|
Cash & Equivalents
|
| 22.10M | | | 27.26M | 20.52M | 5.94M | 10.90M | 7.03M | 28.32M | 11.30M | 11.23M | 10.86M | 30.28M | 32.57M | 30.83M | 43.09M | 49.07M | 54.22M | 78.56M | 54.33M |
|
Cash & Current Investments
|
| 22.10M | | | 27.26M | 20.52M | 5.94M | 10.90M | 7.03M | 28.32M | 11.30M | 11.23M | 10.86M | 30.28M | 32.57M | 30.83M | 43.09M | 49.07M | 54.22M | 78.56M | 54.33M |
|
Receivables - Net
|
| 6.06M | | | 10.40M | 16.26M | 11.98M | 12.70M | 16.52M | 26.73M | 23.48M | 25.49M | 24.64M | 32.41M | 18.99M | 22.08M | 22.65M | 21.91M | 15.25M | 36.81M | 31.98M |
|
Receivables - Other
|
| 4.87M | | | 9.36M | 11.75M | 17.49M | 14.75M | 16.32M | 31.04M | 40.74M | 43.29M | 39.78M | 36.96M | 39.55M | 42.91M | 46.07M | 43.04M | 60.76M | 51.04M | 50.92M |
|
Receivables
|
| 10.93M | | | 19.76M | 28.01M | 29.48M | 27.45M | 32.84M | 57.77M | 64.22M | 68.78M | 64.42M | 69.37M | 58.54M | 64.99M | 68.72M | 64.95M | 76.00M | 87.86M | 82.90M |
|
Inventory
|
| 0.33M | | | 0.61M | 0.69M | 1.02M | 1.68M | 2.03M | 1.47M | 1.45M | 1.28M | 1.69M | 1.52M | 1.61M | 1.82M | 2.06M | 2.24M | 2.19M | 58.84M | 53.49M |
|
Prepaid Assets
|
| 1.11M | 0.15M | 0.12M | 3.81M | 2.82M | 4.59M | 4.07M | 3.73M | 5.69M | 5.70M | 6.54M | 5.46M | 6.43M | 5.87M | 6.45M | 10.74M | 9.67M | 9.72M | 19.27M | 19.92M |
|
Current Assets
|
| 39.31M | 1.33M | 0.68M | 53.97M | 55.22M | 43.47M | 45.46M | 49.36M | 96.17M | 84.75M | 89.16M | 84.42M | 109.31M | 99.92M | 105.31M | 126.54M | 125.92M | 142.13M | 244.52M | 210.64M |
|
Property, Plant & Equipment (Net)
|
| 3.26M | | | 4.83M | 19.38M | 18.79M | 5.82M | 6.70M | 12.76M | 12.91M | 13.87M | 14.63M | 15.91M | 15.90M | 15.89M | 16.93M | 17.84M | 18.76M | 47.51M | 50.63M |
|
Long-Term Investments
|
| 166.24M | 166.27M | 166.29M | | | | | | 3.30M | 3.30M | 3.50M | 3.24M | 3.61M | 3.60M | | | | | | |
|
Goodwill
|
| 52.71M | | | 69.62M | 96.31M | 96.23M | 10.70M | 10.70M | 64.62M | 64.91M | 64.99M | 64.41M | 65.76M | 65.31M | 65.22M | 72.57M | 71.16M | 72.00M | 789.25M | 800.01M |
|
Intangibles
|
| 60.96M | | | 87.45M | 90.84M | 88.35M | 57.72M | 56.21M | 66.87M | 65.33M | 64.41M | 62.97M | 62.98M | 62.00M | 61.76M | 62.52M | 61.79M | 62.07M | 396.13M | 353.23M |
|
Goodwill & Intangibles
|
| 113.67M | | | 157.08M | 187.16M | 184.58M | 68.42M | 66.91M | 131.49M | 130.24M | 129.40M | 127.38M | 128.74M | 127.31M | 126.97M | 135.09M | 132.95M | 134.07M | 1,185.38M | 1,153.24M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | 0.07M | | | |
|
Other Non-Current Assets
|
| 0.53M | | | 0.12M | | | 0.76M | 0.62M | 0.91M | 0.95M | 0.57M | 0.51M | 0.51M | 0.47M | 0.60M | 0.72M | 0.63M | 3.07M | 0.52M | 0.36M |
|
Non-Current Assets
|
| 117.47M | 166.27M | 166.29M | 162.03M | 206.54M | 216.35M | 133.14M | 135.01M | 161.53M | 160.33M | 162.23M | 159.80M | 161.96M | 159.63M | 154.96M | 163.41M | 166.69M | 171.96M | 1,263.66M | 1,235.61M |
|
Assets
|
0.26M | 156.77M | 167.60M | 166.97M | 216.01M | 261.76M | 259.82M | 178.60M | 184.37M | 257.70M | 245.08M | 251.40M | 244.23M | 271.27M | 259.54M | 260.27M | 289.94M | 292.62M | 314.10M | 1,508.19M | 1,446.25M |
|
Accounts Payables
|
0.04M | 7.16M | 0.19M | 0.19M | 7.39M | 13.13M | 13.90M | 18.41M | 17.59M | 17.58M | 14.06M | 16.89M | 14.19M | 18.57M | 28.06M | 27.80M | 19.94M | 32.13M | 28.18M | 38.88M | 34.31M |
|
Notes Payables
|
0.03M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.07M | 7.16M | 0.19M | 0.19M | 7.39M | 13.13M | 13.90M | 18.41M | 17.59M | 17.58M | 14.06M | 16.89M | 14.19M | 18.57M | 28.06M | 27.80M | 19.94M | 32.13M | 28.18M | 38.88M | 34.31M |
|
Accumulated Expenses
|
0.18M | 7.46M | | | 12.84M | 17.12M | 19.32M | 14.59M | 18.91M | 36.58M | 36.27M | 34.31M | 37.68M | 32.90M | 30.73M | 28.62M | 27.81M | 24.19M | 19.82M | 33.38M | 28.96M |
|
Other Accumulated Expenses
|
| 0.38M | | | 0.82M | 1.57M | 1.31M | 1.83M | 1.79M | 3.67M | 3.51M | 3.34M | 2.31M | 2.36M | 2.59M | 2.06M | 20.81M | 19.73M | 5.03M | 12.26M | 12.99M |
|
Short term Debt
|
| 1.83M | | | 3.83M | 2.68M | 1.54M | 1.00M | 3.48M | 2.58M | 1.68M | 0.78M | 1.98M | 1.38M | 0.78M | 0.78M | 1.75M | 1.27M | 0.78M | 7.17M | 6.27M |
|
Current Leases
|
| | | | | | 2.87M | 2.90M | 3.48M | 3.21M | 3.35M | 3.61M | 3.68M | 3.74M | 3.62M | 3.50M | 3.52M | 4.35M | 4.48M | 4.57M | 4.31M |
|
Current Deferred Revenue
|
| 15.66M | | | 11.74M | 15.73M | 13.93M | 15.82M | 17.37M | 29.82M | 25.00M | 33.91M | 27.06M | 52.65M | 37.17M | 44.08M | 56.68M | 67.20M | 59.75M | 65.34M | 60.01M |
|
Total Current Liabilities
|
0.24M | 33.56M | 0.19M | 0.25M | 37.51M | 51.24M | 53.88M | 55.33M | 63.62M | 94.74M | 84.22M | 93.22M | 87.25M | 112.04M | 103.41M | 107.30M | 131.02M | 149.34M | 118.54M | 167.43M | 149.58M |
|
Capital Leases
|
| | | | | | | | | 0.58M | 0.76M | 0.81M | 0.88M | 1.14M | 1.14M | 1.06M | 1.09M | 0.98M | 1.01M | 1.07M | 1.11M |
|
Non-Current Debt
|
| 76.64M | | | 74.99M | 74.87M | 74.75M | 84.62M | 89.51M | 74.75M | 75.02M | 75.05M | 79.94M | 86.84M | 89.74M | 94.65M | 121.55M | 124.46M | 104.38M | 185.46M | 184.70M |
|
Preferred Stock Liabilities
|
| | | | | | | | | 76.36M | 76.36M | 85.39M | 85.39M | 96.11M | 96.11M | 108.70M | 108.70M | 136.81M | 134.73M | 151.89M | 104.87M |
|
Minority Interest
|
| 120.31M | 120.57M | 114.82M | | | | | | 0.23M | 0.23M | 0.23M | 0.15M | 0.23M | 0.22M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 13.14M | | | 6.42M | 24.66M | 5.67M | 3.77M | 1.64M | 19.36M | 3.17M | 2.98M | 2.19M | 17.37M | 2.44M | 2.44M | 2.38M | 0.58M | 0.61M | 40.80M | 37.28M |
|
Operating Leases
|
| | | | | | 13.24M | 12.41M | 14.86M | 15.88M | 12.41M | 14.05M | 13.12M | 16.04M | 11.46M | 10.63M | 9.79M | 13.44M | 14.27M | 28.32M | 29.73M |
|
Other Non-Current Liabilities
|
| 0.01M | 36.10M | 41.17M | 18.79M | 19.10M | 20.34M | 3.94M | 3.09M | 1.31M | 4.10M | 3.33M | 3.79M | 3.33M | 4.40M | 13.38M | 11.44M | 55.28M | 6.69M | 23.01M | 8.82M |
|
Total Non-Current Liabilities
|
| 117.57M | 5.93M | 5.98M | 118.91M | 135.44M | 145.27M | 153.56M | 166.48M | 186.49M | 175.97M | 186.48M | 183.74M | 215.12M | 208.61M | 216.47M | 266.23M | 289.24M | 240.74M | 425.69M | 404.52M |
|
Total Liabilities
|
| 117.58M | 42.03M | 47.15M | 137.70M | 154.53M | 165.61M | 157.50M | 169.57M | 187.81M | 180.07M | 189.81M | 187.53M | 218.44M | 213.01M | 229.84M | 277.67M | 344.53M | 247.43M | 448.70M | 413.33M |
|
Total Debt
|
| 78.47M | | | 78.82M | 77.55M | 76.29M | 85.62M | 92.99M | 77.32M | 76.70M | 75.83M | 81.92M | 88.22M | 90.52M | 95.43M | 123.30M | 125.73M | 105.16M | 192.63M | 190.97M |
|
Common Equity
|
0.02M | 39.20M | 5.00M | 5.00M | 78.31M | 107.22M | 94.21M | 21.10M | 14.80M | -6.47M | -11.59M | -24.03M | -28.70M | -43.51M | -49.79M | -78.27M | -96.42M | -188.71M | -68.06M | 907.59M | 928.04M |
|
Shareholder's Equity
|
0.02M | 39.20M | 5.00M | 5.00M | 78.31M | 107.22M | 94.21M | 21.10M | 14.80M | -6.47M | -11.59M | -24.03M | -28.70M | -43.51M | -49.79M | -78.27M | -96.42M | -188.71M | -68.06M | 907.59M | 928.04M |
|
Liabilities and Shareholders Equity
|
0.26M | 156.77M | 167.60M | 166.97M | 216.01M | 261.76M | 259.82M | 178.60M | 184.37M | 257.70M | 245.08M | 251.40M | 244.23M | 271.27M | 259.54M | 260.27M | 289.94M | 292.62M | 314.10M | 1,508.19M | 1,446.25M |
|
Treasury Shares
|
| | | | | 1.72M | 1.68M | 1.73M | 3.06M | 2.28M | 0.14M | 0.14M | 0.24M | 0.35M | 0.37M | 0.37M | 0.61M | 0.73M | 0.73M | 0.73M | 0.90M |
|
Retained Earnings
|
-0.01M | -14.37M | -12.00M | -17.75M | -62.20M | -75.91M | -93.20M | -170.23M | -180.66M | -206.53M | -213.79M | -219.25M | -225.50M | -233.79M | -241.89M | -259.98M | -280.94M | -348.11M | -351.05M | -493.39M | -536.29M |