|
Cash & Equivalents
|
11.30M | 16.18M | 105.24M | 18.49M | 108.13M | | | | | 12.49M | | | | 11.87M | | | | 10.79M | 10.41M | 20.41M | 30.85M | 7.46M | 8.10M | 4.81M | 7.55M | 8.19M | 4.43M | 4.67M | 7.51M | 9.91M | 7.84M | 13.15M | 35.41M | 28.04M | 21.55M | 18.77M | 14.36M | 10.66M | 17.32M | 9.70M | 32.39M | 27.65M | 10.28M | 58.30M | 62.30M |
|
Short-term Investments
|
27.67M | | 16.75M | 54.70M | 6.54M | 6.39M | 5.14M | 16.30M | 14.05M | 10.79M | 14.97M | 14.94M | 13.81M | 11.43M | 2.50M | 4.36M | 9.90M | 8.93M | 8.07M | 4.61M | 3.51M | 31.43M | 27.18M | 10.87M | 24.90M | 13.32M | 12.71M | 11.44M | 10.14M | 23.01M | 18.20M | 28.00M | 30.56M | 25.93M | 28.05M | 39.56M | 40.52M | 20.84M | 23.72M | 23.34M | 21.25M | 21.15M | 42.07M | 36.39M | 54.91M |
|
Cash & Current Investments
|
38.97M | 16.18M | 121.99M | 73.19M | 114.67M | 6.39M | 5.14M | 16.30M | 14.05M | 23.28M | 14.97M | 14.94M | 13.81M | 23.30M | 2.50M | 4.36M | 9.90M | 19.72M | 18.48M | 25.03M | 34.36M | 38.89M | 35.28M | 15.68M | 32.45M | 21.51M | 17.14M | 16.10M | 17.65M | 32.93M | 26.03M | 41.15M | 65.97M | 53.96M | 49.60M | 58.33M | 54.88M | 31.50M | 41.04M | 33.04M | 53.64M | 48.80M | 52.35M | 94.69M | 117.21M |
|
Receivables - Net
|
| | 14.48M | 15.43M | 17.32M | 18.01M | 19.32M | 21.95M | 19.76M | 24.54M | 23.19M | 23.02M | 22.23M | 22.84M | 19.89M | 22.13M | 22.41M | 21.25M | 18.68M | 23.12M | 18.73M | 20.17M | 18.80M | 22.27M | 20.14M | 20.16M | 19.33M | 22.89M | 22.25M | 21.20M | 21.42M | 24.70M | 21.86M | 21.80M | 21.71M | 25.89M | 24.51M | 29.36M | 24.06M | 30.58M | 12.75M | 9.90M | 9.57M | 8.44M | 7.50M |
|
Receivables - Other
|
2.15M | | | -1.13M | | | | | | | | | 0.80M | 0.51M | 0.37M | 0.17M | 0.26M | 0.40M | 0.25M | | | 0.89M | | | | 1.75M | | | | -7.05M | | | | 0.11M | | | | 0.03M | | | | | | | |
|
Receivables
|
| | 14.48M | 14.30M | 17.32M | 18.01M | 19.32M | 21.95M | 19.76M | 24.54M | 23.19M | 23.02M | 23.03M | 23.36M | 20.26M | 22.30M | 22.67M | 21.65M | 18.93M | 23.12M | 18.73M | 21.06M | 18.80M | 22.27M | 20.14M | 21.91M | 19.33M | 22.89M | 22.25M | 14.14M | 21.42M | 24.70M | 21.86M | 21.91M | 21.71M | 25.89M | 24.51M | 29.40M | 24.06M | 30.58M | 12.75M | 9.90M | 9.57M | 8.44M | 7.50M |
|
Current Deferred Tax Assets
|
1.26M | | 5.68M | 7.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | 105.24M | 108.67M | 108.13M | 117.72M | 119.19M | 133.22M | 132.39M | 128.53M | 133.83M | 136.19M | 145.85M | 157.65M | 146.64M | 140.57M | 141.73M | 140.10M | 144.16M | 140.59M | 136.21M | 169.73M | 174.24M | 170.62M | 665.00M | 183.21M | 179.98M | 180.62M | 176.54M | 182.73M | 173.12M | 148.20M | 143.72M | 137.40M | 141.11M | 147.89M | 144.61M | 145.31M | 146.65M | 144.37M | 138.04M | 128.42M | 139.50M | 135.63M | 150.83M |
|
Goodwill
|
| | 1.10M | 1.10M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 1.27M | 1.27M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 2.37M | 2.37M | 1.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
-0.32M | | 5.21M | 4.19M | 3.41M | 5.07M | 5.50M | 5.37M | 5.85M | 11.48M | 12.32M | 11.38M | 7.18M | 7.07M | 9.17M | 9.00M | 8.07M | 8.44M | 12.68M | 11.66M | 11.34M | 8.70M | 9.60M | 9.79M | 13.06M | 10.11M | 9.36M | 8.38M | 8.46M | 8.52M | 9.98M | 15.42M | 9.10M | 7.86M | 7.17M | 6.77M | 6.47M | 7.04M | 6.88M | 6.04M | 8.83M | 3.73M | 3.67M | 4.15M | 3.62M |
|
Assets
|
| | 163.74M | 163.68M | 172.62M | 177.93M | 184.02M | 200.06M | 195.92M | 203.70M | 207.97M | 211.40M | 236.31M | 239.03M | 229.65M | 227.33M | 233.00M | 232.75M | 238.15M | 243.40M | 238.49M | 247.26M | 249.01M | 250.01M | 259.89M | 261.60M | 259.69M | 269.74M | 268.94M | 290.40M | 284.93M | 275.06M | 286.00M | 312.35M | 293.17M | 296.52M | 293.44M | 315.61M | 301.08M | 292.93M | 299.85M | 281.66M | 277.07M | 283.26M | 285.00M |
|
Accounts Payables
|
0.78M | | 2.52M | 1.86M | 2.76M | 2.76M | 3.77M | 12.06M | 5.09M | 5.38M | 5.32M | 7.17M | 9.03M | 8.31M | 6.61M | 9.34M | 13.96M | 5.75M | 11.77M | 12.16M | 9.21M | 9.97M | 14.78M | 9.04M | 17.61M | 8.69M | 6.61M | 7.74M | 6.70M | 6.67M | 6.16M | 10.55M | 5.84M | 8.87M | 14.29M | 10.14M | 7.04M | 5.03M | 7.07M | 5.35M | 13.30M | 2.49M | 3.38M | 6.66M | 4.27M |
|
Notes Payables
|
| | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.78M | | 2.54M | 1.88M | 2.76M | 2.76M | 3.77M | 12.06M | 5.09M | 5.38M | 5.32M | 7.17M | 9.03M | 8.31M | 6.61M | 9.34M | 13.96M | 5.75M | 11.77M | 12.16M | 9.21M | 9.97M | 14.78M | 9.04M | 17.61M | 8.69M | 6.61M | 7.74M | 6.70M | 6.67M | 6.16M | 10.55M | 5.84M | 8.87M | 14.29M | 10.14M | 7.04M | 5.03M | 7.07M | 5.35M | 13.30M | 2.49M | 3.38M | 6.66M | 4.27M |
|
Other Accumulated Expenses
|
31.83M | 31.66M | 31.53M | 32.36M | 32.59M | 35.42M | 38.49M | 41.83M | 45.99M | 54.65M | 62.13M | 66.92M | 82.76M | 87.90M | 85.49M | 83.66M | 91.05M | 92.81M | 93.97M | 97.98M | 97.34M | 107.25M | 109.66M | 106.73M | 103.68M | 111.27M | 118.68M | 117.85M | 119.85M | 139.09M | 140.94M | 141.00M | 144.56M | 165.54M | 145.36M | 145.00M | 139.21M | 174.61M | 175.83M | 174.79M | 160.91M | 189.28M | 176.36M | 164.64M | 154.33M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 0.75M | 0.50M | | | 7.50M | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.91M | | | |
|
Current Deferred Revenue
|
6.08M | | 43.38M | 44.48M | 45.68M | 47.92M | 49.76M | 54.23M | 55.48M | 58.13M | 56.34M | 54.98M | 55.67M | 57.67M | 53.69M | 52.39M | 51.70M | 52.85M | 51.52M | 51.61M | 52.72M | 51.50M | 50.53M | 52.12M | 55.09M | 56.22M | 58.35M | 63.10M | 65.04M | 65.27M | 65.47M | 69.10M | 67.79M | 67.89M | 69.81M | 78.47M | 78.86M | 65.15M | 55.23M | 44.82M | 36.63M | 30.59M | 30.64M | 35.24M | 32.87M |
|
Non-Current Debt
|
| | 27.56M | 27.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 6.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.65M | 5.90M | 6.13M |
|
Minority Interest
|
| | -0.02M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | | | | | | | |
|
Operating Leases
|
| | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
-1.48M | | 1.40M | 27.53M | 9.75M | 0.75M | 0.64M | 0.75M | 0.60M | 0.50M | 0.48M | | | | | | | 0.56M | | | | 3.51M | | | | 2.80M | | | | 1.88M | | | | 5.66M | | | | 1.80M | | | | 1.04M | | | |
|
Total Non-Current Liabilities
|
0.01M | | 0.01M | 0.00M | 82.71M | 99.92M | 106.64M | 123.31M | 120.81M | 135.41M | 140.91M | | | | | | | 190.03M | | | | 201.03M | | | | 214.39M | | | | 248.02M | | | | 287.74M | | | | 310.92M | | | | 259.09M | | | |
|
Total Liabilities
|
-27.04M | -32.29M | 113.46M | 112.51M | 92.46M | 100.67M | 107.28M | 124.06M | 121.42M | 135.91M | 141.39M | 145.44M | 183.81M | 186.21M | 178.23M | 177.17M | 186.46M | 190.59M | 195.23M | 196.89M | 193.01M | 204.54M | 212.47M | 206.73M | 217.31M | 217.18M | 222.71M | 225.85M | 226.83M | 249.90M | 254.55M | 258.08M | 269.84M | 293.40M | 270.88M | 279.67M | 281.65M | 312.72M | 298.52M | 294.10M | 250.80M | 260.13M | 251.49M | 255.05M | 259.69M |
|
Total Debt
|
| | 27.56M | 27.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 0.75M | 0.50M | | | 7.50M | | |
|
Common Equity
|
27.04M | 32.29M | 44.18M | 51.17M | 80.16M | 77.26M | 76.75M | 76.00M | 74.50M | 67.79M | 66.57M | 65.97M | 52.49M | 52.83M | 51.42M | 50.17M | 46.54M | 42.16M | 42.91M | 46.51M | 45.48M | 42.73M | 36.54M | 43.28M | 42.59M | 44.41M | 36.98M | 43.88M | 42.11M | 40.50M | 30.38M | 17.00M | 16.16M | 18.95M | 22.29M | 16.86M | 11.79M | 2.89M | 2.56M | -1.17M | 49.05M | 21.52M | 25.59M | 28.21M | 25.30M |
|
Shareholder's Equity
|
27.04M | 32.29M | 44.18M | 4,050.04M | 80.16M | 77.26M | 76.75M | 76.00M | 74.50M | 67.79M | 66.57M | 65.97M | 52.49M | 52.83M | 51.42M | 50.17M | 46.54M | 42.16M | 42.91M | 46.51M | 45.48M | 42.73M | 36.54M | 43.28M | 42.59M | 44.41M | 36.98M | 43.88M | 42.11M | 40.50M | 30.38M | 17.00M | 16.16M | 18.95M | 22.29M | 16.86M | 11.79M | 2.89M | 2.56M | -1.17M | 49.05M | 21.52M | 25.59M | 28.21M | 25.30M |
|
Liabilities and Shareholders Equity
|
| | 163.74M | 163.68M | 172.62M | 177.93M | 184.02M | 200.06M | 195.92M | 203.70M | 207.97M | 211.40M | 236.31M | 239.03M | 229.65M | 227.33M | 233.00M | 232.75M | 238.15M | 243.40M | 238.49M | 247.26M | 249.01M | 250.01M | 259.89M | 261.60M | 259.69M | 269.74M | 268.94M | 290.40M | 284.93M | 275.06M | 286.00M | 312.35M | 293.17M | 296.52M | 293.44M | 315.61M | 301.08M | 292.93M | 299.85M | 281.66M | 277.07M | 283.26M | 285.00M |
|
Retained Earnings
|
1.14M | 0.88M | -3.10M | -2.05M | -0.73M | -3.03M | -5.06M | -5.57M | -7.05M | -11.47M | -13.27M | -14.33M | -33.23M | -33.01M | -32.32M | -33.43M | -36.98M | -41.76M | -42.44M | -45.32M | -46.55M | -49.58M | -54.30M | -52.80M | -52.26M | -48.98M | -53.62M | -48.07M | -49.28M | -50.08M | -52.95M | -61.35M | -62.87M | -60.76M | -59.76M | -64.50M | -67.20M | -86.68M | -86.61M | -90.56M | -37.77M | -63.15M | -62.63M | -60.58M | -64.55M |
|
Preferred Shares
|
| | 6.12M | 6.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 6.00M | 6.00M | | | | | |
|
Treasury Shares
|
| | | | | 0.39M | 0.39M | 0.39M | 0.43M | 0.42M | 0.41M | 0.40M | 0.31M | 0.31M | 0.30M | 0.36M | 0.27M | 0.26M | 0.26M | 0.25M | 0.15M | 0.15M | 0.16M | 0.14M | 0.01M | 0.02M | 0.27M | 0.21M | 0.20M | 0.00M | 0.83M | 0.78M | 0.78M | 0.00M | | 0.60M | 0.60M | | | | 0.01M | | | | |