|
Cash & Equivalents
|
0.03M | 0.06M | 0.03M | 46.85M | 3,150.00M | 3,150.00M | 356.68M | 337.17M | 325.20M | 295.56M | 265.88M | 218.34M | 182.70M | 153.10M | 130.78M | 114.02M | 301.29M | 283.81M | 269.76M |
|
Short-term Investments
|
| | | | | | | 1.10M | 1.10M | 1.10M | 1.14M | 1.14M | 1.14M | 1.14M | 1.20M | | | | |
|
Cash & Current Investments
|
0.03M | 0.06M | 0.03M | 46.85M | 3,150.00M | 3,150.00M | 356.68M | 338.27M | 326.30M | 296.66M | 267.02M | 219.47M | 183.83M | 154.24M | 131.99M | 114.02M | 301.29M | 283.81M | 269.76M |
|
Receivables - Net
|
| | | 1.34M | | | 7.86M | 4.75M | 5.51M | 6.86M | 6.15M | 5.44M | 5.99M | 10.09M | 11.30M | 9.78M | 10.43M | 12.84M | 12.58M |
|
Receivables - Other
|
| | | | | 10.50M | 83.00M | 83.00M | | | | 83.00M | | | | | | | |
|
Receivables
|
| | | 1.34M | | | 90.86M | 87.75M | 5.51M | 6.86M | 6.15M | 88.44M | 5.99M | 10.09M | 11.30M | 9.78M | 10.43M | 12.84M | 12.58M |
|
Prepaid Assets
|
0.53M | 0.39M | 0.50M | 0.78M | 0.47M | 0.34M | 3.44M | 9.34M | 7.00M | 15.65M | 13.19M | 13.09M | 15.47M | 18.89M | 15.54M | 12.33M | 5.63M | 4.69M | 4.75M |
|
Current Assets
|
0.55M | 0.45M | 0.52M | 48.97M | 0.50M | 0.55M | 367.98M | 352.36M | 338.81M | 319.17M | 286.36M | 238.00M | 205.29M | 183.22M | 158.83M | 136.13M | 317.35M | 301.35M | 287.08M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 8.84M | | | 17.88M | 19.69M | 19.00M | 18.97M | 18.45M | 17.07M | 16.04M | 15.04M | 16.72M |
|
Long-Term Investments
|
300.00M | 300.01M | 300.02M | 300.02M | 300.00M | 300.35M | | | | | | | | | | | | | |
|
Goodwill
|
| | | 0.66M | | | 0.66M | 0.66M | 0.66M | 12.50M | 12.65M | 10.66M | 10.66M | 10.66M | 10.66M | 10.66M | 10.66M | 10.66M | 10.66M |
|
Intangibles
|
| | | 3.38M | | | 3.38M | 3.88M | 4.02M | 11.99M | 12.55M | 25.51M | 26.95M | 32.93M | 34.21M | 39.87M | 40.57M | 41.39M | 42.29M |
|
Goodwill & Intangibles
|
| | | 4.05M | | | 4.05M | 4.54M | 4.68M | 24.50M | 25.19M | 36.17M | 37.61M | 43.59M | 44.86M | 50.53M | 51.22M | 52.05M | 52.95M |
|
Long-Term Deferred Tax
|
| | | 1.98M | | | | 16.65M | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.43M | 0.43M | 0.18M | 0.08M | | | | 0.55M | 0.62M | 1.12M | 1.86M | 1.63M | 1.88M | 0.65M | 0.53M | 0.40M | 0.29M | 1.44M | 1.29M |
|
Non-Current Assets
|
300.43M | 300.43M | 300.20M | 1.29M | 300.00M | 300.35M | 6.54M | 8.84M | 10.16M | 15.35M | 17.88M | 19.69M | 19.00M | 59.98M | 58.36M | 59.19M | 73.77M | 78.58M | 80.09M |
|
Assets
|
300.98M | 300.89M | 300.72M | 55.80M | 300.50M | 300.90M | 379.62M | 366.98M | 354.62M | 359.99M | 331.40M | 295.71M | 263.01M | 243.20M | 217.19M | 195.31M | 391.12M | 379.93M | 367.17M |
|
Accounts Payables
|
| | | 6.85M | | | 12.48M | 14.32M | 17.59M | 26.51M | 33.51M | 24.71M | | 24.85M | 25.67M | 18.22M | 18.17M | 20.70M | 30.55M |
|
Notes Payables
|
0.65M | 0.71M | 0.91M | 0.95M | 1.98M | 2.17M | | | | | | | | | | | | | |
|
Payables
|
0.65M | 0.71M | 0.91M | 7.80M | 1.98M | 2.17M | 12.48M | 14.32M | 17.59M | 26.51M | 33.51M | 24.71M | | 24.85M | 25.67M | 18.22M | 18.17M | 20.70M | 30.55M |
|
Accumulated Expenses
|
0.02M | 0.04M | 0.48M | 1.32M | 1.53M | 1.83M | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 3.02M | 2.65M | 4.45M | 7.49M | 4.15M | | | | | | | | | | | | | |
|
Short term Debt
|
0.01M | 0.19M | | 0.56M | | 0.19M | | | | 1.72M | 1.63M | 0.86M | 1.64M | | | 184.70M | | | |
|
Current Leases
|
| | | 0.32M | | | 0.58M | 0.58M | 0.49M | 0.41M | 0.67M | 0.98M | 1.23M | 1.23M | 1.04M | 1.00M | 1.08M | 1.22M | 1.33M |
|
Current Taxes
|
0.04M | 0.09M | 0.15M | 934.00 | 0.05M | 0.03M | 0.26M | 934.00 | 934.00 | | | 24.71M | 20.55M | | | | | | |
|
Current Deferred Revenue
|
| | | 0.18M | | | 0.37M | 1.04M | 3.64M | 8.53M | 7.49M | 7.00M | 7.01M | 13.11M | 12.59M | 12.81M | 12.80M | 17.14M | 15.64M |
|
Total Current Liabilities
|
0.72M | 1.03M | 1.54M | 7.20M | 3.56M | 4.23M | 13.68M | 15.95M | 21.71M | 38.79M | 44.28M | 33.56M | 30.43M | 40.22M | 40.33M | 216.74M | 32.04M | 39.07M | 47.51M |
|
Non-Current Debt
|
| | | | | | | | | 1.40M | 1.25M | | | | | | | | |
|
Preferred Stock Liabilities
|
282.74M | 284.54M | 300.00M | 16.79M | 300.00M | 300.00M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 1.63M | 1.63M | 0.40M | 1.23M | 1.23M | | | | | |
|
Operating Leases
|
| | | 1.20M | | | 0.99M | 0.84M | 0.74M | 0.67M | 1.25M | 1.63M | 1.68M | 1.39M | 1.04M | 0.80M | 0.48M | 1.19M | 0.92M |
|
Other Non-Current Liabilities
|
9.73M | 10.32M | 8.79M | 0.25M | 33.85M | 14.82M | 25.36M | 10.06M | 18.39M | 16.91M | 9.42M | 7.70M | 18.43M | 8.42M | 9.18M | 40.39M | 18.49M | 24.95M | 16.01M |
|
Total Non-Current Liabilities
|
3.51M | 1.03M | 1.54M | 8.39M | 3.56M | 4.23M | 15.17M | 17.29M | 22.95M | 41.37M | 46.84M | 36.39M | 33.88M | 42.11M | 41.87M | 218.04M | 33.03M | 40.76M | 48.93M |
|
Total Liabilities
|
13.24M | 11.35M | 10.32M | 8.64M | 37.42M | 19.05M | 40.53M | 27.35M | 41.35M | 58.27M | 56.25M | 44.09M | 52.31M | 50.53M | 51.05M | 258.43M | 51.51M | 65.70M | 64.94M |
|
Total Debt
|
0.01M | 0.19M | | 0.56M | | 0.19M | | | | 3.12M | 2.88M | 0.86M | 1.64M | | | 184.70M | | | |
|
Common Equity
|
-12.26M | -10.46M | -9.60M | 30.37M | -36.92M | -18.16M | 339.09M | 339.63M | 313.28M | 301.72M | 275.15M | 251.62M | 210.70M | 192.67M | 166.14M | -63.12M | 339.61M | 314.22M | 302.23M |
|
Shareholder's Equity
|
-12.26M | -10.46M | -9.60M | 30.37M | -36.92M | -18.16M | 339.09M | 339.63M | 313.28M | 301.72M | 275.15M | 251.62M | 210.70M | 192.67M | 166.14M | -63.12M | 339.61M | 314.22M | 302.23M |
|
Liabilities and Shareholders Equity
|
300.98M | 300.89M | 300.72M | 55.80M | 300.50M | 300.90M | 379.62M | 366.98M | 354.62M | 359.99M | 331.40M | 295.71M | 263.01M | 243.20M | 217.19M | 195.31M | 391.12M | 379.93M | 367.17M |
|
Retained Earnings
|
-3.17M | -1.37M | -9.60M | -17.38M | -37.09M | -18.33M | -27.84M | -28.78M | -57.45M | -86.90M | -115.93M | -145.20M | -188.49M | -215.27M | -246.81M | -483.57M | -486.22M | -516.44M | -532.70M |
|
Treasury Shares
|
| | | | | | -1.10M | 1.55M | | | | 1.63M | 2.37M | 3.04M | 2.43M | 2.23M | 1.84M | 2.20M | 1.79M |