|
Cash & Equivalents
|
29.32M | 30.33M | 36.71M | 31.22M | 55.84M | 74.17M | 71.35M | 59.47M | 136.11M | 307.02M | 462.89M | 466.84M | 433.57M | 413.88M | 370.49M | 319.68M | 283.49M | 237.68M | 391.88M | 327.94M | 323.47M | 311.92M | 348.89M | 288.40M | 260.33M | 237.18M | 237.03M | 216.95M | 196.47M | 180.36M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 55.00M | 55.00M | 55.00M | 55.00M | 38.50M | 55.00M | 55.00M |
|
Cash & Current Investments
|
29.32M | 30.33M | 36.71M | 31.22M | 55.84M | 74.17M | 71.35M | 59.47M | 136.11M | 307.02M | 462.89M | 466.84M | 433.57M | 413.88M | 370.49M | 319.68M | 283.49M | 237.68M | 391.88M | 327.94M | 323.47M | 311.92M | 348.89M | 343.40M | 315.33M | 292.18M | 292.03M | 255.45M | 251.47M | 235.36M |
|
Receivables - Net
|
| | 4.48M | | 5.82M | 2.62M | 2.18M | 2.35M | 2.83M | 2.45M | 2.12M | 2.01M | 2.16M | 2.02M | 3.37M | 3.69M | 2.25M | 2.04M | 2.76M | 92.48M | 2.80M | 38.22M | 32.06M | 27.06M | 24.09M | 30.20M | 3.97M | 14.57M | 17.20M | 7.95M |
|
Receivables - Other
|
0.40M | | 4.48M | | 5.82M | 2.62M | 2.18M | 2.35M | 2.83M | 2.45M | 2.12M | 2.01M | 2.16M | 2.02M | 3.37M | 3.69M | 2.25M | 2.04M | 2.76M | 92.48M | 2.80M | 38.22M | 32.06M | 27.06M | 24.09M | 30.20M | 3.97M | 14.57M | 17.20M | 7.95M |
|
Receivables
|
| | 8.96M | | 11.63M | 5.25M | 4.36M | 4.70M | 5.66M | 4.89M | 4.25M | 4.01M | 4.33M | 4.03M | 6.73M | 7.38M | 4.49M | 4.09M | 5.53M | 184.97M | 5.60M | 76.44M | 64.13M | 54.11M | 48.17M | 60.40M | 7.95M | 29.14M | 34.41M | 15.90M |
|
Prepaid Assets
|
| | 0.64M | | 1.68M | 2.61M | 0.76M | 1.94M | 3.06M | 4.63M | 2.77M | 1.15M | 2.30M | 5.07M | 5.10M | 3.64M | 5.77M | 6.96M | 8.69M | 4.14M | 3.97M | 8.13M | 7.52M | 5.33M | 7.59M | 8.44M | 9.98M | 8.77M | 5.83M | 5.89M |
|
Current Assets
|
| | 41.83M | | 63.34M | 79.41M | 74.29M | 63.76M | 142.00M | 314.10M | 467.79M | 470.00M | 438.04M | 420.97M | 378.96M | 327.00M | 291.50M | 246.68M | 403.33M | 424.56M | 385.24M | 393.27M | 386.59M | 375.79M | 347.01M | 330.82M | 305.98M | 278.79M | 274.50M | 249.20M |
|
Property, Plant & Equipment (Net)
|
| | 1.98M | | 1.99M | 2.07M | 2.35M | 2.57M | 2.61M | 3.45M | 3.38M | 3.43M | 3.41M | 4.84M | 5.64M | 7.53M | 8.95M | 11.35M | 12.41M | 12.63M | 12.72M | 12.71M | 12.43M | 11.76M | 11.18M | 10.35M | 9.53M | 8.87M | 8.09M | 7.42M |
|
Long-Term Investments
|
| | 0.29M | | | 0.30M | 0.26M | 0.10M | | | | 1.25M | 0.92M | 0.67M | 0.52M | 0.13M | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 2.07M | 2.08M | 2.08M | 2.08M | 2.08M | 2.09M | 2.12M | 2.13M | 22.13M | 55.00M | 1.89M | 1.89M | 1.89M | 1.89M | 18.39M | 1.89M | 1.89M |
|
Non-Current Assets
|
| | 2.37M | | 7.60M | 7.81M | 7.85M | 8.35M | 7.93M | 8.42M | 8.67M | 11.47M | 10.78M | 13.57M | 13.85M | 14.98M | 45.51M | 46.95M | 47.05M | 46.31M | 45.40M | 64.38M | 42.81M | 43.06M | 41.60M | 39.83M | 38.09M | 52.99M | 34.77M | 33.14M |
|
Assets
|
| | 44.20M | | 70.94M | 87.22M | 82.14M | 72.10M | 149.94M | 322.52M | 476.46M | 481.47M | 448.81M | 434.54M | 392.81M | 341.99M | 337.01M | 293.63M | 450.39M | 470.86M | 430.65M | 457.65M | 429.40M | 418.85M | 388.61M | 370.65M | 344.07M | 331.79M | 309.27M | 282.34M |
|
Accounts Payables
|
| | 2.40M | | 3.19M | 4.01M | 5.79M | 3.78M | 4.39M | 6.48M | 10.77M | 5.60M | 10.08M | 8.27M | 10.06M | 10.01M | 5.76M | 17.96M | 7.45M | 19.34M | 13.62M | 18.36M | 5.28M | 9.14M | 13.90M | 10.13M | 7.19M | 6.18M | 10.62M | 5.49M |
|
Payables
|
| | 2.40M | | 3.19M | 4.01M | 5.79M | 3.78M | 4.39M | 6.48M | 10.77M | 5.60M | 10.08M | 8.27M | 10.06M | 10.01M | 5.76M | 17.96M | 7.45M | 19.34M | 13.62M | 18.36M | 5.28M | 9.14M | 13.90M | 10.13M | 7.19M | 6.18M | 10.62M | 5.49M |
|
Accumulated Expenses
|
| | 3.91M | | 3.50M | 6.68M | 7.13M | 9.78M | 11.88M | 15.84M | 19.39M | 29.80M | 42.61M | 52.36M | 23.52M | 19.97M | 33.61M | 25.53M | 30.23M | 32.29M | 28.76M | 28.55M | 31.88M | 34.77M | 35.45M | 32.40M | 38.78M | 30.56M | 24.63M | 19.38M |
|
Other Accumulated Expenses
|
| | 0.67M | | 1.25M | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | 1.25M | 3.12M | 5.00M | 18.48M | 22.47M | 24.26M | 27.02M | 27.70M | 60.66M | | | | | | | | | | | |
|
Current Leases
|
| | | | 0.78M | 0.80M | 0.83M | 1.47M | 1.34M | 1.20M | 1.63M | 1.44M | 1.43M | 1.48M | 1.54M | 1.65M | 3.42M | 3.78M | 3.88M | 3.99M | 4.09M | 4.20M | 4.31M | 4.27M | 3.92M | 3.44M | 3.55M | 3.67M | 4.03M | 4.12M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | 1.29M | 1.40M | | 0.48M | 0.64M | 0.98M | | | | | | |
|
Current Deferred Revenue
|
| | 6.27M | | 9.73M | 11.00M | 8.40M | 8.10M | 6.77M | 5.70M | 18.11M | 17.94M | 18.07M | 57.62M | 43.48M | 53.06M | 26.35M | 4.66M | 28.65M | 38.49M | 47.96M | 40.77M | 44.83M | 71.52M | 42.36M | 26.94M | 19.51M | 12.67M | 11.26M | 6.83M |
|
Total Current Liabilities
|
| | 12.58M | | 16.41M | 21.69M | 21.32M | 21.65M | 23.05M | 28.01M | 49.52M | 53.33M | 70.77M | 118.24M | 99.54M | 107.31M | 92.74M | 75.85M | 126.98M | 90.13M | 90.34M | 87.68M | 81.99M | 115.43M | 91.72M | 69.46M | 65.49M | 49.41M | 46.52M | 31.70M |
|
Non-Current Debt
|
| | 9.91M | | 9.98M | 10.02M | 14.99M | 15.03M | 15.06M | 15.08M | 13.85M | 58.15M | 56.31M | 42.34M | 40.63M | 39.23M | 35.76M | 32.04M | | | | 20.00M | | | | | | 15.00M | | |
|
Non-Current Deffered Revenue
|
| | 7.53M | | 17.65M | 14.55M | 15.18M | 13.81M | 14.01M | 13.64M | 12.51M | 11.31M | 9.85M | 8.50M | 19.93M | 6.64M | 5.59M | 5.18M | 20.07M | 20.57M | 25.73M | 41.91M | 42.50M | 11.79M | 11.34M | 13.34M | 12.60M | 9.63M | 8.77M | 4.22M |
|
Operating Leases
|
| | | | 5.28M | 5.07M | 4.85M | 4.63M | 4.39M | 4.16M | 4.03M | 5.71M | 5.36M | 4.93M | 4.50M | 4.06M | 32.20M | 31.22M | 30.22M | 29.19M | 28.11M | 27.02M | 25.91M | 27.65M | 26.96M | 25.99M | 25.00M | 23.99M | 22.93M | 21.86M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 0.36M | 0.88M | 1.39M | | | | 3.68M | 2.80M | 1.73M | 1.29M | 0.98M | 0.50M | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 128.50M | 142.29M | 174.02M | | | | 144.28M | 177.27M | 139.89M | 144.18M | 176.61M | 150.39M | | | | | | | |
|
Total Liabilities
|
| | 30.56M | | 49.32M | 51.32M | 56.35M | 55.12M | 56.51M | 60.89M | 79.90M | 128.86M | 143.16M | 175.41M | 164.60M | 157.24M | 166.30M | 147.96M | 180.07M | 141.62M | 145.47M | 177.59M | 150.89M | 154.88M | 130.03M | 108.79M | 103.09M | 98.03M | 78.22M | 57.78M |
|
Total Debt
|
| | 9.91M | | 9.98M | 10.02M | 14.99M | 15.03M | 15.06M | 15.08M | 15.10M | 61.27M | 61.31M | 60.83M | 63.11M | 63.49M | 62.78M | 59.74M | 60.66M | | | 20.00M | | | | | | 15.00M | | |
|
Common Equity
|
17.80M | 14.15M | 13.64M | 6.35M | 21.62M | 35.90M | 25.79M | 16.98M | 93.42M | 261.63M | 396.55M | 352.61M | 305.65M | 259.13M | 228.21M | 184.75M | 170.72M | 145.67M | 270.31M | 329.25M | 285.18M | 280.06M | 278.51M | 263.97M | 258.58M | 261.87M | 240.98M | 233.76M | 231.05M | 224.56M |
|
Shareholder's Equity
|
17.80M | 14.15M | 13.64M | 6.35M | 21.62M | 35.90M | 25.79M | 16.98M | 93.42M | 261.63M | 396.55M | 352.61M | 305.65M | 259.13M | 228.21M | 184.75M | 170.72M | 145.67M | 270.31M | 329.25M | 285.18M | 280.06M | 278.51M | 263.97M | 258.58M | 261.87M | 240.98M | 233.76M | 231.05M | 224.56M |
|
Liabilities and Shareholders Equity
|
| | 44.20M | | 70.94M | 87.22M | 82.14M | 72.10M | 149.94M | 322.52M | 476.46M | 481.47M | 448.81M | 434.54M | 392.81M | 341.99M | 337.01M | 293.63M | 450.39M | 470.86M | 430.65M | 457.65M | 429.40M | 418.85M | 388.61M | 370.65M | 344.07M | 331.79M | 309.27M | 282.34M |
|
Retained Earnings
|
| | -44.87M | | -53.25M | -60.68M | -71.70M | -81.44M | -91.71M | -112.71M | -143.82M | -200.20M | -254.74M | -308.83M | -347.50M | -398.70M | -420.22M | -455.50M | -338.14M | -287.40M | -339.94M | -356.20M | -367.90M | -394.70M | -411.90M | -418.80M | -448.81M | -462.88M | -472.06M | -485.51M |
|
Treasury Shares
|
| | 0.04M | | -0.04M | -0.04M | | | | | | | | | | | | | | | | | 0.02M | | | | 0.02M | | | |