|
Cash & Equivalents
|
22.18M | 1.31M | 1.09M | 13.05M | 12.16M | 0.85M | 7.51M | 30.00M | 6.95M | 2.60M | 2.50M | 186.56M | 51.84M | 41.34M | 41.74M | 37.35M | 36.81M | 27.87M | 36.76M | 26.31M | 20.03M | 16.07M | 34.83M | 58.75M | 22.75M |
|
Short-term Investments
|
| | | 0.12M | | | | 303.16M | 297.18M | 279.37M | 266.56M | 69.61M | 150.38M | 150.74M | 135.21M | 132.34M | 136.41M | 138.26M | 114.22M | 115.64M | 116.31M | 108.76M | 85.18M | 54.67M | 53.16M |
|
Cash & Current Investments
|
22.18M | 1.31M | 1.09M | 13.16M | 12.16M | 0.85M | 7.51M | 333.17M | 304.13M | 281.97M | 269.06M | 256.16M | 202.22M | 192.08M | 176.95M | 169.69M | 173.23M | 166.14M | 150.97M | 141.95M | 136.34M | 124.83M | 120.01M | 113.42M | 75.92M |
|
Receivables - Net
|
| | | | 1.09M | | | 1.71M | 3.77M | 5.55M | 6.02M | 9.67M | 11.27M | 10.88M | 16.46M | 22.52M | 21.04M | 21.00M | 23.55M | 27.72M | 24.48M | 19.82M | 22.13M | 28.17M | 37.54M |
|
Receivables
|
| | | | 1.09M | | | 1.71M | 3.77M | 5.55M | 6.02M | 9.67M | 11.27M | 10.88M | 16.46M | 22.52M | 21.04M | 21.00M | 23.55M | 27.72M | 24.48M | 19.82M | 22.13M | 28.17M | 37.54M |
|
Prepaid Assets
|
| 0.12M | 0.15M | 0.12M | 1.01M | 0.05M | 0.12M | 0.09M | 5.92M | 6.80M | 8.50M | 10.70M | 10.77M | 12.09M | 13.71M | 14.71M | 13.01M | 17.97M | 18.18M | 11.18M | 9.56M | 4.68M | 9.32M | 13.32M | 8.76M |
|
Current Assets
|
| 1.43M | 1.24M | 1.13M | 14.38M | 0.90M | 0.61M | 342.73M | 314.45M | 294.94M | 285.26M | 278.23M | 225.41M | 218.13M | 209.20M | 208.97M | 208.74M | 206.26M | 194.01M | 182.91M | 171.76M | 160.74M | 152.31M | 156.48M | 122.48M |
|
Property, Plant & Equipment (Net)
|
| | | | 1.76M | | | 1.73M | 1.96M | 2.04M | 2.33M | 2.30M | 2.22M | 2.04M | 2.44M | 2.91M | 3.32M | 2.90M | 3.47M | 22.09M | 30.55M | 28.46M | 32.57M | 33.70M | 38.56M |
|
Long-Term Investments
|
275.17M | 276.26M | 277.13M | 277.24M | 0.20M | 276.94M | 276.95M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | | | | | | | | |
|
Goodwill
|
| | | | | | | | 13.27M | 13.33M | 13.33M | 13.33M | 31.85M | 39.45M | 39.89M | 39.80M | 39.23M | 40.37M | 39.78M | 39.57M | 42.95M | 15.54M | 42.04M | 44.25M | 84.61M |
|
Intangibles
|
| | | | 0.53M | | | 1.45M | 12.64M | 24.42M | 23.67M | 22.74M | 48.53M | 46.37M | 45.40M | 43.93M | 41.57M | 20.52M | 19.52M | 13.70M | 13.96M | 7.96M | 13.53M | 13.58M | 49.75M |
|
Goodwill & Intangibles
|
| | | | 0.53M | | | 1.45M | 25.91M | 37.75M | 37.00M | 36.07M | 80.39M | 85.81M | 85.29M | 83.73M | 80.80M | 60.89M | 59.30M | 53.27M | 56.91M | 23.50M | 55.57M | 57.83M | 134.36M |
|
Other Non-Current Assets
|
0.11M | | | | 0.11M | | 0.41M | 0.63M | 0.63M | 0.63M | 1.68M | 1.69M | 1.14M | 3.08M | 2.08M | 2.04M | 1.46M | 1.40M | 1.30M | 2.06M | 1.38M | 41.02M | 1.45M | 1.56M | 8.57M |
|
Non-Current Assets
|
| 276.26M | 277.13M | 277.24M | 3.34M | 276.94M | 278.15M | 3.42M | 28.95M | 40.94M | 41.37M | 45.96M | 101.25M | 106.90M | 113.23M | 111.21M | 108.78M | 88.68M | 88.78M | 97.42M | 111.19M | 95.93M | 98.24M | 101.44M | 212.60M |
|
Assets
|
276.99M | 277.69M | 278.37M | 278.37M | 17.71M | 277.84M | 278.76M | 346.15M | 343.39M | 335.88M | 326.63M | 324.19M | 326.66M | 325.02M | 322.43M | 320.18M | 317.51M | 294.94M | 282.79M | 280.33M | 282.94M | 256.68M | 250.55M | 257.92M | 335.08M |
|
Accounts Payables
|
| 0.14M | 0.09M | 0.10M | 0.78M | 0.16M | 1.31M | 4.96M | 4.45M | 6.37M | 9.01M | 7.65M | 11.56M | 16.54M | 11.39M | 14.88M | 18.77M | 23.86M | 10.84M | 16.88M | 16.03M | 9.22M | 10.51M | 13.68M | 27.22M |
|
Notes Payables
|
0.23M | | | | 1.17M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.23M | 0.14M | 0.09M | 0.10M | 1.94M | 0.16M | 1.31M | 4.96M | 4.45M | 6.37M | 9.01M | 7.65M | 11.56M | 16.54M | 11.39M | 14.88M | 18.77M | 23.86M | 10.84M | 16.88M | 16.03M | 9.22M | 10.51M | 13.68M | 27.22M |
|
Accumulated Expenses
|
0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 0.43M | 0.43M | | | 0.33M | 0.43M | 0.44M | 0.50M | 2.36M | 2.63M | 3.36M | 4.03M | 4.38M | 4.76M | 4.79M | 4.43M | 4.14M | 4.47M | 0.68M | 3.36M | 3.52M | 0.65M |
|
Current Taxes
|
0.03M | 0.21M | 0.36M | 0.36M | 0.33M | 0.21M | 0.21M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
3.33M | | | | 3.97M | | 4.42M | 5.27M | 4.65M | 5.98M | 6.28M | 8.50M | 6.04M | 6.71M | 7.79M | 10.01M | 6.83M | 6.84M | 7.98M | 9.27M | 6.68M | 6.66M | 8.01M | 9.11M | |
|
Total Current Liabilities
|
0.35M | 0.37M | 0.48M | 0.49M | 6.34M | 0.39M | 1.54M | 10.56M | 9.53M | 12.78M | 15.79M | 18.51M | 20.23M | 26.61M | 23.21M | 29.27M | 30.36M | 35.49M | 23.25M | 30.29M | 27.18M | 22.73M | 21.88M | 26.31M | 27.87M |
|
Non-Current Deffered Revenue
|
9.62M | 9.62M | 9.62M | 9.62M | 9.62M | 9.62M | 9.62M | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
262.01M | 246.58M | 263.27M | 263.26M | 263.16M | 226.06M | 224.98M | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | 12.82M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.03M | | | | 3.92M | 3.04M | 0.14M | 0.14M | 0.14M | 8.66M | 1.72M | 1.33M | 1.43M | 8.22M | 0.36M | 0.40M | 0.30M | | 0.17M | 0.21M | 0.18M |
|
Operating Leases
|
| | | 0.29M | 0.29M | | | 0.43M | 0.65M | 0.28M | 0.96M | 6.11M | 17.14M | 14.97M | 24.82M | 24.21M | 24.35M | 19.74M | 25.53M | 22.01M | 23.74M | 2.34M | 5.71M | 5.32M | 2.82M |
|
Other Non-Current Liabilities
|
| | | | | | | | 42.22M | 31.31M | 28.76M | 9.49M | 9.07M | 7.08M | 6.52M | 8.98M | 3.26M | 4.96M | 1.48M | 2.39M | 2.69M | 5.81M | 3.06M | 2.98M | 18.26M |
|
Total Non-Current Liabilities
|
| | | | 6.63M | | | | 9.95M | 13.21M | 16.40M | 22.40M | 34.88M | 43.45M | 45.71M | 50.44M | 51.38M | 55.68M | 44.70M | 48.55M | 46.75M | 28.93M | 27.76M | 31.84M | 33.82M |
|
Total Liabilities
|
9.98M | 26.11M | 10.10M | 10.11M | 6.63M | 46.78M | 48.78M | 49.45M | 52.16M | 44.51M | 45.16M | 31.90M | 43.95M | 50.54M | 52.23M | 59.42M | 54.64M | 60.64M | 46.18M | 50.95M | 49.45M | 34.74M | 30.82M | 34.82M | 52.08M |
|
Common Equity
|
20.73M | 5.00M | 5.00M | 11.56M | 11.08M | 5.00M | 7.70M | 296.70M | 291.23M | 291.37M | 281.47M | 292.29M | 282.70M | 274.49M | 270.20M | 260.76M | 262.88M | 234.30M | 236.61M | 229.39M | 233.50M | 221.94M | 219.73M | 223.10M | 283.00M |
|
Shareholder's Equity
|
20.73M | 5.00M | 5.00M | 11.56M | 11.08M | 5.00M | 7.70M | 296.70M | 291.23M | 291.37M | 281.47M | 292.29M | 282.70M | 274.49M | 270.20M | 260.76M | 262.88M | 234.30M | 236.61M | 229.39M | 233.50M | 221.94M | 219.73M | 223.10M | 283.00M |
|
Liabilities and Shareholders Equity
|
276.99M | 277.69M | 278.37M | 278.37M | 17.71M | 277.84M | 278.76M | 346.15M | 343.39M | 335.88M | 326.63M | 324.19M | 326.66M | 325.02M | 322.43M | 320.18M | 317.51M | 294.94M | 282.79M | 280.33M | 282.94M | 256.68M | 250.55M | 257.92M | 335.08M |
|
Retained Earnings
|
0.10M | 2.33M | 1.36M | 1.35M | -37.14M | -18.19M | -19.27M | -68.01M | -77.19M | -76.42M | -87.43M | -79.02M | -88.26M | -103.68M | -113.87M | -126.10M | -125.81M | -159.75M | -163.99M | -175.15M | -177.10M | -186.90M | -190.39M | -194.13M | -136.72M |
|
Treasury Shares
|
| | | | | | | | 1.45M | 2.37M | 2.47M | 2.35M | 2.35M | 7.47M | 7.46M | 6.78M | 6.11M | 5.26M | 11.47M | 10.39M | 10.11M | 9.29M | 10.88M | 10.82M | 10.39M |