|
Cash & Equivalents
|
8.19M | 7.78M | 5.41M | 12.03M | 69.92M | 11.76M | 12.06M | 11.27M | 10.96M | 7.60M | 10.70M | 7.97M | 7.39M | 14.78M | 16.11M | 8.55M | 18.01M | 13.74M | 74.08M | 16.78M | 19.51M | 20.12M | 15.81M | 56.78M | 53.31M | 144.03M | 140.26M | 44.74M | 48.61M | 84.44M | 57.85M | 49.54M | 42.63M | 67.23M | 70.77M | 103.92M | 24.70M | 59.94M | 49.51M | 59.21M | 59.64M | 62.42M | 42.50M | 56.93M | 73.48M | 76.09M |
|
Short-term Investments
|
| | | | | 28.15M | 10.23M | 9.95M | 11.23M | 10.02M | 15.47M | 19.36M | 24.74M | 28.40M | 29.80M | 37.29M | 34.71M | 31.82M | 16.63M | 17.71M | 19.43M | 20.36M | 22.88M | 7.95M | 20.93M | 32.69M | 28.26M | 103.34M | 102.98M | 76.03M | 64.60M | 78.39M | 75.42M | 72.02M | 89.30M | 65.02M | 139.27M | 131.59M | 162.20M | 184.30M | 221.69M | 268.95M | 235.75M | 153.88M | 54.09M | 124.06M |
|
Cash & Current Investments
|
8.19M | 7.78M | 5.41M | 12.03M | 69.92M | 39.91M | 22.30M | 21.21M | 22.20M | 17.62M | 26.17M | 27.32M | 32.13M | 43.18M | 45.91M | 45.84M | 52.72M | 45.57M | 90.71M | 34.49M | 38.94M | 40.48M | 38.69M | 64.73M | 74.25M | 176.72M | 168.52M | 148.09M | 151.59M | 160.48M | 122.45M | 127.92M | 118.05M | 139.25M | 160.07M | 168.95M | 163.97M | 191.53M | 211.71M | 243.51M | 281.33M | 331.37M | 278.25M | 210.81M | 127.57M | 200.15M |
|
Receivables - Net
|
| | 1.19M | | 2.52M | 2.24M | 2.05M | 2.64M | 3.04M | 2.71M | 2.51M | 3.81M | 4.23M | 3.42M | 3.39M | 4.54M | 5.55M | 5.49M | 5.52M | 7.97M | 8.18M | 8.04M | 7.56M | 9.62M | 12.66M | 9.42M | 10.06M | 12.52M | 14.97M | 12.18M | 12.60M | 16.15M | 16.18M | 14.88M | 16.50M | 17.42M | 20.03M | 20.36M | 20.71M | 26.18M | 25.69M | 25.58M | 24.35M | 27.46M | 32.54M | 34.35M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 4.30M | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | | | | | |
|
Receivables
|
| | 1.19M | | 2.52M | 2.24M | 2.05M | 2.64M | 3.04M | 2.71M | 2.51M | 3.81M | 4.23M | 3.42M | 3.39M | 8.84M | 5.55M | 5.49M | 5.52M | 7.97M | 8.18M | 8.04M | 7.56M | 9.62M | 12.66M | 9.42M | 10.06M | 12.52M | 14.97M | 12.18M | 12.60M | 16.15M | 16.18M | 14.88M | 16.50M | 17.42M | 20.03M | 20.36M | 27.71M | 26.18M | 25.69M | 25.58M | 24.35M | 27.46M | 32.54M | 34.35M |
|
Prepaid Assets
|
| | 1.20M | | 1.83M | 2.57M | 3.16M | 4.44M | 3.81M | 3.96M | 3.54M | 3.13M | 3.75M | 4.39M | 4.55M | 5.25M | 6.25M | 10.92M | 11.78M | 15.09M | 16.95M | 16.15M | 15.54M | 18.36M | 15.84M | 15.72M | 20.78M | 20.84M | 23.31M | 24.71M | 23.55M | 25.50M | 22.16M | 22.66M | 24.90M | 25.52M | 25.48M | 27.99M | 39.94M | 36.98M | 41.77M | 38.19M | 32.81M | 33.74M | 37.03M | 68.27M |
|
Current Assets
|
| | 7.81M | | 74.28M | 44.72M | 27.51M | 28.30M | 29.05M | 24.29M | 32.22M | 34.27M | 40.11M | 50.99M | 53.84M | 55.63M | 64.53M | 61.97M | 108.00M | 57.55M | 64.06M | 64.67M | 61.79M | 92.71M | 102.74M | 201.85M | 199.35M | 181.45M | 189.87M | 197.38M | 158.59M | 169.57M | 156.38M | 176.79M | 201.47M | 211.88M | 209.48M | 239.88M | 272.36M | 306.67M | 348.80M | 395.14M | 335.40M | 272.01M | 197.13M | 302.76M |
|
Property, Plant & Equipment (Net)
|
| | 2.62M | | 3.56M | 4.12M | 6.11M | 6.96M | 7.14M | 6.87M | 7.08M | 6.63M | 6.67M | 7.00M | 6.70M | 6.46M | 6.53M | 6.70M | 6.87M | 7.17M | 7.93M | 9.84M | 14.74M | 22.54M | 26.32M | 26.57M | 26.44M | 26.53M | 27.32M | 28.18M | 30.48M | 30.58M | 28.27M | 27.63M | 26.11M | 25.79M | 26.64M | 27.13M | 28.36M | 27.71M | 26.70M | 25.48M | 24.48M | 23.41M | 22.64M | 22.90M |
|
Long-Term Investments
|
| | | | | 23.70M | 34.42M | 30.91M | 28.98M | 31.93M | 26.69M | 24.93M | 25.64M | 20.42M | 22.40M | 21.97M | 22.55M | 19.86M | 11.26M | 6.30M | 3.59M | 4.70M | 12.09M | 6.68M | 5.93M | 5.13M | 6.77M | 11.81M | 11.54M | 9.29M | 61.08M | 45.85M | 49.91M | 45.20M | 25.16M | 12.72M | | | | | | | 2.03M | | 77.03M | 77.03M |
|
Goodwill
|
| | 5.00M | | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 15.55M | 15.55M | 57.50M | 58.52M | 58.39M | 58.42M | 58.42M | 58.42M | 56.15M | 56.15M | 56.15M | 56.15M | 56.15M | 56.15M | 56.15M | 56.15M | 56.06M | 56.06M | 56.06M | 56.06M | 56.06M | 56.06M | 56.06M | 56.06M | 56.06M | 96.41M | 96.41M | 96.41M | 96.41M |
|
Intangibles
|
| | 5.51M | | 7.39M | 8.92M | 10.02M | 11.24M | 12.80M | 14.43M | 15.54M | 16.36M | 16.79M | 17.32M | 17.61M | 18.06M | 18.39M | 19.17M | 20.48M | 26.64M | 24.66M | 27.62M | 30.02M | 32.59M | 35.22M | 33.54M | 35.46M | 37.55M | 39.23M | 40.71M | 41.21M | 39.28M | 37.50M | 36.00M | 35.31M | 30.47M | 26.86M | 24.02M | 21.56M | 18.97M | 17.34M | 16.33M | 49.06M | 46.50M | 43.94M | 41.38M |
|
Goodwill & Intangibles
|
| | 10.51M | | 14.13M | 15.65M | 16.76M | 17.98M | 19.54M | 21.17M | 22.28M | 23.10M | 23.52M | 24.06M | 24.35M | 24.80M | 25.13M | 34.72M | 36.03M | 84.14M | 83.18M | 86.01M | 88.45M | 91.01M | 93.64M | 89.69M | 91.61M | 93.70M | 95.37M | 96.86M | 97.36M | 95.42M | 93.64M | 92.06M | 91.38M | 86.53M | 82.92M | 80.08M | 77.62M | 75.03M | 73.41M | 72.39M | 145.47M | 142.91M | 140.35M | 137.79M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | 21.70M | 23.20M | 27.57M | 27.21M | 40.71M | 14.83M | 12.18M | 13.40M | 12.77M | 12.83M | | | | | | | | | | | | | 76.91M | 82.45M | 90.09M | 59.79M |
|
Other Non-Current Assets
|
| | 0.88M | | 1.05M | 1.08M | 1.18M | 1.27M | 1.24M | 1.29M | 1.22M | 1.20M | 1.24M | 1.22M | 1.24M | 3.81M | 4.08M | 6.76M | 7.69M | 7.03M | 6.19M | 6.30M | 6.28M | 6.41M | 6.35M | 6.01M | 6.21M | 6.62M | 7.19M | 7.39M | 7.09M | 7.47M | 8.59M | 8.84M | 8.79M | 8.72M | 8.42M | 8.73M | 8.91M | 10.60M | 12.18M | 12.54M | 9.48M | 13.32M | 11.27M | 11.88M |
|
Non-Current Assets
|
| | 17.63M | | 24.01M | 49.47M | 62.98M | 61.28M | 60.70M | 64.72M | 60.36M | 58.62M | 59.48M | 54.76M | 56.41M | 58.44M | 59.43M | 74.22M | 67.74M | 143.03M | 162.03M | 169.16M | 198.31M | 200.72M | 217.61M | 184.42M | 190.13M | 197.25M | 209.21M | 210.01M | 249.42M | 230.46M | 219.04M | 208.09M | 179.75M | 158.82M | 141.88M | 138.72M | 136.53M | 132.10M | 130.52M | 128.15M | 291.28M | 292.72M | 370.27M | 337.70M |
|
Assets
|
| | 25.43M | | 98.30M | 94.19M | 90.48M | 89.58M | 89.75M | 89.01M | 92.58M | 92.89M | 99.58M | 105.75M | 110.25M | 114.06M | 123.96M | 136.19M | 175.74M | 200.58M | 226.09M | 233.83M | 260.10M | 293.43M | 320.35M | 386.27M | 389.48M | 378.70M | 399.07M | 407.39M | 408.02M | 400.03M | 375.43M | 384.88M | 381.22M | 370.70M | 351.36M | 378.60M | 408.89M | 438.77M | 479.32M | 523.30M | 626.68M | 564.73M | 567.40M | 640.47M |
|
Accounts Payables
|
| | 2.09M | | 3.06M | 2.40M | 2.37M | 1.47M | 1.09M | 0.57M | 0.94M | 0.70M | 0.40M | 1.16M | 0.61M | 1.10M | 1.84M | 1.11M | 1.48M | 1.56M | 1.58M | 1.54M | 1.93M | 2.51M | 3.40M | 3.59M | 1.04M | 2.26M | 2.41M | 2.49M | 1.70M | 4.81M | 1.34M | 1.51M | 2.47M | 0.74M | 1.53M | 1.35M | 1.14M | 1.53M | 1.26M | 0.51M | 2.38M | 4.93M | 3.25M | 4.11M |
|
Payables
|
| | 2.09M | | 3.06M | 2.40M | 2.37M | 1.47M | 1.09M | 0.57M | 0.94M | 0.70M | 0.40M | 1.16M | 0.61M | 1.10M | 1.84M | 1.11M | 1.48M | 1.56M | 1.58M | 1.54M | 1.93M | 2.51M | 3.40M | 3.59M | 1.04M | 2.26M | 2.41M | 2.49M | 1.70M | 4.81M | 1.34M | 1.51M | 2.47M | 0.74M | 1.53M | 1.35M | 1.14M | 1.53M | 1.26M | 0.51M | 2.38M | 4.93M | 3.25M | 4.11M |
|
Accumulated Expenses
|
| | 3.15M | | 5.63M | 6.52M | 5.16M | 5.52M | 6.24M | 4.96M | 7.55M | 5.63M | 8.05M | 8.17M | 10.71M | 7.49M | 8.77M | 7.71M | 12.38M | 10.79M | 13.63M | 13.10M | 17.76M | 11.83M | 18.57M | 18.38M | 18.89M | 20.05M | 27.50M | 25.79M | 30.07M | 25.15M | 26.76M | 29.50M | 34.38M | 47.09M | 31.45M | 42.09M | 35.57M | 29.20M | 31.96M | 33.62M | 30.16M | 21.77M | 25.78M | 52.32M |
|
Other Accumulated Expenses
|
| | 2.80M | | 0.60M | 0.57M | 1.08M | 1.14M | 1.63M | 1.38M | 1.19M | 1.40M | 1.55M | 1.08M | 1.22M | 1.13M | 1.75M | 1.30M | 1.45M | 11.10M | 12.07M | 13.09M | 11.14M | 5.64M | 5.09M | 4.61M | 4.45M | 4.76M | 4.20M | 4.91M | 7.59M | 5.90M | 7.74M | 10.60M | 8.89M | 13.97M | 9.69M | 10.72M | 11.34M | 11.79M | 13.71M | 14.66M | 16.09M | 16.17M | 20.45M | 24.77M |
|
Short term Debt
|
| | | | 0.23M | | | | | | | | | | | | | | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.52M | 1.83M | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | 13.57M | 9.10M | 2.60M | 0.07M | 0.19M | 0.14M | | | | | | 13.48M | | | | | | | | | |
|
Current Deferred Revenue
|
| | 3.77M | | 4.26M | 4.44M | 4.95M | 5.66M | 6.10M | 6.63M | 7.64M | 8.70M | 8.04M | 7.51M | 7.08M | 5.75M | 3.79M | 3.17M | 3.41M | 4.04M | 3.93M | 4.16M | 4.60M | 5.73M | 5.10M | 2.46M | 2.26M | 3.13M | 3.21M | 2.74M | 2.51M | 3.69M | 3.08M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 13.53M | | 18.06M | 17.24M | 16.91M | 17.83M | 18.81M | 17.79M | 21.36M | 20.95M | 23.04M | 23.83M | 23.91M | 20.36M | 21.91M | 20.78M | 28.21M | 38.16M | 41.82M | 42.27M | 47.47M | 38.65M | 47.31M | 56.15M | 49.80M | 43.04M | 48.78M | 49.20M | 52.64M | 54.02M | 54.72M | 57.77M | 61.34M | 79.83M | 74.71M | 74.15M | 69.77M | 56.06M | 63.35M | 63.70M | 63.28M | 58.61M | 67.59M | 100.43M |
|
Non-Current Debt
|
| | | | 9.32M | | | | | | | | | | | | | | 48.60M | 48.29M | 47.98M | 47.68M | 47.38M | 49.00M | 49.00M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 63.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | 25.53M | | | 10.13M | 29.98M | 9.11M | 8.12M | 7.87M | 32.08M | | | | | | | | 16.48M | | | | 35.75M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 23.08M | 22.48M | 23.43M | 36.14M | 36.92M | 36.05M | 34.78M | 41.99M | 41.44M | 55.50M | 58.33M | 57.61M | 56.98M | 57.49M | 57.06M | 53.59M | 48.39M | 42.61M | 44.16M | 44.74M | 44.27M | 43.32M | 41.54M | 37.48M | 36.33M | 35.18M | 34.53M |
|
Other Non-Current Liabilities
|
| | 0.20M | | 0.44M | 0.63M | 0.88M | 1.75M | 1.86M | 1.75M | 1.54M | 1.46M | 1.37M | 1.24M | 1.26M | 1.16M | 1.07M | 7.04M | 7.08M | 0.01M | 0.01M | 0.02M | 0.01M | | | 2.72M | | | | | 2.26M | 2.29M | 1.67M | 1.99M | 4.09M | 5.05M | 11.14M | 0.69M | | 3.05M | 5.11M | 8.37M | 6.63M | 7.68M | 8.99M | 6.63M |
|
Total Non-Current Liabilities
|
| | 13.54M | | 27.38M | 17.24M | 16.91M | 17.83M | 18.81M | 17.79M | 21.36M | 20.95M | 23.04M | 23.83M | 23.91M | 20.36M | 21.91M | 20.78M | 76.81M | 105.51M | 107.87M | 108.39M | 128.14M | | | 99.04M | | | | | 108.38M | 109.00M | 108.76M | 111.02M | 111.58M | 125.08M | 114.27M | 115.25M | | 96.53M | 102.80M | 102.10M | 100.76M | 94.93M | 102.77M | 134.97M |
|
Total Liabilities
|
| | 13.73M | | 27.82M | 17.86M | 17.78M | 19.58M | 20.67M | 19.54M | 22.90M | 22.40M | 24.42M | 25.07M | 25.17M | 21.53M | 22.98M | 27.83M | 83.89M | 105.53M | 107.88M | 108.41M | 128.15M | 168.55M | 175.85M | 101.76M | 103.56M | 92.91M | 111.81M | 115.69M | 110.64M | 111.29M | 110.44M | 113.01M | 115.67M | 130.13M | 125.41M | 115.94M | 111.58M | 99.58M | 107.91M | 110.47M | 107.39M | 102.61M | 111.76M | 141.60M |
|
Total Debt
|
| | | | 9.55M | | | | | | | | | | | | | | 49.81M | 49.50M | 49.19M | 48.88M | 48.58M | 50.52M | 50.83M | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | -51.47M | | 70.48M | 76.33M | 72.70M | 70.00M | 69.08M | 69.47M | 69.68M | 70.49M | 75.17M | 80.68M | 85.08M | 92.54M | 100.98M | 108.36M | 91.85M | 95.06M | 118.22M | 125.42M | 131.95M | 124.88M | 144.50M | 284.52M | 285.92M | 285.78M | 287.27M | 291.70M | 297.38M | 288.74M | 264.99M | 271.87M | 265.55M | 240.57M | 225.95M | 262.66M | 297.31M | 339.19M | 371.41M | 412.83M | 519.29M | 462.12M | 455.65M | 498.87M |
|
Shareholder's Equity
|
| | -51.47M | | 70.48M | 76.33M | 72.70M | 70.00M | 69.08M | 69.47M | 69.68M | 70.49M | 75.17M | 80.68M | 85.08M | 92.54M | 100.98M | 108.36M | 91.85M | 95.06M | 118.22M | 125.42M | 131.95M | 124.88M | 144.50M | 284.52M | 285.92M | 285.78M | 287.27M | 291.70M | 297.38M | 288.74M | 264.99M | 271.87M | 265.55M | 240.57M | 225.95M | 262.66M | 297.31M | 339.19M | 371.41M | 412.83M | 519.29M | 462.12M | 455.65M | 498.87M |
|
Liabilities and Shareholders Equity
|
| | 25.43M | | 98.30M | 94.19M | 90.48M | 89.58M | 89.75M | 89.01M | 92.58M | 92.89M | 99.58M | 105.75M | 110.25M | 114.06M | 123.96M | 136.19M | 175.74M | 200.58M | 226.09M | 233.83M | 260.10M | 293.43M | 320.35M | 386.27M | 389.48M | 378.70M | 399.07M | 407.39M | 408.02M | 400.03M | 375.43M | 384.88M | 381.22M | 370.70M | 351.36M | 378.60M | 408.89M | 438.77M | 479.32M | 523.30M | 626.68M | 564.73M | 567.40M | 640.47M |
|
Treasury Shares
|
| | 0.17M | | 0.16M | 0.14M | 0.12M | 0.37M | 0.47M | 0.48M | 0.50M | 0.63M | 0.63M | 0.62M | 0.37M | 0.68M | 0.63M | 0.62M | 0.37M | 370.00M | | 0.37M | 0.37M | 0.05M | 0.42M | 0.42M | 0.05M | 0.56M | 0.50M | 0.58M | 0.84M | 0.96M | 1.13M | 1.19M | 1.16M | 1.62M | 1.33M | 1.21M | 0.94M | | | 0.90M | 0.79M | 0.45M | 0.24M | |
|
Retained Earnings
|
| | -53.01M | | -60.03M | -64.79M | -68.68M | -72.28M | -74.55M | -75.67M | -76.96M | -76.30M | -73.51M | -69.82M | -67.25M | -59.96M | -52.49M | -46.97M | -44.32M | -40.59M | -17.44M | -12.46M | -8.03M | -6.05M | 13.21M | 150.88M | 150.37M | 150.85M | 152.87M | 152.73M | 151.40M | 137.11M | 107.14M | 102.98M | 83.28M | 48.17M | 29.27M | 55.71M | 85.98M | 124.64M | 154.31M | 187.31M | 290.05M | 321.43M | 357.41M | 391.06M |