|
Cash & Equivalents
|
27.63M | 31.74M | 31.14M | 34.76M | 77.65M | 72.29M | 73.76M | 60.88M | 50.36M | 107.27M | 94.93M | 75.35M | 81.10M | 165.55M | 159.75M | 149.16M | 256.15M | 251.09M | 112.46M | 114.75M | 131.28M | 127.12M | 100.80M | 106.80M | 76.19M | 51.80M | 148.13M | 198.68M | 171.53M | 130.76M | 149.35M | 170.11M | 120.79M | 99.19M | 118.55M | 134.98M | 112.21M | 125.25M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.78M | 0.73M | 2.05M | 47.86M | 55.80M | 65.43M | 38.73M | 9.65M | | 28.34M | 40.80M | 41.31M | 64.72M | 72.55M | 66.31M |
|
Cash & Current Investments
|
27.63M | 31.74M | 31.14M | 34.76M | 77.65M | 72.29M | 73.76M | 60.88M | 50.36M | 107.27M | 94.93M | 75.35M | 81.10M | 165.55M | 159.75M | 149.16M | 256.15M | 251.09M | 112.46M | 114.75M | 131.28M | 127.12M | 101.59M | 107.57M | 76.91M | 53.85M | 196.00M | 254.48M | 236.96M | 169.49M | 159.00M | 170.11M | 149.13M | 139.99M | 159.86M | 199.70M | 184.75M | 191.56M |
|
Receivables - Net
|
| | 46.81M | | 46.96M | 41.40M | 55.31M | 52.52M | 64.92M | 62.46M | 79.38M | 81.01M | 70.38M | 70.79M | 70.41M | 65.15M | 71.85M | 89.22M | 97.28M | 87.42M | 82.30M | 110.22M | 130.00M | 121.63M | 120.42M | 143.38M | 165.96M | 147.58M | 134.02M | 133.55M | 171.56M | 129.32M | 131.69M | 140.21M | 195.07M | 136.04M | 151.20M | 172.62M |
|
Receivables - Other
|
| | | | | | | | | | 14.40M | 12.50M | | | 22.80M | 23.40M | 20.80M | 18.40M | 20.10M | 17.40M | 16.20M | 13.40M | 14.01M | 15.60M | 15.20M | 15.30M | 14.26M | 14.93M | 12.94M | 12.11M | 12.97M | 11.56M | 9.94M | 11.03M | 13.58M | 9.20M | 10.59M | 10.95M |
|
Receivables
|
| | 46.81M | | 46.96M | 41.40M | 55.31M | 52.52M | 64.92M | 62.46M | 93.78M | 93.51M | 70.38M | 70.79M | 93.21M | 88.55M | 92.65M | 107.62M | 117.38M | 104.82M | 98.50M | 123.62M | 144.01M | 137.23M | 135.62M | 158.69M | 180.22M | 162.51M | 146.96M | 145.66M | 184.53M | 140.88M | 141.63M | 151.24M | 208.65M | 145.24M | 161.79M | 183.56M |
|
Prepaid Assets
|
| | 3.28M | | 5.84M | 6.32M | 7.03M | 7.09M | 6.37M | 6.00M | 21.29M | 20.26M | 7.71M | 10.20M | 32.95M | 26.47M | 26.29M | 25.91M | 27.95M | 28.48M | 28.07M | 26.21M | 26.78M | 30.35M | 31.52M | 31.98M | 28.09M | 36.56M | 32.72M | 51.23M | 49.53M | 56.09M | 48.26M | 45.48M | 43.98M | 41.31M | 41.15M | 41.10M |
|
Current Assets
|
| | 88.38M | | 137.61M | 127.72M | 145.22M | 129.74M | 132.54M | 188.10M | 209.63M | 191.72M | 176.68M | 265.01M | 277.66M | 255.47M | 369.41M | 382.51M | 365.42M | 367.42M | 373.14M | 346.57M | 338.26M | 338.66M | 315.39M | 297.98M | 422.50M | 471.59M | 436.36M | 385.37M | 414.36M | 389.88M | 363.99M | 360.47M | 435.54M | 411.90M | 411.68M | 439.41M |
|
Property, Plant & Equipment (Net)
|
| | 3.10M | | 2.87M | 2.74M | 2.66M | 3.36M | 3.21M | 3.29M | 7.54M | 23.34M | 36.82M | 40.02M | 39.55M | 38.33M | 37.44M | 36.41M | 35.40M | 34.68M | 34.06M | 34.28M | 36.91M | 38.53M | 38.54M | 38.69M | 41.85M | 45.88M | 44.51M | 42.44M | 42.68M | 42.56M | 40.84M | 39.19M | 37.11M | 36.33M | 34.80M | 33.17M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | 36.12M | 22.32M | 7.05M | | 12.04M | 8.18M | 2.02M | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | 4.35M | 4.44M | 4.64M | 4.86M | 4.65M | 4.71M | 27.41M | 27.80M | 27.27M | 25.60M | 24.05M | 26.35M | 26.71M | 26.62M | 25.99M | 27.11M | 26.52M | 26.30M | 27.46M | 25.55M | 26.55M | 28.76M | 28.83M |
|
Intangibles
|
| | | | | | | | | | | | | | | 1.85M | 1.79M | 1.76M | 1.74M | 1.57M | 1.48M | 8.53M | 7.14M | 6.62M | 5.84M | 5.14M | 5.25M | 4.95M | 4.56M | 4.09M | 3.89M | 3.43M | 3.04M | 2.79M | 2.24M | 2.03M | 1.88M | 1.57M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | 6.20M | 6.23M | 6.40M | 6.61M | 6.22M | 6.19M | 35.94M | 34.94M | 33.89M | 31.44M | 29.18M | 31.60M | 31.66M | 31.18M | 30.08M | 31.00M | 29.95M | 29.34M | 30.25M | 27.80M | 28.58M | 30.64M | 30.40M |
|
Long-Term Deferred Tax
|
| | 0.01M | | 0.01M | 0.11M | 0.28M | 0.24M | 0.24M | 0.25M | 0.33M | 0.33M | 0.45M | 0.56M | 0.49M | 0.46M | 0.58M | 0.65M | 0.49M | 0.48M | 0.61M | 0.99M | 1.02M | 1.99M | 2.04M | 2.52M | 1.94M | 1.60M | 2.47M | 2.69M | 3.45M | 3.83M | 4.37M | 4.83M | 4.13M | 4.39M | 5.18M | 5.14M |
|
Other Non-Current Assets
|
| | 0.38M | | 0.40M | 0.41M | 0.51M | 0.53M | 0.60M | 0.57M | 15.09M | 0.56M | 0.58M | 0.56M | | 7.36M | 5.85M | | | | | 3.24M | 2.37M | 2.33M | 2.23M | 2.82M | 3.29M | 3.06M | 3.17M | 41.02M | 36.28M | 31.97M | 26.96M | 28.36M | 24.84M | 21.60M | 18.13M | 15.11M |
|
Non-Current Assets
|
| | 14.35M | | 15.05M | 14.60M | 15.83M | 16.06M | 17.72M | 18.76M | 23.55M | 39.78M | 51.75M | 54.21M | 93.82M | 103.99M | 101.95M | 109.95M | 147.10M | 133.17M | 120.78M | 147.80M | 166.25M | 163.85M | 154.24M | 156.59M | 171.72M | 173.22M | 176.00M | 211.67M | 213.15M | 205.48M | 190.60M | 189.44M | 185.50M | 181.00M | 179.07M | 172.32M |
|
Assets
|
| | 102.74M | | 152.67M | 142.33M | 161.05M | 145.80M | 150.26M | 206.86M | 233.18M | 231.51M | 228.43M | 319.23M | 371.49M | 359.46M | 471.36M | 492.46M | 512.52M | 500.60M | 493.92M | 494.37M | 504.52M | 502.51M | 469.63M | 454.56M | 594.21M | 644.82M | 612.36M | 597.04M | 627.50M | 595.36M | 554.58M | 549.91M | 621.04M | 592.90M | 590.75M | 611.74M |
|
Accounts Payables
|
| | 5.06M | | 7.78M | 2.71M | 5.23M | 2.71M | 8.89M | 6.62M | 9.25M | 6.36M | 10.17M | 5.32M | 5.22M | 3.58M | 4.13M | 4.63M | 2.97M | 4.19M | 5.02M | 9.90M | 5.77M | 4.48M | 6.78M | 5.08M | 8.00M | 3.87M | 7.10M | 5.96M | 6.17M | 9.88M | 5.74M | 6.93M | 4.32M | 6.57M | 8.88M | 8.61M |
|
Payables
|
| | 5.06M | | 7.78M | 2.71M | 5.23M | 2.71M | 8.89M | 6.62M | 9.25M | 6.36M | 10.17M | 5.32M | 5.22M | 3.58M | 4.13M | 4.63M | 2.97M | 4.19M | 5.02M | 9.90M | 5.77M | 4.48M | 6.78M | 5.08M | 8.00M | 3.87M | 7.10M | 5.96M | 6.17M | 9.88M | 5.74M | 6.93M | 4.32M | 6.57M | 8.88M | 8.61M |
|
Accumulated Expenses
|
| | 9.55M | | 9.09M | 9.74M | 12.07M | 8.93M | 13.64M | 13.53M | 13.80M | 12.28M | 12.07M | 11.46M | 10.69M | 10.07M | 13.18M | 16.61M | 22.98M | 20.92M | 25.70M | 28.73M | 35.13M | 27.83M | 29.33M | 35.41M | 40.72M | 31.44M | 34.63M | 33.87M | 38.00M | 28.98M | 33.84M | 31.17M | 34.22M | 26.49M | 34.41M | 38.68M |
|
Other Accumulated Expenses
|
| | 0.44M | | 1.89M | 0.57M | 1.18M | 1.42M | 1.54M | 0.90M | 2.37M | 2.10M | 1.85M | 2.07M | 1.40M | 1.16M | 0.59M | 0.32M | 0.94M | 0.51M | 0.01M | 0.08M | 1.07M | 1.10M | 0.58M | 2.60M | 3.12M | 4.76M | 4.29M | 1.12M | 1.89M | 2.56M | 1.41M | 2.80M | 1.09M | 2.52M | 1.95M | 2.10M |
|
Short term Debt
|
| | 6.11M | | | | | | | | | | | | | | | | | | | | | | | | 2.74M | 65.43M | 65.43M | 65.43M | 66.37M | 7.10M | 8.35M | 9.60M | 9.60M | 9.60M | 9.60M | 12.10M |
|
Current Leases
|
| | | | | | | | | | | | 1.17M | 1.43M | 3.84M | 3.75M | 5.43M | 6.59M | 6.92M | 7.66M | 7.85M | 6.61M | 8.11M | 8.13M | 7.99M | 7.43M | 8.68M | 8.98M | 9.88M | 11.00M | 11.70M | 12.22M | 12.32M | 12.47M | 12.38M | 12.80M | 13.05M | 13.11M |
|
Current Taxes
|
| | 0.36M | | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 52.00M | | 55.60M | 57.18M | 70.17M | 68.75M | 72.90M | 83.05M | 95.52M | 100.06M | 97.56M | 100.50M | 82.20M | 81.28M | 87.55M | 96.90M | 116.26M | 107.89M | 113.81M | 122.83M | 152.60M | 146.23M | 151.27M | 161.15M | 200.32M | 198.65M | 195.90M | 197.84M | 240.69M | 226.16M | 222.93M | 227.57M | 287.24M | 262.53M | 275.71M | 283.77M |
|
Total Current Liabilities
|
| | 76.02M | | 79.80M | 76.19M | 95.11M | 88.88M | 103.44M | 110.69M | 128.40M | 132.92M | 133.39M | 128.68M | 112.28M | 108.85M | 119.74M | 132.89M | 155.89M | 146.96M | 159.66M | 178.42M | 215.72M | 206.43M | 212.33M | 224.39M | 270.25M | 323.76M | 324.95M | 323.25M | 371.17M | 293.93M | 293.69M | 298.47M | 354.76M | 330.38M | 347.36M | 370.13M |
|
Capital Leases
|
| | | | | | | | | | | | 2.50M | 2.76M | 2.38M | 2.00M | 1.56M | 1.19M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 13.89M | | | | | | | | | | | | | | | | | | | | | | | | 115.38M | 143.73M | 142.87M | 142.02M | 140.22M | 248.03M | 245.62M | 243.22M | 240.83M | 238.43M | 236.03M | 233.63M |
|
Non-Current Deffered Revenue
|
| | 18.11M | | 17.21M | 14.58M | 18.92M | 17.05M | 14.51M | 13.76M | 16.14M | 14.99M | 21.50M | 22.60M | 7.14M | 5.68M | 4.59M | 4.37M | 3.89M | 2.70M | 2.90M | 2.04M | 2.43M | 1.89M | 1.79M | 3.41M | 5.56M | 4.75M | 3.73M | 3.24M | 4.70M | 5.22M | 4.70M | 3.37M | 5.48M | 3.94M | 10.80M | 8.32M |
|
Preferred Stock Liabilities
|
| | 37.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 7.34M | | 0.03M | 0.04M | 6.35M | 0.01M | 0.01M | 0.01M | 7.19M | 0.04M | 0.02M | 0.14M | 24.32M | 0.42M | 0.44M | 0.46M | 26.64M | 0.07M | 0.04M | 0.08M | 27.78M | 0.10M | 0.09M | 0.15M | 31.30M | 0.10M | 0.09M | 0.09M | 32.43M | 0.00M | | | 25.84M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | 48.25M | 48.53M | 49.57M | 58.32M | 58.12M | 58.24M | 58.04M | 56.20M | 56.89M | 56.10M | 55.20M | 60.14M | 65.91M | 65.05M | 69.95M | 71.34M | 70.77M | 69.58M | 68.12M | 66.74M | 64.57M | 64.32M | 62.86M | 60.88M |
|
Other Non-Current Liabilities
|
| | 1.92M | | 1.74M | 1.62M | 1.40M | 1.23M | 0.23M | 0.59M | 15.40M | 19.26M | | | | | 2.09M | 4.07M | 4.88M | 4.74M | 4.78M | 7.76M | 3.46M | 3.38M | 3.16M | 0.96M | | | | | | 0.49M | 0.43M | 0.38M | 0.43M | 0.37M | 0.49M | 0.43M |
|
Total Non-Current Liabilities
|
| | 108.90M | | 97.05M | 90.80M | 114.12M | 105.94M | 117.97M | 124.46M | 144.59M | 147.95M | | | | | 170.47M | 190.65M | 211.04M | 200.29M | 212.78M | 230.13M | 267.14M | 256.38M | 261.41M | 280.66M | | | | | | 604.53M | 599.80M | 599.34M | 653.25M | 624.27M | 644.00M | 659.84M |
|
Total Liabilities
|
| | 110.81M | | 98.78M | 92.42M | 115.53M | 107.17M | 118.20M | 125.05M | 159.99M | 167.21M | 170.66M | 166.42M | 166.25M | 161.73M | 172.56M | 194.71M | 215.92M | 205.03M | 217.57M | 237.89M | 270.60M | 259.76M | 264.57M | 281.62M | 448.51M | 528.42M | 531.72M | 528.94M | 575.16M | 605.02M | 600.24M | 599.71M | 653.68M | 624.64M | 644.49M | 660.28M |
|
Total Debt
|
| | 20.00M | | | | | | | | | | | | | | | | | | | | | | | | 118.12M | 209.16M | 208.31M | 207.45M | 206.59M | 255.12M | 253.97M | 252.82M | 250.42M | 248.02M | 245.62M | 245.72M |
|
Common Equity
|
| | -63.49M | | 53.88M | 49.90M | 45.52M | 38.63M | 32.06M | 81.82M | 73.19M | 64.29M | 57.77M | 152.81M | 205.24M | 197.73M | 298.80M | 297.74M | 296.61M | 295.56M | 276.35M | 256.48M | 233.92M | 242.76M | 205.06M | 172.94M | 145.70M | 116.40M | 80.63M | 68.10M | 52.34M | -9.66M | -45.66M | -49.80M | -32.64M | -31.75M | -53.74M | -48.54M |
|
Shareholder's Equity
|
| | -63.49M | | 53.88M | 49.90M | 45.52M | 38.63M | 32.06M | 81.82M | 73.19M | 64.29M | 57.77M | 152.81M | 205.24M | 197.73M | 298.80M | 297.74M | 296.61M | 295.56M | 276.35M | 256.48M | 233.92M | 242.76M | 205.06M | 172.94M | 145.70M | 116.40M | 80.63M | 68.10M | 52.34M | -9.66M | -45.66M | -49.80M | -32.64M | -31.75M | -53.74M | -48.54M |
|
Liabilities and Shareholders Equity
|
| | 102.74M | | 152.67M | 142.33M | 161.05M | 145.80M | 150.26M | 206.86M | 233.18M | 231.51M | 228.43M | 319.23M | 371.49M | 359.46M | 471.36M | 492.46M | 512.52M | 500.60M | 493.92M | 494.37M | 504.52M | 502.51M | 469.63M | 454.56M | 594.21M | 644.82M | 612.36M | 597.04M | 627.50M | 595.36M | 554.58M | 549.91M | 621.04M | 592.90M | 590.75M | 611.74M |
|
Treasury Shares
|
| | | | | 0.04M | 0.73M | 0.85M | 0.88M | 1.02M | 1.18M | 0.96M | 1.00M | 0.97M | 1.02M | 1.07M | 1.12M | 1.11M | 1.17M | 1.13M | 1.13M | 1.24M | 1.21M | 1.34M | 1.38M | 1.42M | 1.19M | | | | 1.08M | 1.32M | 1.21M | 1.13M | 1.32M | | 0.30M | 0.64M |
|
Retained Earnings
|
| | -64.83M | | -83.04M | -89.32M | -96.19M | -105.74M | -116.71M | -131.74M | -145.64M | -163.18M | -172.57M | -185.00M | -135.41M | -147.08M | -158.90M | -162.51M | -168.89M | -182.48M | -206.30M | -231.69M | -257.53M | -280.69M | -330.04M | -374.04M | -408.45M | -445.28M | -487.63M | -509.89M | -519.89M | -552.82M | -596.41M | -598.51M | -612.15M | -613.33M | -613.64M | -605.82M |