|
Cash & Equivalents
|
0.03M | 1.76M | 15.57M | 0.85M | 0.40M | 245.77M | 109.26M | 91.59M | 72.53M | 59.44M | 47.20M | 46.95M | 43.14M | 29.94M | 29.14M | 51.73M | 23.53M | 29.06M | 19.21M | 35.93M | 36.11M | 20.31M |
|
Short-term Investments
|
| 230.00M | 2.11M | | | 12.80M | | | 20.56M | 22.40M | 23.08M | 25.66M | 21.08M | 20.16M | 11.73M | 12.00M | 22.27M | 7.57M | | | 81.50M | 76.44M |
|
Cash & Current Investments
|
0.03M | 231.76M | 17.68M | 0.85M | 0.40M | 258.57M | 109.26M | 91.59M | 93.09M | 81.84M | 70.28M | 72.61M | 64.23M | 50.09M | 40.86M | 63.73M | 45.80M | 36.63M | 19.21M | 35.93M | 117.62M | 96.75M |
|
Receivables - Net
|
| | 3.74M | | | 6.46M | 10.16M | 7.82M | 16.42M | 16.06M | 13.86M | 13.86M | 20.46M | 18.66M | 9.91M | 12.35M | 12.42M | 9.16M | 11.93M | 10.17M | 7.48M | 5.81M |
|
Receivables - Other
|
| | 0.89M | 0.88M | | 1.09M | 2.08M | -0.62M | -0.94M | -0.15M | 2.88M | -0.54M | -0.67M | -1.45M | 4.72M | 4.99M | 3.96M | 4.15M | 0.79M | 2.22M | 2.38M | 3.95M |
|
Receivables
|
| | 4.63M | | | 7.54M | 12.25M | 7.21M | 15.48M | 15.92M | 16.75M | 13.31M | 19.79M | 17.21M | 14.63M | 17.33M | 16.39M | 13.31M | 12.71M | 12.39M | 9.86M | 9.76M |
|
Current Deferred Tax Assets
|
| | | | | | 0.89M | 0.74M | 0.59M | 0.46M | 0.44M | 0.43M | 0.44M | 0.48M | 1.24M | 0.54M | 0.52M | 0.47M | 0.30M | 0.30M | 0.22M | 0.14M |
|
Prepaid Assets
|
| | 2.11M | 0.23M | 0.19M | 10.23M | 10.07M | 8.45M | 6.46M | 8.19M | 7.15M | 8.95M | 8.18M | 13.33M | 16.85M | 9.12M | 9.13M | 8.26M | 3.28M | 3.57M | 4.85M | 6.52M |
|
Current Assets
|
| | 22.27M | 1.08M | 0.59M | 276.34M | 131.57M | 111.49M | 120.37M | 109.46M | 94.18M | 99.63M | 97.76M | 85.07M | 72.34M | 90.19M | 71.32M | 58.20M | 92.16M | 108.35M | 132.32M | 113.03M |
|
Property, Plant & Equipment (Net)
|
| | 20.46M | | | 25.86M | 48.70M | 52.07M | 55.07M | 52.71M | 55.82M | 58.74M | 62.96M | 69.61M | 60.45M | 59.60M | 60.02M | 68.33M | 63.34M | 63.17M | 68.99M | 75.26M |
|
Long-Term Investments
|
| | 230.01M | 230.02M | 230.03M | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | 53.63M | 54.24M | 52.54M | 49.54M | 49.95M | 50.04M | 51.14M | 49.91M | 51.16M | 50.05M | 49.55M | 50.13M | 14.73M | 14.76M | 15.48M | 15.22M |
|
Intangibles
|
| | 0.75M | | | | 19.77M | 18.71M | 16.92M | 14.72M | 13.97M | 13.59M | 13.47M | 12.76M | 12.66M | 42.10M | 38.67M | 39.11M | 15.22M | 15.25M | 15.95M | 15.70M |
|
Goodwill & Intangibles
|
| | 0.75M | | | | 73.39M | 72.95M | 69.46M | 64.25M | 63.92M | 63.63M | 64.61M | 62.67M | 63.81M | 92.16M | 88.22M | 89.24M | 29.96M | 30.00M | 31.44M | 30.92M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | 0.20M | 0.20M | | | 2.11M | 1.87M | 1.55M | 1.20M |
|
Non-Current Assets
|
| | 22.15M | 230.02M | 230.03M | 27.22M | 158.62M | 171.88M | 168.55M | 157.16M | 0.14M | 163.87M | 170.60M | 170.94M | 166.93M | 162.14M | 159.51M | 165.99M | 101.42M | 100.50M | 107.21M | 111.22M |
|
Assets
|
0.17M | 231.76M | 44.42M | 231.10M | 230.61M | 303.56M | 290.19M | 283.38M | 288.92M | 266.62M | 255.99M | 263.50M | 268.36M | 256.01M | 239.26M | 252.33M | 230.83M | 224.19M | 193.57M | 208.85M | 239.53M | 224.26M |
|
Accounts Payables
|
| | 1.77M | 1.33M | 1.96M | 4.74M | 5.82M | 7.22M | 4.38M | 5.68M | 4.80M | 6.52M | 4.29M | 4.62M | 8.01M | 5.87M | 7.53M | 10.79M | 11.59M | 7.29M | 8.89M | 11.37M |
|
Notes Payables
|
0.04M | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.04M | | 1.77M | 1.33M | 1.96M | 4.74M | 5.82M | 7.22M | 4.38M | 5.68M | 4.80M | 6.52M | 4.29M | 4.62M | 8.01M | 5.87M | 7.53M | 10.79M | 11.59M | 7.29M | 8.89M | 11.37M |
|
Accumulated Expenses
|
0.11M | 0.14M | 1.81M | 0.13M | 0.05M | 1.86M | 5.65M | 7.74M | 8.30M | 7.88M | 8.47M | 7.60M | 9.32M | 9.65M | 8.33M | 11.12M | 8.53M | 11.00M | 16.36M | 21.98M | 20.90M | 20.02M |
|
Other Accumulated Expenses
|
| | 1.81M | | | 5.97M | 1.25M | 7.88M | 8.46M | 8.10M | 1.08M | 7.60M | 9.32M | 9.65M | 0.93M | 1.71M | 1.03M | 1.40M | 1.22M | 23.82M | 2.71M | 2.98M |
|
Short term Debt
|
| | | | | 22.58M | | | | | | | | | | 1.92M | 101.01M | 92.22M | 93.94M | 100.08M | | |
|
Current Leases
|
| | | | | | | | | | 2.33M | | | | 3.51M | 3.42M | 3.42M | 3.18M | 3.26M | 3.84M | 4.31M | 4.18M |
|
Current Taxes
|
| | 0.12M | | | | 0.20M | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 8.11M | | | 10.33M | 9.26M | 11.39M | 17.74M | 20.29M | 34.87M | 17.99M | 22.26M | 23.52M | 49.10M | 41.49M | 42.49M | 49.78M | 45.53M | 47.69M | 49.11M | 49.65M |
|
Total Current Liabilities
|
| 0.18M | 13.29M | 1.46M | 2.01M | 45.48M | 24.92M | 31.09M | 34.35M | 39.07M | 38.30M | 42.32M | 45.69M | 52.31M | 49.34M | 41.37M | 139.96M | 143.80M | 151.59M | 163.57M | 54.40M | 59.39M |
|
Non-Current Debt
|
| | 26.64M | | | 45.22M | 51.12M | 52.68M | 96.92M | 97.07M | 98.47M | 119.03M | 119.79M | 117.64M | 114.11M | 115.02M | 4.85M | 4.91M | 4.62M | | | |
|
Convertible Debt
|
| | 48.63M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 8.05M | 8.05M | 8.05M | 8.05M | | | | | | | | | | 17.92M | 19.26M | 21.29M | 22.57M | 23.49M | 22.16M | 24.50M | 21.64M |
|
Preferred Stock Liabilities
|
| 218.53M | 194.17M | 188.00M | 184.33M | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | 7.67M | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.34M | | | 0.29M | 0.83M | 0.02M | 0.01M | 0.04M | 0.73M | 0.28M | 0.09M | 0.17M | 0.80M | 0.80M | 0.78M | 0.83M | 0.86M | | | |
|
Operating Leases
|
| | | | | | | 10.09M | 9.44M | 8.69M | 13.15M | 11.52M | 12.51M | 13.05M | 16.59M | 12.49M | 11.79M | 10.81M | 9.60M | 9.05M | 9.18M | 8.35M |
|
Other Non-Current Liabilities
|
| 16.47M | 4.01M | 28.60M | 31.23M | 80.42M | 11.48M | 1.76M | 1.15M | 0.54M | 1.83M | 0.56M | 0.41M | 0.76M | 5.99M | 10.67M | 10.35M | 9.49M | 13.64M | 9.05M | 1.97M | 1.54M |
|
Total Non-Current Liabilities
|
| 8.23M | 89.15M | 9.51M | 10.06M | 123.14M | 88.50M | 109.60M | 155.21M | 159.86M | 163.02M | 187.87M | 191.60M | 199.44M | 195.49M | 189.20M | 180.14M | 183.86M | 191.62M | 196.08M | 88.33M | 89.59M |
|
Total Liabilities
|
0.15M | 24.70M | 93.16M | 38.10M | 41.29M | 203.56M | 99.99M | 111.36M | 156.36M | 160.40M | 164.85M | 188.42M | 192.01M | 200.21M | 201.48M | 199.87M | 190.49M | 193.35M | 205.26M | 205.13M | 90.30M | 91.13M |
|
Total Debt
|
| | 26.64M | | | 67.80M | 51.12M | 52.68M | 96.92M | 97.07M | 98.47M | 119.03M | 119.79M | 117.64M | 114.11M | 116.93M | 105.87M | 97.14M | 98.55M | 100.08M | | |
|
Common Equity
|
0.02M | 5.00M | -48.74M | 5.00M | 5.00M | 100.00M | 190.21M | 183.20M | 146.02M | 122.34M | 91.13M | 93.84M | 93.53M | 77.49M | 37.78M | 52.45M | 40.33M | 30.84M | -11.69M | 3.71M | 149.23M | 133.13M |
|
Shareholder's Equity
|
0.02M | 5.00M | -48.74M | 5.00M | 5.00M | 100.00M | 190.21M | 183.20M | 146.02M | 122.34M | 91.13M | 93.84M | 93.53M | 77.49M | 37.78M | 52.45M | 40.33M | 30.84M | -11.69M | 3.71M | 149.23M | 133.13M |
|
Liabilities and Shareholders Equity
|
0.17M | 231.76M | 44.42M | 231.10M | 230.61M | 303.56M | 290.19M | 283.38M | 288.92M | 266.62M | 255.99M | 263.50M | 268.36M | 256.01M | 239.26M | 252.33M | 230.83M | 224.19M | 193.57M | 208.85M | 239.53M | 224.26M |
|
Retained Earnings
|
-0.00M | -0.98M | -211.15M | -15.04M | -18.71M | -313.81M | -249.24M | -272.80M | -313.76M | -337.51M | -357.73M | -376.38M | -394.75M | -418.09M | -435.29M | -460.83M | -477.39M | -489.86M | -538.64M | -562.16M | -442.57M | -462.25M |
|
Preferred Shares
|
| | 65.22M | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | 0.78M | 8.47M | 10.50M | 10.92M | 1.55M | 11.54M | 15.02M | 2.12M | 1.85M | 2.76M | 2.88M | 3.18M | 2.78M | 2.38M | 2.62M | 2.47M |