|
Accumulated Depreciation
|
0.18M | 0.23M | 0.33M | 0.48M | 0.68M | 0.98M | 1.34M | 1.32M | 2.07M | 2.46M | 2.15M | 2.07M | 2.36M | 2.66M | 2.94M | 2.62M | 2.85M | 3.04M | 3.21M | 3.39M | 3.54M | 3.70M | 3.87M | 4.04M | 4.21M | 4.41M | 4.60M | 4.16M | 4.34M | 4.52M | 4.68M | 4.80M | 4.91M | 5.01M | 4.98M |
|
Cash & Equivalents
|
23.68M | 32.71M | 60.05M | 20.20M | 54.88M | 46.03M | 26.59M | 57.02M | 34.20M | 31.65M | 29.90M | 35.94M | 53.99M | 32.59M | 25.40M | 22.06M | 35.27M | 113.45M | 53.60M | 27.35M | 36.34M | 68.26M | 61.65M | 45.28M | 44.72M | 31.15M | 39.04M | 39.88M | 35.84M | 22.83M | 47.65M | 24.57M | 30.36M | 25.40M | 25.26M |
|
Receivables - Net
|
| | 0.66M | 0.48M | 0.53M | 2.18M | 1.03M | 0.56M | 15.82M | 19.37M | 0.67M | 0.70M | 0.93M | 0.78M | 0.89M | 0.77M | 0.82M | 0.94M | 0.81M | 0.62M | 0.63M | 0.64M | 0.60M | 0.48M | 0.69M | 0.43M | 0.35M | 0.30M | 0.37M | 0.70M | 0.34M | 0.32M | 0.25M | 0.19M | |
|
Receivables - Other
|
-0.00M | -0.00M | -0.02M | -0.57M | | | | | | | 0.10M | 0.10M | 0.20M | 0.30M | 0.30M | 0.30M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.64M | -0.09M | 0.53M | 2.18M | 1.03M | 0.56M | 15.82M | 19.37M | 0.77M | 0.80M | 1.13M | 1.07M | 1.19M | 1.07M | 0.84M | 0.96M | 0.83M | 0.65M | 0.63M | 0.64M | 0.60M | 0.48M | 0.69M | 0.43M | 0.35M | 0.30M | 0.37M | 0.70M | 0.34M | 0.32M | 0.25M | 0.19M | |
|
Inventory
|
| | | | | 1.03M | 1.04M | 0.79M | 0.86M | 0.18M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
3.93M | 5.25M | 5.62M | 5.88M | 4.75M | 3.36M | 9.17M | 4.80M | 3.38M | 2.82M | 2.09M | 3.12M | 2.78M | 2.06M | 1.88M | 2.59M | 5.39M | 8.65M | 7.09M | 12.99M | 10.63M | 10.11M | 7.91M | 13.49M | 12.87M | 12.73M | 19.67M | 9.45M | 6.80M | 6.22M | 4.26M | 12.04M | 3.23M | 4.20M | |
|
Current Assets
|
157.35M | 175.75M | 234.12M | 200.22M | 192.26M | 171.17M | 145.52M | 179.50M | 156.81M | 137.89M | 145.37M | 83.80M | 82.71M | 70.95M | 58.00M | 57.49M | 134.50M | 241.26M | 205.78M | 205.03M | 190.88M | 259.35M | 256.57M | 231.55M | 184.36M | 132.94M | 123.07M | 128.86M | 135.34M | 117.64M | 132.33M | 125.95M | 108.79M | 104.20M | 100.59M |
|
Property, Plant & Equipment (Net)
|
0.71M | 0.94M | 1.20M | 2.16M | 2.19M | 4.38M | 4.41M | 2.29M | 4.03M | 4.24M | 2.85M | 2.47M | 2.19M | 2.23M | 1.92M | 1.65M | 1.42M | 1.29M | 1.17M | 1.33M | 1.28M | 1.28M | 1.15M | 1.10M | 1.51M | 1.90M | 1.76M | 1.62M | 1.53M | 1.29M | 1.13M | 1.01M | 0.94M | 0.87M | 0.81M |
|
Long-Term Investments
|
8.02M | | | 15.00M | | | | | | | | | | | | | 14.36M | 34.50M | 45.73M | 34.24M | 23.95M | 7.22M | | 12.24M | 33.60M | 90.99M | 83.94M | 62.77M | 33.20M | 38.78M | 45.71M | 90.30M | 85.21M | 81.08M | 71.30M |
|
Goodwill
|
| | 18.50M | 18.50M | 18.50M | 18.50M | 18.50M | 18.50M | 18.50M | | | 18.50M | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 7.37M | 7.38M | 7.33M | 7.31M | 7.29M | 7.38M | 73.80M | 73.80M | 7.38M | 7.38M | 7.38M | 7.38M | 7.38M | 7.38M | 7.38M | 7.38M | 7.38M | 7.38M | 7.38M | 7.01M | 6.99M | 7.38M | 7.38M | 7.38M | 7.38M | 0.75M | | | | | | | |
|
Goodwill & Intangibles
|
| | 25.87M | 25.88M | 25.83M | 25.82M | 25.80M | 25.88M | 92.30M | 73.80M | 7.38M | 25.88M | 7.38M | 7.38M | 7.38M | 7.38M | 7.38M | 7.38M | 7.38M | 7.38M | 7.38M | 7.01M | 6.99M | 7.38M | 7.38M | 7.38M | 7.38M | 0.75M | | | | | | | |
|
Other Non-Current Assets
|
0.02M | 0.02M | 0.20M | 0.28M | 0.34M | 0.46M | 0.45M | 67.67M | 2.38M | 5.32M | 51.18M | 4.97M | 4.73M | 4.65M | 4.84M | 4.51M | 4.01M | 3.91M | 3.74M | 3.55M | 3.38M | 3.11M | 2.92M | 2.73M | 3.27M | 2.89M | 2.66M | 4.16M | 4.00M | 3.37M | 3.22M | 3.07M | 3.15M | 2.99M | 2.83M |
|
Non-Current Assets
|
8.86M | 1.06M | 27.27M | 43.29M | 28.37M | 30.65M | 30.66M | 96.07M | 96.37M | 79.34M | 15.05M | 14.49M | 14.10M | 14.04M | 13.90M | 13.29M | 26.90M | 46.78M | 57.71M | 46.18M | 35.65M | 18.62M | 11.06M | 23.05M | 45.34M | 102.71M | 95.29M | 68.55M | 38.73M | 43.44M | 50.06M | 94.38M | 89.30M | 84.94M | 74.94M |
|
Assets
|
166.21M | 176.81M | 261.39M | 243.51M | 220.62M | 201.82M | 176.18M | 275.57M | 253.18M | 217.24M | 160.42M | 98.30M | 96.81M | 85.00M | 71.90M | 70.78M | 161.40M | 288.05M | 263.49M | 251.21M | 226.53M | 277.98M | 267.63M | 254.60M | 229.71M | 235.65M | 218.35M | 197.41M | 174.06M | 161.07M | 182.39M | 220.33M | 198.09M | 189.15M | 175.53M |
|
Accounts Payables
|
3.60M | 5.85M | 6.48M | 7.82M | 8.15M | 12.50M | 13.73M | 11.68M | 14.57M | 14.16M | 17.78M | 9.92M | 6.95M | 5.50M | 5.08M | 5.25M | 7.29M | 4.24M | 7.56M | 9.98M | 8.12M | 5.70M | 7.67M | 10.35M | 8.19M | 11.43M | 9.65M | 8.88M | 10.81M | 7.27M | 7.66M | 4.69M | 6.35M | 8.80M | 9.19M |
|
Payables
|
3.60M | 5.85M | 6.48M | 7.82M | 8.15M | 12.50M | 13.73M | 11.68M | 14.57M | 14.16M | 17.78M | 9.92M | 6.95M | 5.50M | 5.08M | 5.25M | 7.29M | 4.24M | 7.56M | 9.98M | 8.12M | 5.70M | 7.67M | 10.35M | 8.19M | 11.43M | 9.65M | 8.88M | 10.81M | 7.27M | 7.66M | 4.69M | 6.35M | 8.80M | 9.19M |
|
Accumulated Expenses
|
2.03M | 2.52M | 3.51M | 4.94M | 5.67M | 7.57M | 8.54M | 8.09M | 20.79M | 27.60M | 6.07M | 7.72M | 10.37M | 9.34M | 3.82M | 5.91M | 3.60M | 6.93M | 7.41M | 10.05M | 5.69M | 7.57M | 9.15M | 8.70M | 7.26M | 8.74M | 15.16M | 19.45M | 6.57M | 5.76M | 4.72M | 20.33M | 8.57M | 11.41M | 9.78M |
|
Other Accumulated Expenses
|
0.06M | 0.06M | 0.32M | 0.42M | 0.54M | 0.53M | 0.67M | 0.58M | 2.25M | 2.34M | 1.08M | 1.54M | 1.23M | 0.66M | 0.63M | 1.17M | 1.16M | 1.23M | 0.67M | 1.73M | 1.68M | 1.92M | 1.74M | 0.22M | 0.57M | 0.75M | 0.56M | 2.63M | 2.71M | 2.65M | 2.67M | 2.68M | 2.70M | 2.72M | 2.73M |
|
Short term Debt
|
| | | 0.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 0.14M | 0.14M | 0.55M | 0.59M | 0.60M | | | | | | | | | | | | 0.69M | | 0.74M | 0.77M | 0.68M | 0.60M | 0.46M | 0.31M | 0.43M | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | 3.89M | 3.89M | 3.91M | 3.92M |
|
Total Current Liabilities
|
5.64M | 8.37M | 9.99M | 12.76M | 13.82M | 20.07M | 22.28M | 27.34M | 36.23M | 42.75M | 38.99M | 22.43M | 20.60M | 17.75M | 12.79M | 14.87M | 14.51M | 14.92M | 17.84M | 22.93M | 16.73M | 16.22M | 19.79M | 21.94M | 18.26M | 22.83M | 27.32M | 30.95M | 20.08M | 15.68M | 18.82M | 31.60M | 21.51M | 26.84M | 25.63M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.18M | 20.04M | 19.21M | 18.22M | 17.49M |
|
Liabilities from Discontinued Operations
|
| | | | | | | 7.44M | | | 14.50M | 4.16M | 2.66M | 2.29M | 3.30M | 3.11M | 2.99M | 3.09M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 2.39M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 4.38M | 4.38M | 5.24M | 5.24M | 5.24M | 0.93M | 3.30M | 5.12M | 4.00M | 3.74M | 3.48M | 3.44M | 4.06M | 4.06M | 20.50M | 25.30M | 26.20M | 28.40M | 27.20M | 23.80M | 26.00M | 33.10M | 32.30M | 30.80M | 32.50M | 6.20M | 9.00M | 9.20M | 10.00M | 8.70M | 9.00M | 10.50M | 10.60M |
|
Total Non-Current Liabilities
|
0.28M | 0.29M | 12.75M | 13.87M | 14.91M | 22.37M | 24.60M | 59.51M | 67.63M | 74.89M | 71.14M | 24.65M | 35.16M | 32.20M | 27.08M | 29.07M | 28.61M | 28.93M | 20.71M | 25.47M | 19.13M | 18.42M | 21.79M | 23.88M | 20.59M | 25.10M | 29.52M | 34.03M | 23.05M | 18.05M | 42.24M | 56.07M | 45.03M | 46.91M | 44.83M |
|
Total Liabilities
|
5.92M | 8.66M | 17.13M | 18.25M | 20.15M | 27.62M | 29.85M | 60.44M | 70.93M | 80.01M | 75.14M | 28.39M | 38.64M | 35.63M | 31.14M | 33.13M | 49.10M | 54.23M | 46.91M | 53.87M | 46.33M | 42.22M | 47.79M | 56.98M | 52.90M | 55.90M | 62.02M | 40.23M | 32.05M | 27.25M | 52.24M | 64.77M | 54.03M | 57.41M | 55.43M |
|
Total Debt
|
| | | 0.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
160.29M | 168.14M | 244.26M | 225.26M | 200.47M | 174.20M | 146.33M | 215.12M | 182.25M | 137.23M | 85.28M | 69.91M | 58.17M | 49.37M | 40.76M | 37.65M | 112.29M | 233.81M | 216.58M | 197.34M | 180.20M | 235.75M | 219.84M | 197.62M | 176.81M | 179.75M | 156.33M | 157.18M | 142.01M | 133.82M | 130.15M | 155.55M | 144.07M | 131.74M | 120.10M |
|
Shareholder's Equity
|
160.29M | 168.14M | 244.26M | 225.26M | 200.47M | 174.20M | 146.33M | 215.12M | 182.25M | 137.23M | 85.28M | 69.91M | 58.17M | 49.37M | 40.76M | 37.65M | 112.29M | 233.81M | 216.58M | 197.34M | 180.20M | 235.75M | 219.84M | 197.62M | 176.81M | 179.75M | 156.33M | 157.18M | 142.01M | 133.82M | 130.15M | 155.55M | 144.07M | 131.74M | 120.10M |
|
Liabilities and Shareholders Equity
|
166.21M | 176.81M | 261.39M | 243.51M | 220.62M | 201.82M | 176.18M | 275.57M | 253.18M | 217.24M | 160.42M | 98.30M | 96.81M | 85.00M | 71.90M | 70.78M | 161.40M | 288.05M | 263.49M | 251.21M | 226.53M | 277.98M | 267.63M | 254.60M | 229.71M | 235.65M | 218.35M | 197.41M | 174.06M | 161.07M | 182.39M | 220.33M | 198.09M | 189.15M | 175.53M |
|
Retained Earnings
|
-103.47M | -118.31M | -136.50M | -159.44M | -189.66M | -220.88M | -253.62M | -292.17M | -329.74M | -379.61M | -434.93M | -453.53M | -469.11M | -480.71M | -491.40M | -504.54M | -533.30M | -551.50M | -572.60M | -595.41M | -614.20M | -634.73M | -654.70M | -682.32M | -710.50M | -740.04M | -769.30M | -770.80M | -787.74M | -798.72M | -806.31M | -902.86M | -917.95M | -933.40M | -948.00M |
|
Treasury Shares
|
| | | | | | | | | | | | 0.05M | 0.04M | 0.03M | 0.03M | 2.39M | 1.48M | 1.46M | 1.49M | 1.39M | 1.45M | 1.59M | 1.52M | 1.74M | 1.72M | 1.71M | 1.52M | 3.14M | 3.11M | 3.07M | 2.10M | 3.17M | 3.13M | 3.10M |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | 8.10M | | | | | | | | | | | | | | | | | |