|
Cash & Equivalents
|
2.32M | 47.50M | 27.26M | 21.63M | 8.21M | 65.24M | 33.41M | 9.24M | 46.33M | 115.76M | 96.15M | 95.26M | 211.74M | 200.16M | 135.61M | 198.24M | 245.81M | 230.34M | 268.94M |
|
Cash & Current Investments
|
2.32M | 47.50M | 27.26M | 21.63M | 8.21M | 65.24M | 33.41M | 9.24M | 46.33M | 115.76M | 96.15M | 95.26M | 211.74M | 200.16M | 135.61M | 198.24M | 245.81M | 230.34M | 268.94M |
|
Receivables - Net
|
| | | 2.10M | | 1.01M | 2.79M | 3.41M | 2.66M | 3.53M | 3.38M | 4.05M | 6.85M | 5.06M | 13.57M | 23.16M | 20.18M | 19.66M | 22.42M |
|
Receivables - Other
|
| | | 0.05M | | | 1.41M | 1.67M | 1.55M | 3.70M | 6.14M | 6.64M | 7.07M | 9.86M | 19.59M | 13.44M | 10.97M | 11.27M | 17.51M |
|
Receivables
|
| | | 2.15M | | 1.01M | 4.20M | 5.08M | 4.21M | 7.23M | 9.52M | 10.69M | 13.92M | 14.92M | 33.16M | 36.60M | 31.15M | 30.93M | 39.93M |
|
Prepaid Assets
|
0.17M | 0.15M | 0.13M | 2.00M | 0.08M | 4.68M | 3.77M | 2.51M | 1.65M | 2.57M | 2.36M | 2.45M | 3.34M | 3.95M | 7.39M | 7.48M | 7.65M | 10.09M | 11.84M |
|
Current Assets
|
1.13M | 0.95M | 0.76M | 27.47M | 0.10M | 71.76M | 42.37M | 17.70M | 53.26M | 126.94M | 109.37M | 113.54M | 234.04M | 224.06M | 181.21M | 255.52M | 295.05M | 282.02M | 335.37M |
|
Property, Plant & Equipment (Net)
|
| | | 6.16M | | 4.87M | 4.15M | 3.45M | 2.75M | 2.33M | 1.83M | 1.51M | 1.35M | 1.30M | 1.54M | 1.24M | 1.05M | 1.07M | 2.73M |
|
Long-Term Investments
|
133.00M | 133.00M | 133.01M | 133.01M | 133.02M | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | 5.76M | 6.04M | 111.73M | 101.70M | 101.21M | 101.21M | 122.28M |
|
Intangibles
|
| | | | | | | | | | | | 11.58M | 13.15M | 182.58M | 174.94M | 167.45M | 159.88M | 191.07M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 17.34M | 19.19M | 294.31M | 276.65M | 268.66M | 261.09M | 313.34M |
|
Long-Term Deferred Tax
|
| | | 2.17M | | 2.17M | 2.17M | 0.06M | 0.06M | 0.06M | 0.06M | 0.01M | 0.01M | 0.01M | 0.03M | 0.00M | 0.01M | 0.00M | 0.00M |
|
Other Non-Current Assets
|
| 1.06M | 1.06M | 0.74M | 0.74M | 0.23M | 1.01M | 0.23M | 1.64M | 13.78M | 13.78M | 13.78M | 14.36M | 0.81M | 0.81M | 2.30M | 4.77M | 6.32M | 16.27M |
|
Non-Current Assets
|
133.00M | 133.00M | 133.01M | 21.73M | 133.02M | 18.04M | 21.41M | 20.28M | 19.11M | 30.64M | 34.64M | 37.58M | 53.39M | 42.62M | 318.44M | 298.43M | 292.49M | 297.47M | 366.85M |
|
Assets
|
134.13M | 133.95M | 133.77M | 49.20M | 133.12M | 89.80M | 63.78M | 37.99M | 72.37M | 157.58M | 144.01M | 151.12M | 287.43M | 266.67M | 499.65M | 553.95M | 587.54M | 579.49M | 702.22M |
|
Accounts Payables
|
| | | 3.76M | | 5.35M | 2.89M | 2.80M | 2.54M | 1.90M | 2.16M | 1.65M | 3.00M | 4.25M | 17.76M | 5.56M | 6.72M | 10.15M | 6.86M |
|
Notes Payables
|
| 10.11M | | 29.96M | | 26.16M | 16.53M | 16.67M | 16.83M | | | | | | | | | | |
|
Payables
|
| 10.11M | | 33.72M | | 31.51M | 19.43M | 19.47M | 19.37M | 1.90M | 2.16M | 1.65M | 3.00M | 4.25M | 17.76M | 5.56M | 6.72M | 10.15M | 6.86M |
|
Accumulated Expenses
|
0.01M | 0.01M | | 7.30M | | 5.94M | 8.32M | 8.54M | 12.31M | 13.51M | 11.01M | 13.88M | 15.34M | 13.15M | 22.60M | 26.29M | 18.08M | 18.99M | 28.14M |
|
Other Accumulated Expenses
|
0.10M | 0.07M | 0.13M | 0.25M | 0.50M | | | | | | | | | 0.97M | 5.14M | 7.32M | 3.98M | 0.35M | 1.25M |
|
Short term Debt
|
0.01M | 0.01M | | 3.49M | | | | 16.67M | | | | | | | | | | | 3.40M |
|
Current Leases
|
| | | 3.28M | | 3.30M | 3.28M | 3.28M | 3.16M | 2.88M | 2.74M | 2.64M | 2.79M | 2.29M | 1.83M | 1.90M | 2.06M | 2.08M | 2.01M |
|
Current Taxes
|
| | | 2.74M | | 2.83M | 2.86M | 1.31M | 1.21M | 1.08M | 1.10M | 1.62M | 1.63M | 1.89M | 2.68M | 2.75M | 2.26M | 2.97M | 2.44M |
|
Current Deferred Revenue
|
| | | 21.00M | | 6.17M | 5.31M | 5.81M | 5.32M | 4.61M | 4.25M | 4.31M | 3.63M | 2.93M | 20.10M | 23.88M | 26.89M | 23.71M | 20.70M |
|
Total Current Liabilities
|
0.11M | 0.08M | 0.13M | 87.74M | 0.50M | 40.88M | 39.37M | 38.57M | 41.51M | 24.13M | 21.41M | 24.22M | 26.48M | 25.54M | 70.18M | 67.74M | 60.03M | 58.29M | 65.13M |
|
Capital Leases
|
| | | 0.29M | | 0.21M | 0.17M | 0.13M | 0.10M | 0.06M | 0.03M | | | | | | | | |
|
Non-Current Debt
|
| | | | | 26.13M | 22.51M | 18.30M | 14.04M | 66.43M | 83.31M | 84.31M | 85.54M | | 39.69M | | | | |
|
Convertible Debt
|
| 15.11M | | 29.96M | | 43.06M | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 14.96M | | 9.46M | 8.87M | 7.54M | 5.43M | 4.12M | 3.57M | 4.91M | 4.09M | 3.77M | 7.57M | 6.86M | 7.52M | 6.13M | 7.75M |
|
Minority Interest
|
128.74M | 133.00M | 133.01M | 279.50M | 133.02M | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 8.61M | | 7.12M | 9.52M | 5.71M | 5.04M | 4.36M | 3.66M | 3.09M | 2.06M | 2.17M | 2.24M | 2.40M | 2.53M | 2.27M | 2.48M |
|
Other Non-Current Liabilities
|
0.27M | 2.87M | 4.71M | 1.34M | 0.15M | 1.34M | 2.13M | 4.42M | 4.29M | 4.00M | 6.09M | 3.97M | 6.82M | 4.57M | 74.45M | 286.90M | 113.15M | 142.11M | 214.86M |
|
Total Non-Current Liabilities
|
0.11M | -2.59M | -4.42M | 111.60M | 0.50M | 83.81M | 76.08M | 70.13M | 66.13M | 114.97M | 111.99M | 118.99M | 125.13M | 38.16M | 129.22M | 84.40M | 77.40M | 77.62M | 88.12M |
|
Total Liabilities
|
0.39M | 0.28M | 0.29M | 112.94M | 0.66M | 85.15M | 78.22M | 74.55M | 70.42M | 118.97M | 118.08M | 122.95M | 131.95M | 42.73M | 203.67M | 371.30M | 190.54M | 219.74M | 302.98M |
|
Total Debt
|
0.01M | 0.01M | | 3.49M | | 26.13M | 22.51M | 34.97M | 14.04M | 66.43M | 83.31M | 84.31M | 85.54M | | 39.69M | | | | 3.40M |
|
Common Equity
|
-293.03M | -302.02M | -324.25M | -343.24M | -363.40M | 4.66M | -15.52M | -36.56M | 1.95M | 38.61M | 25.93M | 28.17M | 155.48M | 223.94M | 295.99M | 182.65M | 396.99M | 359.76M | 399.24M |
|
Shareholder's Equity
|
-293.03M | -302.02M | -324.25M | -343.24M | -363.40M | 4.66M | -15.52M | -36.56M | 1.95M | 38.61M | 25.93M | 28.17M | 155.48M | 223.94M | 295.99M | 182.65M | 396.99M | 359.76M | 399.24M |
|
Liabilities and Shareholders Equity
|
134.13M | 133.95M | 133.77M | 49.20M | 133.12M | 89.80M | 63.78M | 37.99M | 72.37M | 157.58M | 144.01M | 151.12M | 287.43M | 266.67M | 499.65M | 553.95M | 587.54M | 579.49M | 702.22M |
|
Retained Earnings
|
-0.08M | -0.16M | -0.35M | -386.73M | -1.37M | -442.50M | -472.56M | -503.44M | -530.87M | -554.18M | -574.40M | -592.38M | -625.40M | -662.71M | -684.50M | -943.06M | -813.13M | -887.90M | -997.12M |
|
Preferred Shares
|
| | | | | | | | 24.94M | 24.94M | 14.39M | 14.19M | 2.10M | | | | | | |
|
Treasury Shares
|
| | | | | | | 16.72M | | | | 16.34M | | | | 21.79M | | | |