M | 263.31M | 417.28M | 287.82M | 251.45M | 264.81M |
|
Shareholder's Equity
|
-167.68M | -210.97M | 101.86M | 263.31M | 417.28M | 287.82M | 251.45M | 264.81M |
|
Liabilities and Shareholders Equity
|
| 59.26M | 158.76M | 326.67M | 494.48M | 370.06M | 370.33M | 388.42M |
|
Treasury Shares
|
| 0.02M | 1.45M | 2.05M | 3.13M | 3.92M | 1.36M | 1.36M |
|
Retained Earnings
|
| -210.99M | -284.49M | -311.78M | -429.94M | -606.08M | -742.97M | -801.50M |
|
Preferred Shares
|
| 4.88 | | | | | | |