|
Cash & Equivalents
|
32.02M | 33.40M | 13.25M | 0.38M | 248.17M | 222.87M | 198.26M | 184.13M | 166.62M | 152.64M | 138.54M | 125.08M | 126.10M | 125.33M | 123.91M | 120.28M | 114.91M | 118.99M | 117.81M | 108.32M | 102.75M | 95.69M |
|
Cash & Current Investments
|
32.02M | 33.40M | 13.25M | 0.38M | 248.17M | 222.87M | 198.26M | 184.13M | 166.62M | 152.64M | 138.54M | 125.08M | 126.10M | 125.33M | 123.91M | 120.28M | 114.91M | 118.99M | 117.81M | 108.32M | 102.75M | 95.69M |
|
Receivables - Net
|
| | 5.91M | | 6.62M | 5.32M | 5.51M | 6.31M | 7.16M | 8.69M | 9.64M | 12.46M | 8.42M | 7.97M | 10.17M | 11.04M | 11.55M | 9.60M | 9.64M | 13.25M | 15.42M | 14.93M |
|
Receivables - Other
|
| | | | | | 4.00M | | | | 7.40M | | | | | | | | | | | |
|
Receivables
|
| | 5.91M | | 6.62M | 5.32M | 9.51M | 6.31M | 7.16M | 8.69M | 17.04M | 12.46M | 8.42M | 7.97M | 10.17M | 11.04M | 11.55M | 9.60M | 9.64M | 13.25M | 15.42M | 14.93M |
|
Prepaid Assets
|
0.17M | 0.16M | 1.51M | 0.15M | 4.32M | 10.02M | 9.56M | 5.04M | 3.94M | 4.61M | 4.37M | 3.81M | 2.92M | 4.41M | 5.72M | 4.42M | 2.30M | 2.92M | 2.73M | 2.52M | 2.48M | 3.80M |
|
Current Assets
|
1.68M | 1.37M | 20.68M | 0.53M | 259.11M | 238.21M | 213.33M | 195.48M | 177.72M | 165.94M | 152.56M | 141.36M | 137.44M | 137.72M | 139.80M | 135.73M | 128.77M | 131.52M | 130.18M | 124.12M | 120.67M | 114.48M |
|
Property, Plant & Equipment (Net)
|
| | 0.17M | | 0.55M | 0.66M | 0.62M | 0.63M | 0.62M | 0.84M | 0.68M | 0.56M | 0.46M | 0.27M | 0.31M | | | | 6.26M | 8.02M | 10.14M | 12.73M |
|
Long-Term Investments
|
414.03M | 414.15M | 414.23M | 414.28M | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 6.13M | | 6.13M | 6.13M | 6.13M | 6.13M | 6.13M | 6.13M | | | | | | | | | | | | |
|
Intangibles
|
| | 5.20M | | 4.32M | 3.88M | 3.44M | 3.09M | 2.90M | 2.71M | 2.53M | 2.34M | 2.16M | 1.97M | 1.79M | | | | | | | |
|
Goodwill & Intangibles
|
| | 11.33M | | 10.45M | 10.01M | 9.57M | 9.22M | 9.03M | 8.85M | 2.53M | 2.34M | 2.16M | 1.97M | 1.79M | | | | | | | |
|
Other Non-Current Assets
|
| | 0.69M | | 0.10M | 0.08M | 0.08M | 0.08M | 0.09M | | 0.49M | 0.52M | 0.46M | 0.39M | 2.42M | 2.55M | 5.02M | 118.99M | 2.24M | 2.11M | 1.98M | 43.65M |
|
Non-Current Assets
|
414.03M | 414.15M | 12.20M | 414.28M | 11.10M | 10.75M | 10.28M | 9.94M | 9.74M | 9.69M | 3.70M | 3.42M | 3.08M | 2.63M | 2.42M | 2.55M | 5.02M | 6.71M | 8.49M | 10.13M | 12.12M | 14.58M |
|
Assets
|
415.71M | 415.53M | 32.87M | 414.80M | 270.20M | 248.96M | 223.61M | 205.41M | 187.47M | 175.63M | 156.25M | 144.78M | 140.52M | 140.35M | 142.22M | 138.28M | 133.79M | 138.23M | 138.68M | 134.25M | 132.79M | 129.06M |
|
Accounts Payables
|
| | 7.90M | | 11.76M | 14.04M | 7.43M | 9.49M | 7.81M | 10.36M | 6.46M | 7.67M | 5.48M | 6.51M | 6.11M | 5.80M | 7.73M | 8.30M | 7.71M | 10.53M | 8.62M | 9.62M |
|
Notes Payables
|
| | | 0.00M | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 7.90M | 0.00M | 11.76M | 14.04M | 7.43M | 9.49M | 7.81M | 10.36M | 6.46M | 7.67M | 5.48M | 6.51M | 6.11M | 5.80M | 7.73M | 8.30M | 7.71M | 10.53M | 8.62M | 9.62M |
|
Accumulated Expenses
|
0.23M | 0.11M | 7.42M | 1.59M | 9.64M | 7.63M | 12.56M | 10.23M | 10.90M | 13.21M | 16.50M | 9.80M | 10.44M | 10.72M | 12.47M | 7.00M | 7.31M | 7.25M | 8.03M | 4.74M | 7.06M | 6.65M |
|
Current Taxes
|
| 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 5.17M | | 7.55M | 8.30M | 7.19M | 6.03M | 5.95M | 5.46M | 4.36M | 4.12M | 3.68M | 3.62M | 3.07M | 2.88M | 2.73M | 3.51M | 3.28M | 3.85M | 2.87M | 3.11M |
|
Total Current Liabilities
|
0.30M | 0.13M | 20.49M | 1.60M | 28.95M | 29.98M | 27.18M | 25.75M | 24.66M | 29.02M | 27.32M | 21.60M | 19.61M | 20.85M | 21.65M | 15.69M | 17.78M | 19.05M | 19.02M | 19.12M | 18.54M | 19.38M |
|
Non-Current Deffered Revenue
|
14.49M | 14.49M | 14.49M | 14.49M | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
395.92M | 395.91M | 336.57M | 346.94M | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 111.28M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 45.13M | 38.90M | 12.01M | 4.07M | 3.19M | 5.29M | 3.65M | 0.94M | 1.13M | 0.82M | 1.59M | 1.84M | 2.99M | 1.33M | 1.05M | 2.26M | 1.21M | 0.86M | 0.61M |
|
Total Non-Current Liabilities
|
| | 20.49M | 17.74M | 29.05M | 30.06M | 27.26M | 25.94M | 24.93M | 29.31M | 27.78M | 22.02M | 19.91M | 21.04M | 21.73M | 15.71M | 18.41M | 19.59M | 19.02M | 19.62M | 18.98M | 19.34M |
|
Total Liabilities
|
14.79M | 14.62M | 20.49M | 62.87M | 67.94M | 42.07M | 31.33M | 29.14M | 30.21M | 32.96M | 28.72M | 23.14M | 20.73M | 22.63M | 23.57M | 18.70M | 19.75M | 20.64M | 21.28M | 20.83M | 19.84M | 19.95M |
|
Common Equity
|
-87.35M | -89.71M | -98.90M | 5.00M | 202.26M | 206.88M | 192.27M | 176.28M | 157.25M | 142.67M | 127.54M | 121.64M | 119.80M | 117.72M | 118.65M | 119.58M | 114.04M | 117.59M | 117.39M | 113.42M | 112.94M | 109.11M |
|
Shareholder's Equity
|
-87.35M | -89.71M | -98.90M | 5.00M | 202.26M | 206.88M | 192.27M | 176.28M | 157.25M | 142.67M | 127.54M | 121.64M | 119.80M | 117.72M | 118.65M | 119.58M | 114.04M | 117.59M | 117.39M | 113.42M | 112.94M | 109.11M |
|
Liabilities and Shareholders Equity
|
415.71M | 415.53M | 32.87M | 414.80M | 270.20M | 248.96M | 223.61M | 205.41M | 187.47M | 175.63M | 156.25M | 144.78M | 140.52M | 140.35M | 142.22M | 138.28M | 133.79M | 138.23M | 138.68M | 134.25M | 132.79M | 129.06M |
|
Retained Earnings
|
-0.04M | -0.05M | -108.79M | -16.87M | -151.97M | -150.46M | -171.53M | -191.89M | -214.91M | -232.90M | -251.20M | -259.96M | -264.66M | -269.08M | -270.38M | -271.85M | -272.32M | -270.45M | -269.24M | -268.92M | -269.46M | -266.21M |