|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | -12.61M | | | | |
|
Receivables - Doubtful
|
0.74M | 0.66M | | 0.43M | 0.29M | 0.41M | | 0.12M | 0.51M | 0.64M | | | | | | | | | | | | |
|
Receivables - Affiliates
|
| | | | | | | | | | | | | | 83.04M | | | | 128.45M | 161.03M | 164.71M | 156.59M |
|
Cash & Equivalents
|
29.76M | 26.56M | 58.56M | 58.56M | 58.56M | 321.63M | 121.01M | | | | 24.39M | | 100.50M | 21.30M | 28.04M | | 22.91M | 22.52M | 18.67M | 21.09M | 21.34M | 20.39M |
|
Receivables - Net
|
-8.76M | -7.10M | 25.14M | -1.09M | -6.55M | 34.57M | 41.97M | | | | 43.08M | | 43.43M | 41.59M | 52.45M | | 49.10M | 53.82M | 64.86M | 53.40M | 55.53M | 54.05M |
|
Receivables
|
-8.76M | -7.10M | 25.14M | -1.09M | -6.55M | 34.57M | 41.97M | | | | 43.08M | | 43.43M | 41.59M | 52.45M | | 49.10M | 53.82M | 64.86M | 53.40M | 55.53M | 54.05M |
|
Prepaid Assets
|
| | 2.38M | | 0.28M | 0.33M | 7.91M | | | | 4.15M | | 0.04M | 0.06M | 5.14M | | 0.25M | 0.12M | 5.12M | 0.10M | 6.48M | 7.56M |
|
Current Deferred Tax Assets
|
| | 0.44M | | 1.16M | 1.13M | 1.25M | | | | 1.79M | | 2.50M | 2.77M | 2.92M | | 3.84M | 4.17M | 4.85M | 4.88M | 4.90M | 4.91M |
|
Current Assets
|
| | 108.73M | | 80.62M | 369.46M | 349.52M | | | | 287.16M | | 275.50M | 264.63M | 266.25M | | 279.29M | 282.64M | 284.59M | 275.49M | 283.84M | 272.03M |
|
Property, Plant & Equipment (Net)
|
-0.73M | -1.20M | 4.55M | -0.54M | 5.36M | 4.91M | 4.71M | | | | 3.91M | | 3.47M | 3.13M | 2.70M | | 2.95M | 3.20M | 3.00M | 2.97M | 2.99M | 3.41M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 2.00M | | 3.63M | 9.65M | 9.65M | 9.65M | 9.65M | 9.65M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | 22.17M | 25.70M | 26.53M | 26.81M |
|
Intangibles
|
| | 15.09M | | | | 33.64M | | | | 31.21M | | | | 30.02M | | | | 28.99M | | | |
|
Goodwill & Intangibles
|
| | 15.09M | | 37.26M | 34.69M | 33.64M | | | | 31.21M | | 31.40M | 30.17M | 30.02M | | 27.33M | 31.31M | 6.82M | 9.40M | 9.16M | 8.69M |
|
Long-Term Deferred Tax
|
| | 2.17M | | 5.84M | 9.48M | 12.57M | | | | 17.71M | | 21.84M | 20.73M | 19.93M | | 21.27M | 21.42M | 19.05M | 14.06M | 13.64M | 13.37M |
|
Other Non-Current Assets
|
-0.55M | -0.06M | 1.43M | 0.15M | 0.03M | 1.19M | 1.18M | | | | 1.61M | | 0.99M | 0.95M | 0.90M | | 0.79M | 1.11M | 1.05M | 1.03M | | |
|
Non-Current Assets
|
| | 31.28M | | 58.15M | 56.61M | 65.45M | | | | 70.52M | | 75.92M | 72.67M | 74.89M | | 76.14M | 90.52M | 82.19M | 80.21M | 81.74M | 82.36M |
|
Assets
|
| | | | | | 414.97M | | | 356.42M | | 353.53M | | | 341.14M | 346.64M | 355.43M | | 366.78M | | | |
|
Accounts Payables
|
1.57M | 7.13M | 20.71M | 1.01M | 9.42M | 0.04M | 29.54M | 0.03M | 0.03M | 31.43M | 34.14M | 31.08M | 35.37M | 36.55M | 39.73M | 39.35M | 39.33M | | 36.95M | | | |
|
Notes Payables
|
-1.16M | -1.93M | 1.58M | -9.00M | -9.65M | -10.35M | 2.09M | -0.66M | | | 1.15M | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | 0.05M | 123.00 | 362.00 | | 0.76M | | | |
|
Payables
|
0.41M | 5.20M | 22.29M | -8.00M | -0.23M | -10.31M | 31.62M | -0.63M | 0.03M | 31.43M | 35.29M | 31.08M | 35.37M | 36.55M | 39.77M | 39.35M | 39.33M | | 37.71M | | | |
|
Other Accumulated Expenses
|
| | 187.00 | | 0.22M | 392.00 | 0.13M | 204.00 | 158.00 | 0.07M | 0.07M | 0.07M | 0.02M | 0.30M | 1.49M | 3.85M | 1.05M | | | | | |
|
Short term Debt
|
| | 1.58M | | | | 2.09M | | | | 1.15M | | | | | | | | | | | |
|
Current Leases
|
-1.76M | -3.81M | 0.85M | -0.21M | -0.50M | -1.61M | 1.10M | -0.43M | -1.00M | -0.74M | 1.90M | -0.57M | -2.27M | -2.32M | 1.86M | -0.25M | -0.18M | 0.10M | 1.62M | | | |
|
Current Taxes
|
2.92M | 4.99M | 6.79M | -0.40M | 0.21M | 0.00M | 5.04M | 0.00M | 0.00M | 3.12M | 4.13M | 5.50M | 4.99M | 4.12M | 8.22M | 6.81M | 6.78M | | 7.86M | | | |
|
Current Deferred Revenue
|
6.10M | 6.39M | 14.17M | 2.76M | 6.89M | 0.02M | 16.60M | 0.02M | 0.02M | 18.37M | 20.33M | 23.64M | 24.52M | 24.37M | 25.95M | 26.65M | 28.57M | | | | | |
|
Total Current Liabilities
|
| | 47.06M | | | 0.07M | 58.89M | 0.06M | 0.06M | 56.86M | 62.02M | 62.77M | 66.93M | 67.23M | 77.24M | 78.39M | 77.34M | | 80.97M | | | |
|
Non-Current Debt
|
| | 4.77M | | | 0.00M | 1.19M | 0.00M | 0.00M | 1.74M | | 0.52M | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 5.00M | | | | 16.20M | | | | 13.92M | | | | 16.58M | | | | | | | |
|
Minority Interest
|
| | 126.00 | | | | 0.01M | 10.00 | 10.00 | 0.01M | 0.02M | 0.04M | 0.06M | 0.06M | 0.04M | 0.04M | 0.04M | | | | | |
|
Operating Leases
|
| | 6.15M | | | 0.00M | 5.99M | 0.01M | 0.00M | 4.43M | 5.63M | 3.57M | 3.30M | 2.82M | 2.23M | 1.85M | 1.61M | | 1.70M | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.73M | | | 0.00M | 2.04M | 0.00M | 0.00M | 2.56M | 2.46M | 2.73M | 2.75M | 3.08M | 2.67M | 3.03M | 3.42M | | 2.48M | | | |
|
Other Non-Current Liabilities
|
-1.89M | -1.47M | 0.19M | -0.48M | -0.53M | 0.46M | 0.27M | 290.00 | 420.00 | 0.13M | 0.18M | 0.23M | 0.22M | 0.46M | 0.45M | 0.43M | 0.41M | | 0.36M | | | |
|
Total Non-Current Liabilities
|
1.89M | 1.47M | 17.21M | 0.48M | 0.53M | 0.02M | 28.89M | 0.03M | 0.02M | 21.96M | 20.98M | 23.23M | 25.92M | 23.80M | 23.57M | 25.32M | 27.14M | | 30.01M | | | |
|
Total Liabilities
|
| | 0.54M | | | 0.43M | 4.95M | 0.40M | 0.37M | | 0.30M | | 0.35M | 337.30M | | | | | | | | |
|
Total Debt
|
| | 6.36M | | | 0.00M | 3.28M | 0.00M | 0.00M | 1.74M | 1.15M | 0.52M | | | | | | | | | | |
|
Common Equity
|
5.62M | 3.36M | 75.62M | | | 0.34M | 327.19M | 0.31M | 0.29M | 277.59M | 274.68M | 267.50M | 258.57M | 246.26M | 240.33M | 242.89M | 250.91M | | 255.80M | | | |
|
Shareholder's Equity
|
| | 75.62M | | | | 327.19M | | | 277.60M | 274.68M | 267.53M | | | 240.33M | 242.93M | 250.96M | | 255.80M | | | |
|
Liabilities and Shareholders Equity
|
| | | | | | 414.97M | | | 356.42M | | 353.53M | | | 341.14M | 346.64M | 355.43M | | 366.78M | | | |
|
Retained Earnings
|
| | -3.44M | | | -0.05M | -63.95M | -0.08M | -0.10M | -116.05M | -116.37M | -124.30M | -130.91M | -133.29M | -130.06M | -132.51M | -127.57M | | -118.06M | | | |