|
Receivables - Accured
|
| | | | | | | | | 0.60M | -2.25M | -1.77M | -5.05M | -9.88M | -23.76M | -5.49M | -10.51M | -12.61M | -14.17M | | | |
|
Receivables - Doubtful
|
0.74M | 0.66M | 0.97M | 0.43M | 0.29M | 0.41M | 0.89M | 0.12M | 0.51M | 0.64M | | | | | | | | | | | | |
|
Cash & Equivalents
|
29.76M | 29.76M | 58.56M | 58.56M | 23.60M | 321.63M | 121.01M | 121.01M | 29.67M | 121.01M | 24.39M | 21.89M | 24.39M | 21.30M | 28.04M | 17.47M | 22.91M | 28.04M | 18.67M | 21.09M | 18.67M | 18.67M |
|
Receivables - Net
|
-8.76M | -7.10M | 25.14M | -1.09M | -6.55M | -9.88M | 41.97M | -0.76M | 2.04M | -0.60M | 43.08M | 37.54M | -6.61M | -6.78M | 7.42M | -2.01M | 49.10M | 53.82M | 52.52M | 5.64M | 55.53M | 8.83M |
|
Receivables
|
-8.76M | -7.10M | 25.14M | -1.09M | -6.55M | -9.88M | 41.97M | -0.76M | 2.04M | -0.60M | 43.08M | 37.54M | -6.61M | -6.78M | 7.42M | -2.01M | 49.10M | 53.82M | 52.52M | 5.64M | 55.53M | 8.83M |
|
Prepaid Assets
|
-2.75M | -2.80M | 3.13M | 0.28M | 1.86M | -0.61M | 7.91M | -1.74M | 4.81M | 3.94M | 3.95M | 5.38M | 0.49M | 4.29M | 5.14M | 6.24M | 3.72M | 0.86M | 5.26M | 6.04M | -0.89M | 7.56M |
|
Current Deferred Tax Assets
|
| | 0.44M | | 0.19M | 0.15M | 1.25M | 0.38M | 1.71M | 1.90M | 1.79M | 2.12M | 2.50M | 2.77M | 2.92M | 3.01M | 3.84M | 4.17M | 4.85M | 4.88M | 4.90M | 4.91M |
|
Current Assets
|
| | 108.73M | | 80.62M | 369.46M | 349.52M | 330.06M | 298.40M | 285.54M | 287.16M | 282.24M | 275.50M | 264.63M | 266.25M | 268.19M | 279.29M | 282.64M | 284.59M | 275.49M | 283.84M | 272.03M |
|
Property, Plant & Equipment (Net)
|
| | 4.55M | | 5.36M | 4.91M | 4.71M | 5.19M | 4.57M | 4.11M | 3.91M | 3.89M | 3.47M | 3.13M | 2.68M | 2.97M | 2.95M | 3.20M | 2.97M | 2.97M | 2.99M | 3.41M |
|
Long-Term Investments
|
| | 0.14M | | 0.31M | 0.44M | 0.62M | 0.32M | 0.54M | 0.79M | 1.15M | 0.42M | 0.82M | 1.06M | 2.00M | 3.06M | 3.63M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M |
|
Goodwill
|
| | | | | | | | | | | | | | 21.83M | | | | 22.17M | 25.70M | 26.53M | 26.81M |
|
Intangibles
|
| | 15.09M | | 37.26M | 34.69M | 33.64M | 34.39M | 32.39M | 31.43M | 31.21M | 31.27M | 31.40M | 30.17M | 8.19M | 29.12M | 27.33M | 31.31M | 6.82M | 9.40M | 9.16M | 8.69M |
|
Goodwill & Intangibles
|
| | 15.09M | | 37.26M | 34.69M | 33.64M | 34.39M | 32.39M | 31.43M | 31.21M | 31.27M | 31.40M | 30.17M | 30.02M | 29.12M | 27.33M | 31.31M | 28.99M | 35.10M | 35.69M | 35.50M |
|
Long-Term Deferred Tax
|
| | 2.17M | | 5.84M | 9.48M | 12.57M | 17.47M | 18.77M | 17.78M | 17.71M | 19.23M | 21.84M | 20.73M | 13.73M | 22.47M | 21.27M | 21.42M | 13.97M | 14.06M | 13.64M | 13.37M |
|
Other Non-Current Assets
|
-0.55M | -0.06M | -0.01M | 0.15M | 1.36M | -0.16M | 0.19M | 0.81M | -0.16M | -0.58M | -0.58M | -0.30M | -0.06M | 0.95M | 2.77M | 0.79M | 0.79M | 1.11M | 1.12M | 0.32M | 1.19M | 1.27M |
|
Non-Current Assets
|
| | 31.28M | | 58.15M | 56.61M | 65.45M | 72.93M | 72.61M | 70.88M | 70.52M | 71.29M | 75.92M | 72.67M | 69.69M | 78.45M | 76.14M | 90.52M | 77.52M | 80.21M | 81.74M | 82.36M |
|
Assets
|
| | 140.01M | | 138.77M | 426.06M | 414.97M | 402.99M | 371.00M | 356.42M | | 353.53M | 351.42M | 337.30M | 335.94M | 346.64M | 355.43M | 373.16M | 362.11M | 355.70M | 365.57M | 354.39M |
|
Accounts Payables
|
| | 0.02M | | 17.00 | 19.00 | 29.54M | 19.00 | 19.00 | 19.00 | 19.00 | 19.00 | 0.02M | 0.02M | 39.73M | 39.35M | | | 36.95M | | | |
|
Notes Payables
|
| | 1.58M | | | | 2.09M | | | | 1.15M | | | | | | | | | | | |
|
Payables
|
| | 1.60M | | 17.00 | 19.00 | 31.62M | 19.00 | 19.00 | 19.00 | 1.15M | 19.00 | 0.02M | 0.02M | 39.73M | 39.35M | | | 36.95M | | | |
|
Other Accumulated Expenses
|
| | 0.16M | | | | 0.13M | 204.00 | 158.00 | 0.07M | 70.00 | 73.00 | 0.02M | 0.30M | 1.49M | 3.85M | | | 1.99M | | 3.20M | 3.64M |
|
Short term Debt
|
| | 4.77M | | 0.00M | 0.00M | 2.09M | 0.00M | 0.00M | 1.74M | 1.15M | 0.52M | | | | | | | | | | |
|
Current Leases
|
-1.76M | -3.81M | -4.90M | -0.21M | -0.50M | -1.61M | -1.65M | -0.43M | -1.00M | -0.74M | 1.90M | -0.57M | -2.27M | -2.32M | 1.86M | -0.25M | -0.18M | 0.10M | -1.41M | | | |
|
Current Taxes
|
2.92M | 4.99M | 5.94M | -0.40M | 0.21M | 0.00M | 3.10M | -0.43M | 0.00M | -2.52M | 0.00M | 1.47M | 1.11M | 0.41M | 3.60M | -0.86M | -1.08M | -1.46M | 7.86M | 0.02M | 6.58M | 5.59M |
|
Current Deferred Revenue
|
6.10M | 6.39M | 9.64M | 2.76M | 0.02M | 9.70M | 16.60M | 0.02M | -1.54M | 0.02M | 20.33M | 4.28M | 24.52M | 24.37M | 5.53M | 4.19M | 10.13M | 17.71M | 32.52M | -1.36M | 36.28M | 37.18M |
|
Total Current Liabilities
|
| | 47.06M | | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 62.02M | 62.77M | 66.93M | 67.23M | 77.24M | 78.39M | | | 80.02M | | 85.80M | 87.84M |
|
Non-Current Debt
|
| | 4.77M | | | | 1.19M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 5.00M | | | | 16.20M | | | | 13.92M | | | | 16.58M | | | | | | | |
|
Minority Interest
|
| | 0.13M | | | | 0.01M | 10.00 | 10.00 | 0.01M | 19.00 | 0.04M | 0.06M | 0.06M | 0.04M | 0.04M | | | 0.03M | | 0.04M | 0.05M |
|
Operating Leases
|
| | 6.15M | | 0.01M | 0.00M | 5.99M | 0.01M | 0.00M | 4.43M | 0.00M | 0.00M | 3.30M | 2.82M | 2.23M | 1.85M | | | 1.70M | | 1.99M | 1.86M |
|
Non-Current Deferred Tax Liability
|
| | 0.73M | | 0.00M | 0.00M | 2.04M | 0.00M | 0.00M | 0.00M | 0.00M | 2.73M | 2.75M | 3.08M | 2.67M | 3.03M | | | 0.81M | | 0.70M | 0.64M |
|
Other Non-Current Liabilities
|
-1.89M | -1.47M | 0.19M | -0.48M | -0.53M | 0.33M | 266.00 | 290.00 | 0.37M | 0.13M | 0.18M | 0.30M | 0.22M | 0.46M | 1.75M | 0.43M | 0.80M | 0.32M | 0.36M | 2.72M | 0.49M | 0.58M |
|
Total Non-Current Liabilities
|
1.89M | 1.47M | 17.21M | 0.48M | 0.02M | 0.02M | 28.89M | 0.03M | 0.02M | 21.96M | 0.02M | 0.02M | 25.92M | 23.80M | 23.57M | 25.32M | -0.80M | -0.32M | 27.94M | -2.72M | 29.51M | 24.59M |
|
Total Liabilities
|
| | 0.54M | | 138.72M | 425.73M | 4.95M | 402.68M | 370.71M | 78.82M | 0.30M | 86.00M | 92.85M | 91.04M | | 103.71M | | | | | 115.31M | 112.43M |
|
Total Debt
|
| | 9.55M | | 0.00M | 0.00M | 3.28M | 0.00M | 0.00M | 1.74M | 1.15M | 0.52M | | | | | | | | | | |
|
Common Equity
|
| | 75.75M | | 0.06M | 0.34M | 327.19M | 0.31M | 0.29M | 277.60M | 274.68M | 267.53M | 258.57M | 246.26M | 240.33M | 242.93M | | | 254.15M | | 250.26M | 241.96M |
|
Shareholder's Equity
|
| | 75.62M | | | | 327.19M | | | | 274.68M | | | | 240.33M | | | | 255.80M | | | |
|
Liabilities and Shareholders Equity
|
| | 140.01M | | 138.77M | 426.06M | 414.97M | 402.99M | 371.00M | 356.42M | | 353.53M | 351.42M | 337.30M | 335.94M | 346.64M | 355.43M | 373.16M | 362.11M | 355.70M | 365.57M | 354.39M |
|
Retained Earnings
|
| | -3.44M | | -0.03M | -0.05M | -63.95M | -0.08M | -0.10M | -116.05M | -0.12M | -0.12M | -130.91M | -133.29M | -130.06M | -132.51M | | | -109.81M | | -105.96M | -99.61M |