|
Cash & Equivalents
|
3.89M | 4.70M | 30.99M | 18.47M | 28.76M | 22.33M | 16.74M | 175.02M | 250.03M | 189.16M | 248.65M | 236.56M | 56.43M |
|
Short-term Investments
|
| | | | | | | | | | 41.17M | | 0.63M |
|
Cash & Current Investments
|
3.89M | 4.70M | 30.99M | 18.47M | 28.76M | 22.33M | 16.74M | 175.02M | 250.03M | 189.16M | 289.82M | 236.56M | 57.05M |
|
Receivables - Net
|
| 11.03M | 14.56M | 13.97M | 15.25M | 26.50M | 40.84M | 50.94M | 44.47M | 50.50M | 47.59M | 38.77M | 38.65M |
|
Receivables - Other
|
| | | | | 0.89M | 3.70M | 5.11M | 4.60M | 4.80M | 5.31M | 2.70M | 3.44M |
|
Receivables
|
| 11.03M | 14.56M | 13.97M | 15.25M | 27.39M | 44.54M | 56.05M | 49.07M | 55.30M | 52.91M | 41.47M | 42.09M |
|
Prepaid Assets
|
| 2.56M | 2.07M | 2.60M | 3.29M | 1.97M | 3.38M | 4.75M | 12.69M | 8.71M | 8.23M | 8.00M | 10.13M |
|
Current Assets
|
| 18.29M | 47.62M | 35.05M | 47.30M | 51.69M | 67.29M | 238.88M | 317.54M | 262.99M | 321.30M | 300.23M | 118.39M |
|
Property, Plant & Equipment (Net)
|
| 3.94M | 3.93M | 6.00M | 4.36M | 2.93M | 2.83M | 3.92M | 2.78M | 2.67M | 1.83M | 1.93M | 1.52M |
|
Long-Term Investments
|
| | | | | | | | | | 41.17M | 14.27M | 9.74M |
|
Goodwill
|
21.09M | 33.63M | 45.15M | 47.42M | 69.10M | 154.61M | 225.32M | 346.13M | 383.60M | 457.47M | 477.04M | 353.78M | 260.98M |
|
Intangibles
|
| 34.75M | 34.75M | 31.53M | 28.51M | 70.04M | 179.57M | 282.73M | 279.98M | 279.92M | 248.85M | 182.35M | 123.90M |
|
Goodwill & Intangibles
|
21.09M | 68.38M | 79.90M | 78.95M | 97.61M | 224.65M | 404.89M | 628.86M | 663.57M | 737.39M | 725.89M | 536.13M | 384.88M |
|
Other Non-Current Assets
|
| 0.65M | 0.28M | 0.40M | 0.35M | 0.80M | 6.29M | 8.76M | 12.96M | 14.81M | 13.79M | 12.57M | 12.15M |
|
Non-Current Assets
|
| 76.56M | 88.07M | 87.37M | 103.29M | 229.57M | 415.91M | 657.95M | 693.68M | 766.02M | 792.16M | 569.79M | 411.13M |
|
Assets
|
| 94.85M | 135.69M | 122.41M | 150.59M | 281.26M | 483.20M | 896.83M | 1,011.22M | 1,029.01M | 1,113.46M | 870.02M | 529.52M |
|
Accounts Payables
|
| 1.28M | 2.26M | 2.55M | 1.27M | 3.89M | 3.49M | 5.90M | 5.39M | 20.36M | 14.94M | 8.14M | 9.39M |
|
Notes Payables
|
| 5.25M | 10.96M | 1.50M | 2.19M | 2.30M | 6.01M | 3.19M | 3.17M | 3.17M | 3.14M | 3.17M | 3.22M |
|
Payables
|
| 6.53M | 13.22M | 4.05M | 3.46M | 6.19M | 9.51M | 9.10M | 8.56M | 23.53M | 18.07M | 11.31M | 12.61M |
|
Accumulated Expenses
|
| 2.73M | 4.30M | 5.17M | 5.50M | 12.15M | 16.67M | 15.34M | 13.44M | 9.83M | 10.64M | 7.17M | 6.88M |
|
Short term Debt
|
| | | | | | | | 0.42M | 7.61M | 5.43M | | |
|
Current Leases
|
| | | | | | | 2.53M | 3.31M | 3.55M | 3.21M | 2.35M | 1.00M |
|
Current Deferred Revenue
|
| 16.62M | 21.18M | 19.93M | 23.55M | 43.81M | 57.63M | 76.56M | 87.55M | 102.85M | 106.47M | 102.76M | 93.71M |
|
Total Current Liabilities
|
| 29.56M | 45.45M | 34.00M | 39.70M | 75.14M | 107.65M | 129.37M | 121.42M | 156.44M | 151.21M | 130.65M | 120.42M |
|
Non-Current Debt
|
| 23.44M | 12.33M | 22.37M | 45.74M | 108.84M | 273.71M | 521.88M | 518.44M | 515.16M | 511.85M | 473.50M | 286.97M |
|
Non-Current Deffered Revenue
|
| 0.42M | 0.19M | 0.01M | 0.25M | 1.57M | 0.58M | 0.50M | 1.59M | 2.06M | 4.71M | 3.86M | 4.67M |
|
Preferred Stock Liabilities
|
| 50.54M | | | | | | | | | 112.29M | 117.64M | 123.23M |
|
Non-Current Deferred Tax Liability
|
| 3.08M | 3.01M | 2.82M | 6.81M | 17.38M | 37.82M | 64.77M | 69.22M | 72.77M | 79.61M | 48.93M | 11.35M |
|
Operating Leases
|
| | | | | | | 5.86M | 8.39M | 6.77M | 4.95M | 1.60M | 0.76M |
|
Other Non-Current Liabilities
|
| 1.10M | 1.70M | 2.58M | 2.13M | 1.03M | 0.64M | 0.68M | 0.65M | 8.41M | 1.17M | 0.46M | 0.43M |
|
Total Non-Current Liabilities
|
| 59.09M | 62.59M | 59.56M | 89.45M | 188.81M | 395.25M | 683.29M | 703.96M | 704.31M | 691.13M | 625.63M | 424.17M |
|
Total Liabilities
|
| 60.19M | 64.29M | 62.14M | 91.58M | 189.84M | 395.89M | 683.97M | 704.61M | 712.72M | 692.30M | 626.09M | 424.60M |
|
Total Debt
|
| 23.44M | 12.33M | 22.37M | 45.74M | 108.84M | 273.71M | 521.88M | 518.85M | 522.77M | 517.28M | 473.50M | 286.97M |
|
Common Equity
|
| -15.88M | 71.40M | 60.27M | 59.01M | 91.42M | 87.31M | 212.86M | 306.62M | 316.29M | 308.87M | 126.29M | -18.30M |
|
Shareholder's Equity
|
| -15.88M | 71.40M | 60.27M | 59.01M | 91.42M | 87.31M | 212.86M | 306.62M | 316.29M | 308.87M | 126.29M | -18.30M |
|
Liabilities and Shareholders Equity
|
| 94.85M | 135.69M | 122.41M | 150.59M | 281.26M | 483.20M | 896.83M | 1,011.22M | 1,029.01M | 1,113.46M | 870.02M | 529.52M |
|
Retained Earnings
|
| -15.11M | -35.23M | -48.89M | -62.40M | -81.13M | -85.67M | -131.05M | -182.37M | -240.59M | -309.00M | -488.87M | -601.60M |
|
Treasury Shares
|
0.74M | 0.24M | 0.44M | 0.51M | 0.84M | 1.05M | 1.00M | 0.79M | 1.26M | 1.44M | 1.60M | 1.86M | 2.28M |