|
Cash & Equivalents
|
4.52M | 3.58M | 7.63M | 12.08M | 8.78M | 65.91M | 20.76M | 29.55M | 21.03M | 52.69M | 46.13M | 37.54M | 39.84M | 40.27M | 49.19M | 44.06M | 49.16M | 50.08M | 54.31M | 114.82M | 237.55M | 120.63M | 72.64M | 254.72M | 237.55M | 220.46M | 196.07M | 184.42M | 139.71M | 62.67M | 72.07M | 46.61M | 90.73M | 46.02M | 11.42M | 16.91M | 16.08M | 13.57M | 36.23M |
|
Short-term Investments
|
| | | | | | 39.67M | 39.60M | 33.49M | 25.53M | 18.56M | 13.56M | 11.08M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
4.52M | 3.58M | 7.63M | 12.08M | 8.78M | 65.91M | 60.43M | 69.14M | 54.52M | 78.22M | 64.69M | 51.10M | 50.92M | 45.27M | 49.19M | 44.06M | 49.16M | 50.08M | 54.31M | 114.82M | 237.55M | 120.63M | 72.64M | 254.72M | 237.55M | 220.46M | 196.07M | 184.42M | 139.71M | 62.67M | 72.07M | 46.61M | 90.73M | 46.02M | 11.42M | 16.91M | 16.08M | 13.57M | 36.23M |
|
Receivables - Net
|
| | | 4.83M | 7.68M | 12.24M | 10.08M | 7.73M | 9.69M | 11.58M | 21.68M | 29.18M | 26.47M | 26.89M | 28.97M | 21.38M | 21.95M | 24.78M | 17.57M | 16.78M | 24.17M | 19.60M | 58.76M | 85.84M | 67.95M | 51.38M | 86.62M | 56.82M | 54.82M | 48.42M | 50.90M | 35.08M | 46.50M | 54.89M | 34.95M | 32.00M | 33.82M | 31.86M | 35.16M |
|
Receivables - Other
|
| | | 3.38M | 4.87M | 8.30M | 5.17M | 4.16M | 5.06M | 5.06M | 8.28M | 2.69M | 7.03M | 4.81M | 6.17M | 10.29M | 4.84M | 3.18M | 20.11M | 18.36M | 16.13M | 20.78M | 25.24M | 27.18M | 19.69M | 17.98M | 23.79M | 22.34M | 13.04M | 22.27M | 24.45M | 1.66M | 20.04M | 28.95M | 0.33M | 0.85M | 0.80M | 3.23M | 0.52M |
|
Receivables
|
| | | 8.22M | 12.55M | 20.55M | 15.25M | 11.89M | 14.75M | 16.65M | 29.96M | 31.88M | 33.49M | 31.70M | 35.14M | 31.67M | 26.79M | 27.96M | 37.68M | 35.15M | 40.30M | 40.38M | 84.00M | 113.02M | 87.64M | 69.36M | 110.40M | 79.16M | 67.85M | 70.69M | 75.35M | 36.74M | 66.55M | 83.84M | 35.27M | 32.85M | 34.62M | 35.09M | 35.69M |
|
Prepaid Assets
|
| | | 1.07M | 3.18M | 2.37M | 2.83M | 2.81M | 2.30M | 2.97M | 3.66M | 3.58M | 2.92M | 3.62M | 4.75M | 5.41M | 4.49M | 5.28M | 5.12M | 6.72M | 5.22M | 8.94M | 10.68M | 12.12M | 12.52M | 14.37M | 16.96M | 15.24M | 13.59M | 19.86M | 15.18M | 7.86M | 15.84M | 13.01M | 6.16M | 10.50M | 11.38M | 12.51M | 13.31M |
|
Current Assets
|
| | | 21.37M | 24.51M | 88.83M | 78.51M | 83.81M | 71.57M | 97.83M | 98.30M | 86.52M | 87.27M | 80.52M | 89.04M | 81.11M | 80.40M | 83.07M | 97.01M | 156.57M | 172.91M | 169.87M | 166.47M | 379.08M | 336.74M | 302.94M | 322.77M | 278.00M | 220.40M | 152.42M | 161.39M | 185.81M | 172.37M | 141.91M | 165.41M | 59.41M | 61.29M | 57.94M | 84.71M |
|
Property, Plant & Equipment (Net)
|
| | | 0.07M | 0.06M | 0.05M | 0.05M | 0.68M | 2.32M | 3.37M | 4.11M | 4.01M | 3.81M | 3.66M | 3.46M | 3.21M | 2.97M | 2.73M | 2.50M | 2.35M | 0.39M | 0.48M | 1.18M | 1.56M | 2.14M | 3.40M | 4.64M | 5.29M | 6.39M | 11.40M | 11.60M | 8.08M | 9.16M | 9.79M | 9.86M | 10.05M | 10.46M | 10.68M | 9.95M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.79M | 4.77M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | |
|
Goodwill
|
| | | | | | | 0.14M | | | 27.61M | 5.51M | 5.54M | 5.42M | 7.24M | 6.90M | 6.90M | 6.90M | 6.90M | 6.90M | 6.90M | 6.90M | 28.00M | 42.03M | 44.60M | 45.79M | 46.47M | 46.50M | 46.46M | 78.36M | 78.39M | 53.53M | 79.83M | 79.83M | 53.11M | 53.11M | 53.11M | 53.11M | 53.11M |
|
Intangibles
|
| | | 0.32M | 0.27M | 0.23M | 0.18M | 3.50M | 2.92M | 3.58M | 4.89M | 23.88M | 23.88M | 24.35M | 24.35M | 23.88M | 23.88M | 23.88M | 23.88M | 23.78M | 23.78M | 23.78M | 109.78M | 115.88M | 118.88M | 121.58M | 122.78M | 122.78M | 122.78M | 150.28M | 150.28M | 145.40M | 150.28M | 150.28M | 150.28M | 59.50M | 145.40M | 145.40M | 42.33M |
|
Goodwill & Intangibles
|
| | | 0.32M | 0.27M | 0.23M | 0.18M | 3.64M | 2.92M | 3.58M | 32.50M | 29.39M | 29.42M | 29.77M | 31.59M | 30.79M | 30.79M | 30.79M | 30.79M | 30.69M | 30.69M | 30.69M | 137.78M | 157.91M | 163.48M | 167.37M | 169.25M | 169.28M | 169.24M | 228.64M | 228.67M | 198.93M | 230.11M | 230.11M | 203.39M | 112.61M | 198.51M | 198.51M | 95.44M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | | | | 1.77M | 1.85M | 1.10M | |
|
Other Non-Current Assets
|
| | | 0.91M | 1.50M | 0.17M | 0.94M | 0.78M | 0.92M | 1.21M | 1.08M | 1.24M | 1.16M | 1.14M | 1.16M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 1.79M | 0.95M | 6.08M | 9.60M | 9.87M | 14.44M | 13.90M | 16.02M | 17.79M | 97.45M | 19.91M | 17.90M | 113.97M | 15.59M | 20.95M | 17.06M | 9.84M |
|
Non-Current Assets
|
| | | 0.98M | 1.83M | 0.44M | 1.17M | 4.75M | 6.16M | 7.19M | 35.76M | 31.23M | 30.23M | 29.04M | 29.34M | 27.41M | 25.82M | 24.21M | 22.57M | 21.09M | 18.04M | 17.05M | 124.73M | 139.26M | 145.54M | 149.02M | 147.02M | 146.75M | 142.17M | 203.50M | 198.04M | 193.04M | 187.27M | 179.89M | 171.01M | 138.65M | 138.36M | 128.87M | 115.51M |
|
Assets
|
| | | 22.35M | 26.34M | 89.27M | 79.68M | 88.56M | 77.73M | 105.02M | 134.07M | 117.75M | 117.50M | 109.56M | 118.37M | 108.53M | 106.22M | 107.29M | 119.58M | 177.65M | 190.95M | 186.93M | 291.20M | 518.35M | 482.28M | 451.95M | 469.79M | 424.75M | 362.57M | 355.92M | 359.42M | 378.86M | 359.64M | 321.80M | 336.43M | 198.06M | 199.65M | 186.81M | 200.22M |
|
Accounts Payables
|
| | | 12.32M | 17.09M | 18.56M | 15.84M | 13.34M | 11.59M | 15.76M | 21.61M | 28.71M | 20.71M | 18.46M | 23.43M | 17.01M | 16.23M | 20.50M | 21.27M | 15.63M | 19.19M | 16.17M | 33.10M | 46.71M | 38.34M | 30.21M | 31.44M | 36.74M | 38.02M | 30.82M | 40.51M | 28.73M | 36.59M | 33.37M | 13.59M | 11.02M | 26.50M | 28.45M | 11.46M |
|
Notes Payables
|
| | | 13.39M | 15.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 25.71M | 32.42M | 18.56M | 15.84M | 13.34M | 11.59M | 15.76M | 21.61M | 28.71M | 20.71M | 18.46M | 23.43M | 17.01M | 16.23M | 20.50M | 21.27M | 15.63M | 19.19M | 16.17M | 33.10M | 46.71M | 38.34M | 30.21M | 31.44M | 36.74M | 38.02M | 30.82M | 40.51M | 28.73M | 36.59M | 33.37M | 13.59M | 11.02M | 26.50M | 28.45M | 11.46M |
|
Accumulated Expenses
|
| | | 6.78M | 9.07M | 8.98M | 9.06M | 6.00M | 6.91M | 7.94M | 14.12M | 6.57M | 13.34M | 12.41M | 2.33M | 0.20M | 1.96M | 2.33M | 0.07M | 0.14M | 0.12M | 0.22M | 0.16M | 0.28M | 0.19M | 0.46M | 0.25M | 4.88M | 0.25M | 0.53M | 4.41M | 3.21M | 4.62M | 4.04M | 4.51M | 4.50M | 4.34M | 5.54M | |
|
Other Accumulated Expenses
|
| | | 3.06M | | 3.11M | 3.09M | 1.32M | 2.85M | 3.70M | 10.24M | 3.75M | 5.20M | 5.72M | 5.10M | 6.98M | 4.39M | 6.83M | 7.64M | 10.25M | 10.14M | 12.63M | 37.13M | 27.09M | 22.99M | 24.96M | 25.84M | 27.41M | 28.12M | 36.13M | 34.20M | 26.49M | 26.27M | 23.52M | 26.39M | 28.93M | | | 31.67M |
|
Short term Debt
|
| | | 8.06M | 0.84M | | | 6.53M | | 0.22M | 0.11M | 6.53M | | | | | | | | | | | 19.31M | 20.05M | 0.13M | 21.68M | 7.15M | 8.07M | 0.19M | | 0.50M | 5.81M | 0.50M | 7.75M | 38.26M | 7.75M | 7.75M | 7.75M | 7.75M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 1.03M | 0.80M | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77M | | | 7.35M | 5.60M | 4.71M | 5.72M | 6.02M | 5.64M | 5.02M | 5.98M | |
|
Current Deferred Revenue
|
| | | 1.84M | 5.85M | 3.09M | 3.85M | 3.48M | 5.24M | 4.62M | 12.82M | 9.64M | 16.22M | 14.28M | 24.70M | 9.08M | 20.14M | 4.46M | 13.77M | 6.50M | 8.32M | 7.64M | 8.40M | 10.56M | 7.97M | 11.98M | 13.70M | 16.44M | 3.41M | 14.17M | 14.87M | 12.81M | 28.30M | 33.34M | 12.84M | 12.06M | 13.46M | 12.35M | 12.42M |
|
Total Current Liabilities
|
| | | 44.50M | 51.34M | 33.75M | 31.84M | 27.26M | 26.58M | 32.03M | 58.79M | 56.09M | 58.73M | 53.69M | 66.16M | 59.74M | 62.61M | 65.92M | 83.90M | 88.25M | 103.04M | 104.71M | 173.11M | 191.34M | 165.77M | 170.40M | 185.81M | 193.32M | 152.15M | 161.34M | 186.24M | 191.87M | 197.67M | 181.66M | 249.29M | 60.96M | 62.06M | 64.84M | 64.66M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.01M | | 43.89M | 12.91M | 21.32M | 20.44M | 18.67M | 17.89M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 195.08M | 195.38M | 195.68M | 195.98M | 137.77M | 137.98M | 138.20M | 138.42M | 89.57M | 89.72M | 89.85M | 89.99M | 90.14M | 90.28M | 90.43M | 90.58M |
|
Preferred Stock Liabilities
|
| | | 23.35M | 23.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 126.89M | | | 158.54M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | | 7.04M | 4.39M | 6.39M | 5.92M | 5.40M | |
|
Other Non-Current Liabilities
|
| | | 0.02M | 0.02M | 0.02M | 0.01M | | | 0.47M | 1.05M | 1.39M | 1.28M | 1.37M | 1.42M | 1.38M | 1.34M | 1.29M | 1.25M | 1.20M | 2.11M | 1.99M | 8.53M | 31.53M | 35.68M | 15.34M | 16.68M | 13.81M | 11.72M | 17.33M | 15.74M | 13.62M | 12.53M | 11.50M | 8.65M | 11.30M | 12.12M | 11.65M | 11.08M |
|
Total Non-Current Liabilities
|
| | | 44.50M | 51.34M | 33.75M | 31.84M | | | 32.03M | 58.79M | 56.09M | 58.73M | 53.69M | 66.16M | 59.74M | 62.61M | 65.92M | 83.90M | 88.25M | 103.04M | 104.71M | 175.00M | 400.31M | 378.36M | 366.39M | 382.34M | 331.09M | 290.13M | 299.54M | 324.98M | 327.09M | 332.25M | 315.99M | 352.93M | 173.31M | 172.78M | 173.94M | 173.12M |
|
Total Liabilities
|
| | | 44.52M | 51.36M | 33.76M | 31.85M | 27.26M | | 32.50M | 59.84M | 57.47M | 60.00M | 55.06M | 67.58M | 61.12M | 63.95M | 67.21M | 85.16M | 89.44M | 105.15M | 106.70M | 183.53M | 431.85M | 414.05M | 381.73M | 399.02M | 344.90M | 301.85M | 316.87M | 340.72M | 340.71M | 344.78M | 327.50M | 361.59M | 184.61M | 184.89M | 185.59M | 184.20M |
|
Total Debt
|
| | | 8.06M | 0.84M | | | 6.53M | | 0.22M | 0.11M | 6.53M | | | | | | | | | | | 19.31M | 20.05M | 0.13M | 21.68M | 7.15M | 8.07M | 0.19M | | 0.50M | 50.83M | 0.50M | 51.64M | 51.17M | 29.07M | 28.19M | 26.42M | 25.64M |
|
Common Equity
|
| | | -45.52M | -48.89M | 55.51M | 47.83M | 61.30M | 51.15M | 72.52M | 74.23M | 60.28M | 57.50M | 54.50M | 50.80M | 47.41M | 42.27M | 40.08M | 34.43M | 88.21M | 85.79M | 80.23M | 107.67M | 86.50M | 68.23M | 70.22M | 70.77M | 79.85M | 60.72M | 39.05M | 18.70M | 38.15M | 14.87M | -5.69M | -25.16M | 13.45M | 14.75M | 1.22M | 16.02M |
|
Shareholder's Equity
|
| | | -45.52M | -48.89M | 55.51M | 47.83M | 61.30M | 51.15M | 72.52M | 74.23M | 60.28M | 57.50M | 54.50M | 50.80M | 47.41M | 42.27M | 40.08M | 34.43M | 88.21M | 85.79M | 80.23M | 107.67M | 86.50M | 68.23M | 70.22M | 70.77M | 79.85M | 60.72M | 39.05M | 18.70M | 38.15M | 14.87M | -5.69M | -25.16M | 13.45M | 14.75M | 1.22M | 16.02M |
|
Liabilities and Shareholders Equity
|
| | | 22.35M | 26.34M | 89.27M | 79.68M | 88.56M | 77.73M | 105.02M | 134.07M | 117.75M | 117.50M | 109.56M | 118.37M | 108.53M | 106.22M | 107.29M | 119.58M | 177.65M | 190.95M | 186.93M | 291.20M | 518.35M | 482.28M | 451.95M | 469.79M | 424.75M | 362.57M | 355.92M | 359.42M | 378.86M | 359.64M | 321.80M | 336.43M | 198.06M | 199.65M | 186.81M | 200.22M |
|
Retained Earnings
|
| | | -45.24M | -52.16M | -77.15M | -96.52M | -109.31M | -122.48M | -136.69M | -152.63M | -170.41M | -186.72M | -203.41M | -217.60M | -232.49M | -245.17M | -256.97M | -267.98M | -280.37M | -310.93M | -323.65M | -335.09M | -345.04M | -367.84M | -371.10M | -375.98M | -371.27M | -394.23M | -417.53M | -442.07M | -429.90M | -455.09M | -477.32M | -499.07M | -467.28M | -487.15M | -513.95M | -540.83M |
|
Treasury Shares
|
| | | 0.21M | 0.18M | 0.18M | 0.01M | 0.15M | 0.13M | 0.11M | 0.09M | 0.07M | 0.10M | 0.16M | 0.14M | 0.14M | 0.09M | 0.82M | 0.86M | 0.83M | 0.96M | 0.46M | 0.50M | 0.89M | 0.93M | 0.98M | 1.10M | 1.05M | 1.18M | 1.29M | 1.52M | 1.95M | 1.61M | 1.81M | 1.79M | 1.90M | 2.06M | 1.93M | 2.53M |