|
Cash & Equivalents
|
18.75M | 24.65M | 22.39M | 21.29M | 18.04M | 21.86M | 19.14M | 18.95M | 18.78M | 47.10M | 37.25M | 33.10M | 27.18M | 27.76M | 16.49M | 16.38M | 19.70M | 32.93M | 14.64M | 15.62M | 10.78M | 13.97M | 11.86M | 13.25M | 10.68M | 12.64M | 9.47M | 24.55M | 8.44M | 7.49M | 10.04M | 12.63M | 8.61M | 11.45M | 36.01M | 12.89M | 8.34M | 16.35M | 8.94M | 19.32M | 20.45M | 9.53M | 14.33M | 24.75M | 15.61M | 15.91M | 21.88M | 28.86M | 13.55M | 24.25M | 23.92M | 28.30M | 21.19M | 21.21M | 23.04M | 35.57M | 35.90M | 46.42M | 34.44M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 23.36M | 18.94M | 23.02M | 23.70M | 20.76M | 25.79M | 20.45M | 19.51M | 22.92M | 14.47M | 15.96M | 14.32M | 18.72M | 17.90M | 21.90M | 22.69M | 19.12M | 21.32M | 16.45M | 13.67M | 11.56M | 9.18M | 9.68M | 8.22M | 9.41M | 9.30M | 9.54M | | | | | |
|
Cash & Current Investments
|
18.75M | 24.65M | 22.39M | 21.29M | 18.04M | 21.86M | 19.14M | 18.95M | 18.78M | 47.10M | 37.25M | 33.10M | 27.18M | 27.76M | 16.49M | 16.38M | 19.70M | 32.93M | 14.64M | 15.62M | 10.78M | 13.97M | 11.86M | 13.25M | 10.68M | 12.64M | 9.47M | 47.90M | 27.37M | 30.51M | 33.74M | 33.39M | 34.41M | 31.91M | 55.52M | 35.81M | 22.80M | 32.32M | 23.26M | 38.03M | 38.35M | 31.43M | 37.02M | 43.88M | 36.93M | 32.36M | 35.54M | 40.42M | 22.73M | 33.93M | 32.15M | 37.71M | 30.49M | 30.76M | 23.04M | 35.57M | 35.90M | 46.42M | 34.44M |
|
Receivables - Net
|
| 7.49M | 9.49M | 8.29M | 7.48M | 7.04M | 8.56M | 6.33M | 6.87M | 22.43M | 17.14M | 9.34M | 6.82M | 16.41M | 14.04M | 10.73M | 7.24M | 18.20M | 14.40M | 11.99M | 8.42M | 23.02M | 14.47M | 12.58M | 7.18M | 25.00M | 15.57M | 13.24M | 7.90M | 19.38M | 14.97M | 15.22M | 12.14M | 23.89M | 18.00M | 13.13M | 10.75M | 23.79M | 20.04M | 27.51M | 9.85M | 29.50M | 22.48M | 14.96M | 11.55M | 29.09M | 21.93M | 15.39M | 11.55M | 30.82M | 24.69M | 23.69M | 14.70M | 34.22M | 30.49M | 27.46M | 19.21M | 50.24M | 42.40M |
|
Receivables - Other
|
| 14.28M | 15.02M | 15.67M | 17.25M | 14.97M | 16.96M | 18.77M | 16.67M | 17.93M | 16.62M | 14.31M | 14.55M | 16.18M | 15.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 21.77M | 24.50M | 23.96M | 24.73M | 22.01M | 25.53M | 25.10M | 23.53M | 40.37M | 33.76M | 23.66M | 21.37M | 32.60M | 29.63M | 10.73M | 7.24M | 18.20M | 14.40M | 11.99M | 8.42M | 23.02M | 14.47M | 12.58M | 7.18M | 25.00M | 15.57M | 13.24M | 7.90M | 19.38M | 14.97M | 15.22M | 12.14M | 23.89M | 18.00M | 13.13M | 10.75M | 23.79M | 20.04M | 27.51M | 9.85M | 29.50M | 22.48M | 14.96M | 11.55M | 29.09M | 21.93M | 15.39M | 11.55M | 30.82M | 24.69M | 23.69M | 14.70M | 34.22M | 30.49M | 27.46M | 19.21M | 50.24M | 42.40M |
|
Long-Term Investments
|
| 201.12M | 218.76M | 229.78M | 230.19M | 236.34M | 245.91M | 246.89M | 241.54M | 202.73M | 214.23M | 228.96M | 229.93M | 241.13M | 235.43M | 240.28M | 238.17M | 226.75M | 237.63M | 238.38M | 236.03M | 238.49M | 248.95M | 244.18M | 244.44M | 240.66M | 252.14M | 247.51M | 245.83M | 246.71M | 245.02M | 241.93M | 253.75M | 254.39M | 247.39M | 268.64M | 241.22M | 266.90M | 274.66M | 279.31M | 271.12M | 286.02M | 285.97M | 283.44M | 264.86M | 243.94M | 224.46M | 228.71M | 235.66M | 227.96M | 220.79M | 237.07M | 237.09M | 235.31M | 240.72M | 230.13M | 232.52M | 233.86M | 255.07M |
|
Goodwill
|
| 2.13M | 2.13M | 2.13M | 2.13M | 2.13M | 2.13M | 2.13M | 2.13M | 2.13M | 2.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 2.13M | 2.13M | 2.13M | 2.13M | 2.13M | 2.13M | 2.13M | 2.13M | 2.13M | 2.13M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M | 2.54M |
|
Long-Term Deferred Tax
|
| 2.08M | | | | | | | | | 1.63M | 0.36M | | | | 7.17M | | | 0.31M | 7.24M | | | | 6.96M | | | | 4.46M | 2.27M | 2.87M | 3.08M | 4.18M | 1.35M | 1.54M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 1.22M | 1.01M | 0.71M | 0.78M | 0.93M | 0.84M | 0.97M | 0.96M | 1.15M | 1.02M | 3.25M | 3.62M | 5.59M | 5.83M | 5.75M | 5.59M | 5.61M | 5.76M | 5.61M | 5.66M | 5.42M | 5.54M | 5.21M | 5.16M | 5.33M | 5.55M | 5.09M | 4.79M | 4.81M | 4.94M | 4.56M | 10.05M | 9.52M | 9.93M | 9.11M | 8.68M | 8.30M | 8.36M | 7.80M | 9.45M | 8.92M | 10.05M | 8.72M | 8.10M | 8.37M | 8.28M | 9.20M | 9.39M | 8.76M | 8.76M | 9.03M | 9.42M | 9.15M | 8.24M | 11.83M | 12.51M | 12.17M | 11.86M |
|
Assets
|
| 274.89M | 292.86M | 302.12M | 300.59M | 308.73M | 319.45M | 320.18M | 313.55M | 320.91M | 317.69M | 319.38M | 311.94M | 336.80M | 316.93M | 317.01M | 313.19M | 327.23M | 317.20M | 314.60M | 300.13M | 320.26M | 321.50M | 318.60M | 312.91M | 332.74M | 334.31M | 343.24M | 325.81M | 341.65M | 339.55M | 344.27M | 354.24M | 371.73M | 383.33M | 377.63M | 347.86M | 385.74M | 384.95M | 405.19M | 383.13M | 404.49M | 404.08M | 402.29M | 375.03M | 379.27M | 360.35M | 367.06M | 353.60M | 372.95M | 361.62M | 381.26M | 365.75M | 386.01M | 386.99M | 393.43M | 388.44M | 429.34M | 430.86M |
|
Accounts Payables
|
| 12.06M | 12.38M | 14.10M | 11.05M | 11.40M | 12.83M | 11.48M | 11.03M | 11.56M | 12.22M | 14.84M | 10.85M | 14.14M | 15.05M | 13.59M | 12.81M | 18.03M | 14.89M | 15.03M | 13.26M | 13.22M | 14.68M | 16.68M | 12.90M | 14.56M | 14.88M | 22.34M | 17.40M | 14.83M | 15.88M | 20.12M | | | | 23.59M | 19.76M | 23.39M | 22.14M | 26.41M | 24.17M | 22.50M | 24.59M | 25.46M | 23.30M | 23.56M | 23.41M | 26.47M | 21.23M | 23.43M | 24.13M | 24.81M | 21.36M | 22.32M | 24.59M | 30.95M | 27.77M | 29.90M | 34.03M |
|
Payables
|
| 12.06M | 12.38M | 14.10M | 11.05M | 11.40M | 12.83M | 11.48M | 11.03M | 11.56M | 12.22M | 14.84M | 10.85M | 14.14M | 15.05M | 13.59M | 12.81M | 18.03M | 14.89M | 15.03M | 13.26M | 13.22M | 14.68M | 16.68M | 12.90M | 14.56M | 14.88M | 22.34M | 17.40M | 14.83M | 15.88M | 20.12M | | | | 23.59M | 19.76M | 23.39M | 22.14M | 26.41M | 24.17M | 22.50M | 24.59M | 25.46M | 23.30M | 23.56M | 23.41M | 26.47M | 21.23M | 23.43M | 24.13M | 24.81M | 21.36M | 22.32M | 24.59M | 30.95M | 27.77M | 29.90M | 34.03M |
|
Other Accumulated Expenses
|
| 54.52M | 56.03M | 57.98M | 61.78M | 59.81M | 61.88M | 62.87M | 60.12M | 62.52M | 64.85M | 63.02M | 65.39M | 67.04M | 66.39M | 66.62M | 64.64M | 64.81M | 65.24M | 63.87M | 45.98M | 45.94M | 48.28M | 62.56M | 48.90M | 50.30M | 51.51M | 65.69M | 70.12M | 72.08M | 71.82M | 72.61M | 74.71M | 75.16M | 76.26M | 81.45M | 80.19M | 76.50M | 78.16M | 79.15M | 81.28M | 81.47M | 87.17M | 85.62M | 85.23M | 87.10M | 86.58M | 87.48M | 86.25M | 85.98M | 85.68M | 87.48M | 88.45M | 90.62M | 91.86M | 93.71M | 98.03M | 101.76M | 107.71M |
|
Current Deferred Revenue
|
| 19.57M | 21.17M | 23.65M | 22.42M | 22.86M | 22.25M | 22.64M | 21.62M | 36.45M | 32.03M | 27.41M | 20.76M | 32.91M | 27.14M | 24.54M | 18.91M | 32.28M | 27.25M | 25.35M | 17.53M | 31.14M | 25.62M | 23.21M | 16.89M | 32.19M | 26.50M | 23.45M | 16.89M | 30.63M | 26.27M | 24.21M | 17.26M | 33.95M | 28.15M | 26.04M | 19.28M | 35.09M | 30.20M | 27.13M | 20.50M | 35.02M | 29.92M | 27.47M | 19.83M | 38.65M | 31.80M | 28.35M | 19.40M | 37.88M | 30.64M | 31.32M | 20.72M | 38.04M | 28.97M | 31.18M | 20.92M | 50.51M | 36.87M |
|
Non-Current Debt
|
| 41.24M | 41.24M | 41.24M | 41.24M | 41.24M | 41.24M | 41.24M | 41.24M | 41.24M | 41.24M | 23.20M | 41.24M | 41.24M | 23.20M | | | | | | | | | | | | | | | | | | | | | | | | | 33.74M | | 34.26M | 34.06M | 33.74M | 33.74M | 1.00M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M |
|
Pension
|
| 61.75M | 62.45M | 63.32M | 64.09M | 64.99M | 66.15M | 66.93M | 67.60M | 68.29M | 68.94M | 69.86M | 70.05M | 70.41M | 70.65M | 70.84M | 70.82M | 71.11M | 71.58M | 72.14M | 72.47M | 73.08M | 73.98M | 74.84M | 76.10M | 77.89M | 80.02M | 82.44M | 84.37M | 87.24M | 88.44M | 90.26M | 90.86M | 92.11M | 92.69M | 92.49M | 92.04M | 91.93M | 91.69M | 90.87M | 89.02M | 88.35M | 87.83M | 87.35M | 85.54M | 85.20M | 85.09M | 85.56M | 84.67M | 84.51M | 84.85M | 92.50M | 93.68M | 95.55M | 97.08M | 98.46M | 100.04M | 101.55M | 103.16M |
|
Non-Current Deferred Tax Liability
|
| | 2.92M | 3.32M | 2.50M | 5.22M | 7.24M | 7.16M | 6.28M | 0.61M | | | 0.21M | 2.99M | 0.39M | 8.57M | 3.37M | 0.34M | | 6.41M | 0.17M | 1.92M | 2.53M | 6.80M | 0.89M | 0.12M | 0.97M | 5.06M | | | | 0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.12M | 24.74M | 22.68M | 34.86M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.79M | 218.02M | 236.28M | 232.06M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
-81.91M | 190.70M | 197.74M | 205.85M | 204.67M | 207.13M | 213.02M | 214.44M | 209.52M | 222.17M | 220.66M | 218.45M | 210.08M | 230.17M | 214.74M | 212.81M | 205.73M | 221.68M | 213.99M | 212.11M | 196.31M | 212.22M | 212.55M | 213.09M | 205.93M | 225.21M | 224.78M | 230.26M | 224.09M | 239.99M | 237.43M | 242.90M | 242.76M | 258.96M | 266.92M | 259.23M | 246.34M | 261.84M | 256.94M | 260.13M | 249.89M | 262.11M | 264.08M | 261.00M | 248.61M | 270.17M | 262.44M | 264.87M | 249.22M | 269.47M | 262.87M | 273.99M | 262.95M | 285.33M | 281.23M | 293.81M | 286.05M | 323.17M | 321.37M |
|
Total Debt
|
| 41.24M | 41.24M | 41.24M | 41.24M | 41.24M | 41.24M | 41.24M | 41.24M | 41.24M | 41.24M | 23.20M | 41.24M | 41.24M | 23.20M | | | | | | | | | | | | | | | | | | | | | | | | | 33.74M | | 34.26M | 34.06M | 33.74M | 33.74M | 1.00M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M | 33.74M |
|
Common Equity
|
81.91M | 84.19M | 95.13M | 96.28M | 95.92M | 101.59M | 106.44M | 105.74M | 104.03M | 98.75M | 97.03M | 100.93M | 101.86M | 106.64M | 102.18M | 104.19M | 107.46M | 105.54M | 103.21M | 102.49M | 103.82M | 108.05M | 108.95M | 105.51M | 106.98M | 107.54M | 109.52M | 112.98M | 101.72M | 101.67M | 102.12M | 101.37M | 111.49M | 112.77M | 116.41M | 118.39M | 101.52M | 123.89M | 128.01M | 145.06M | 133.24M | 142.38M | 140.00M | 141.29M | 126.42M | 109.10M | 97.91M | 102.19M | 104.38M | 103.49M | 98.75M | 107.28M | 102.80M | 100.67M | 105.76M | 99.61M | 102.39M | 106.17M | 109.49M |
|
Shareholder's Equity
|
81.91M | 84.19M | 95.13M | 96.28M | 95.92M | 101.59M | 106.44M | 105.74M | 104.03M | 98.75M | 97.03M | 100.93M | 101.86M | 106.64M | 102.18M | 104.19M | 107.46M | 105.54M | 103.21M | 102.49M | 103.82M | 108.05M | 108.95M | 105.51M | 106.98M | 107.54M | 109.52M | 112.98M | 101.72M | 101.67M | 102.12M | 101.37M | 111.49M | 112.77M | 116.41M | 118.39M | 101.52M | 123.89M | 128.01M | 145.06M | 133.24M | 142.38M | 140.00M | 141.29M | 126.42M | 109.10M | 97.91M | 102.19M | 104.38M | 103.49M | 98.75M | 107.28M | 102.80M | 100.67M | 105.76M | 99.61M | 102.39M | 106.17M | 109.49M |
|
Liabilities and Shareholders Equity
|
| 274.89M | 292.86M | 302.12M | 300.59M | 308.73M | 319.45M | 320.18M | 313.55M | 320.91M | 317.69M | 319.38M | 311.94M | 336.80M | 316.93M | 317.01M | 313.19M | 327.23M | 317.20M | 314.60M | 300.13M | 320.26M | 321.50M | 318.60M | 312.91M | 332.74M | 334.31M | 343.24M | 325.81M | 341.65M | 339.55M | 344.27M | 354.24M | 371.73M | 383.33M | 377.63M | 347.86M | 385.74M | 384.95M | 405.19M | 383.13M | 404.49M | 404.08M | 402.29M | 375.03M | 379.27M | 360.35M | 367.06M | 353.60M | 372.95M | 361.62M | 381.26M | 365.75M | 386.01M | 386.99M | 393.43M | 388.44M | 429.34M | 430.86M |
|
Treasury Shares
|
| 0.14M | 0.15M | 1.16M | 1.13M | 1.09M | 1.28M | 0.22M | 1.27M | 1.06M | 1.15M | 1.28M | 1.31M | 1.64M | 1.76M | 1.80M | 1.82M | 1.79M | 1.83M | 0.23M | 2.01M | 1.92M | 1.97M | 1.95M | 1.98M | 2.00M | 1.95M | 1.95M | 2.03M | 2.14M | 2.18M | 0.19M | 0.02M | 2.24M | 0.03M | 1.93M | | | | 1.99M | 1.99M | 1.99M | 2.02M | 2.02M | 2.00M | 2.00M | 2.03M | 1.99M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M |
|
Retained Earnings
|
| 5.35M | 8.86M | 12.24M | 10.78M | 15.75M | 20.14M | 19.57M | 17.76M | 14.83M | 17.40M | 18.74M | 19.02M | 19.78M | 21.11M | 21.87M | 22.05M | 25.29M | 25.43M | 25.44M | 25.83M | 25.98M | 26.02M | 27.27M | 26.54M | 27.90M | 28.55M | 30.99M | 33.19M | 36.27M | 37.11M | 37.21M | 40.87M | 36.34M | 34.85M | 36.02M | 27.83M | 34.27M | 36.04M | 47.79M | 46.85M | 49.71M | 48.70M | 51.26M | 53.60M | 51.82M | 51.04M | 51.98M | 50.36M | 52.01M | 53.26M | 50.93M | 48.42M | 47.64M | 45.54M | 45.85M | 46.15M | 49.37M | 49.84M |
|
Preferred Shares
|
| 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |