|
Assets
|
| 68.79M | 170.32M | 192.60M | 260.02M | 323.51M | 407.00M | 537.52M | 585.68M | 675.61M | 736.82M | 814.56M | 700.94M | 812.62M | 973.54M |
|
Cash & Equivalents
|
15.01M | 24.55M | 34.88M | 42.37M | 76.50M | 91.70M | 87.94M | 87.79M | 41.03M | 87.56M | 74.13M | 137.33M | 173.72M | 203.66M | 232.18M |
|
Short-term Investments
|
| | 83.55M | 54.83M | 50.71M | 87.27M | 157.12M | 201.82M | 248.14M | 211.33M | 281.89M | 267.96M | 147.61M | 221.89M | 149.24M |
|
Cash & Current Investments
|
15.01M | 24.55M | 118.43M | 97.20M | 127.22M | 178.97M | 245.06M | 289.61M | 289.17M | 298.89M | 356.02M | 405.29M | 321.33M | 425.56M | 381.42M |
|
Receivables - Net
|
| 20.75M | 24.55M | 28.58M | 32.99M | 42.33M | 47.02M | 64.41M | 75.83M | 78.03M | 100.20M | 109.00M | 121.80M | 146.20M | 164.55M |
|
Receivables - Other
|
-1.17M | -6.65M | -4.01M | | | | | | 71.39M | | | | | | |
|
Receivables
|
| 14.10M | 20.53M | 28.58M | 32.99M | 42.33M | 47.02M | 64.41M | 147.21M | 78.03M | 100.20M | 109.00M | 121.80M | 146.20M | 164.55M |
|
Current Deferred Tax Assets
|
| | | 0.11M | 8.52M | | | | | | | | | | |
|
Prepaid Assets
|
-0.11M | 3.77M | 4.38M | 4.57M | 6.53M | 7.95M | 9.81M | 16.52M | 13.97M | 18.69M | 19.14M | 32.11M | 30.22M | 26.71M | 39.72M |
|
Current Assets
|
| 49.07M | 147.35M | 130.46M | 166.74M | 229.24M | 300.69M | 369.35M | 378.96M | 395.62M | 475.35M | 546.40M | 473.34M | 600.00M | 585.69M |
|
Property, Plant & Equipment (Net)
|
| 13.86M | 18.15M | 23.07M | 26.62M | 31.33M | 39.40M | 58.56M | 61.44M | 60.58M | 64.85M | 61.85M | 47.43M | 32.60M | 30.35M |
|
Long-Term Investments
|
| | | 35.61M | 39.45M | 43.28M | 45.73M | 67.22M | 76.71M | 119.51M | 98.46M | 111.20M | 59.21M | 56.64M | 193.89M |
|
Goodwill
|
| 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.00M | 7.22M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M | 7.45M |
|
Intangibles
|
| 3.17M | 2.81M | 2.39M | 2.00M | 1.36M | 0.99M | 12.40M | 21.98M | 27.74M | 29.24M | 30.44M | 12.80M | 9.71M | 6.81M |
|
Goodwill & Intangibles
|
| 3.49M | 3.13M | 2.71M | 2.32M | 1.68M | 1.30M | 12.40M | 29.20M | 35.19M | 36.69M | 37.89M | 20.25M | 17.16M | 14.26M |
|
Long-Term Deferred Tax
|
| | | 0.07M | 22.64M | 16.08M | 16.59M | 25.07M | 26.39M | 18.83M | 15.81M | 25.09M | 45.41M | 62.76M | 81.31M |
|
Other Non-Current Assets
|
| 2.25M | 1.69M | 0.68M | 2.26M | 1.92M | 2.10M | 2.18M | 11.78M | 15.08M | 16.86M | 17.81M | 18.86M | 19.86M | 25.88M |
|
Non-Current Assets
|
| 19.72M | 22.96M | 62.15M | 93.28M | 94.28M | 106.32M | 168.18M | 206.72M | 279.99M | 261.47M | 268.16M | 227.60M | 212.62M | 387.85M |
|
Accounts Payables
|
-0.08M | 2.25M | 2.03M | 1.93M | 5.66M | 2.37M | 2.05M | 1.14M | 5.59M | 0.85M | 0.73M | 1.30M | 2.81M | 0.99M | 1.27M |
|
Payables
|
-0.08M | 2.25M | 2.03M | 1.93M | 5.66M | 2.37M | 2.05M | 1.14M | 5.59M | 0.85M | 0.73M | 1.30M | 2.81M | 0.99M | 1.27M |
|
Accumulated Expenses
|
-0.18M | 8.47M | 7.80M | 9.04M | 10.35M | 11.79M | 13.32M | 21.44M | 26.70M | 22.78M | 29.83M | 32.50M | 42.59M | 43.10M | 45.94M |
|
Current Leases
|
-1.15M | 1.99M | 1.18M | 0.81M | | | | | | 7.66M | 11.67M | 12.61M | 13.06M | 11.86M | 9.72M |
|
Current Deferred Revenue
|
| 46.72M | 56.50M | 67.50M | 81.15M | 98.03M | 114.96M | 143.19M | 164.62M | 192.17M | 213.49M | 290.60M | 317.20M | 364.90M | 395.70M |
|
Total Current Liabilities
|
| 59.43M | 67.51M | 79.28M | 97.16M | 112.18M | 130.33M | 165.77M | 196.91M | 223.47M | 255.73M | 304.28M | 352.19M | 389.21M | 428.39M |
|
Capital Leases
|
| 2.41M | 0.81M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 4.71M | 8.62M | 8.89M | 10.06M | 14.56M | 15.53M | 17.14M | 20.42M | 20.93M | 30.54M | 32.75M | 23.49M | 31.67M | 24.27M |
|
Minority Interest
|
63.74M | 63.87M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 44.02M | 45.70M | 35.91M | 29.12M | 16.89M | 37.50M |
|
Other Non-Current Liabilities
|
0.08M | 2.13M | 1.23M | 1.32M | 0.97M | 1.21M | 2.73M | 11.07M | 10.36M | 0.39M | 0.37M | 4.90M | 7.01M | 6.68M | 6.27M |
|
Total Non-Current Liabilities
|
69.32M | 67.21M | 77.53M | 88.17M | 107.22M | 126.74M | 145.86M | 182.91M | 217.33M | 288.42M | 331.97M | 372.95M | 404.80M | 437.76M | 490.15M |
|
Total Liabilities
|
69.40M | 69.34M | 78.76M | 89.49M | 108.20M | 127.95M | 148.59M | 193.98M | 227.69M | 288.81M | 332.34M | 377.85M | 411.81M | 444.44M | 496.42M |
|
Common Equity
|
-69.40M | -64.42M | 91.56M | 103.12M | 151.83M | 195.57M | 258.41M | 343.54M | 357.99M | 386.80M | 404.48M | 436.71M | 289.13M | 368.17M | 477.12M |
|
Shareholder's Equity
|
-69.40M | -64.42M | 91.56M | 103.12M | 151.83M | 195.57M | 258.41M | 343.54M | 357.99M | 386.80M | 404.48M | 436.71M | 289.13M | 368.17M | 477.12M |
|
Liabilities and Shareholders Equity
|
| 68.79M | 170.32M | 192.60M | 260.02M | 323.51M | 407.00M | 537.52M | 585.68M | 675.61M | 736.82M | 814.56M | 700.94M | 812.62M | 973.54M |
|
Retained Earnings
|
| -77.36M | -75.14M | -73.59M | -43.35M | -27.48M | -8.26M | 39.92M | 27.96M | 23.19M | 3.57M | -41.66M | -221.45M | -228.08M | -189.22M |
|
Treasury Shares
|
0.14M | 0.00M | 0.06M | 0.00M | 0.00M | 0.05M | 0.59M | 1.41M | 1.23M | 1.03M | 1.29M | 1.15M | 2.46M | 1.34M | 1.09M |