|
Cash & Equivalents
|
1.99M | 0.70M | 0.84M | 1.07M | 1.38M | 2.03M | 6.08M | 1.07M | 1.19M | 1.49M | 2.75M | 2.18M | 1.59M | 3.29M | 3.11M | 3.94M | 1.67M | 2.00M | 1.64M | 0.32M | 0.27M | 0.21M | 0.12M | 1.16M | 0.55M | 0.28M | 0.29M | 12.77M | 2.29M | 30.42M | 27.46M | 27.79M | 25.81M | 46.84M | 19.19M | 15.44M | 16.59M | 14.66M | 12.58M | 28.83M | 20.78M | 29.26M | 12.94M | 28.58M | 24.29M | 20.29M | 11.51M |
|
Cash & Current Investments
|
1.99M | 0.70M | 0.84M | 1.07M | 1.38M | 2.03M | 6.08M | 1.07M | 1.19M | 1.49M | 2.75M | 2.18M | 1.59M | 3.29M | 3.11M | 3.94M | 1.67M | 2.00M | 1.64M | 0.32M | 0.27M | 0.21M | 0.12M | 1.16M | 0.55M | 0.28M | 0.29M | 12.77M | 2.29M | 30.42M | 27.46M | 27.79M | 25.81M | 46.84M | 19.19M | 15.44M | 16.59M | 14.66M | 12.58M | 28.83M | 20.78M | 29.26M | 12.94M | 28.58M | 24.29M | 20.29M | 11.51M |
|
Receivables - Net
|
| | | 0.05M | 1.03M | 0.97M | 0.98M | 1.48M | 1.49M | 1.60M | 3.31M | 3.04M | 3.22M | 2.98M | 3.69M | 3.90M | 4.21M | 3.43M | 3.72M | 5.29M | 4.88M | 5.16M | 4.25M | 4.67M | 4.47M | 6.18M | 6.60M | 8.11M | 8.95M | 13.05M | 13.89M | 13.36M | 13.88M | 18.13M | 18.82M | 5.10M | 14.38M | 15.60M | 15.20M | 4.81M | 4.90M | 5.54M | 5.22M | 3.85M | 3.87M | 3.48M | 4.59M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | | | 12.03M | 12.65M | 15.87M | 15.88M | 5.10M | 13.23M | 12.78M | 12.90M | 4.81M | 4.90M | 5.54M | 5.22M | 3.35M | 3.87M | 3.48M | |
|
Receivables
|
| | | 0.05M | 1.03M | 0.97M | 0.98M | 1.48M | 1.49M | 1.60M | 3.31M | 3.04M | 3.22M | 2.98M | 3.69M | 3.90M | 4.71M | 3.43M | 3.72M | 5.29M | 4.88M | 5.16M | 4.25M | 4.67M | 4.47M | 6.18M | 6.60M | 8.11M | 8.95M | 13.05M | 13.89M | 25.39M | 26.53M | 34.00M | 34.70M | 10.20M | 27.61M | 28.37M | 28.10M | 9.62M | 9.80M | 11.08M | 10.44M | 7.20M | 7.75M | 6.96M | 4.59M |
|
Inventory
|
| | | 0.03M | 0.02M | 0.01M | 0.01M | 0.12M | 0.11M | 0.16M | 0.17M | 0.27M | 0.35M | 0.26M | 0.17M | 0.08M | 0.08M | 0.26M | 0.32M | 0.17M | 0.26M | 0.31M | 0.70M | 0.78M | 0.63M | 0.52M | 0.62M | 0.49M | 0.53M | 0.49M | 0.78M | 0.51M | 0.72M | 1.91M | 1.26M | 1.17M | 4.12M | 5.16M | 5.06M | 0.66M | 0.57M | 0.55M | 0.41M | 0.45M | 0.35M | 0.28M | 0.30M |
|
Prepaid Assets
|
| | | 0.26M | 0.26M | 0.23M | 0.23M | 0.34M | 0.28M | 0.26M | 1.30M | 1.50M | 1.84M | 1.65M | 1.60M | 1.33M | 1.23M | 1.23M | 1.34M | 1.30M | 1.17M | 1.52M | 1.56M | 1.07M | 0.93M | 1.42M | 1.44M | 1.26M | 2.01M | 2.27M | 1.90M | 2.59M | 3.42M | 3.55M | 4.52M | 2.26M | 3.64M | 3.02M | 3.44M | 8.55M | 6.83M | 6.08M | 2.56M | 2.87M | 3.37M | 3.20M | 13.36M |
|
Current Assets
|
| | | 2.65M | 2.75M | 3.30M | 7.41M | 3.10M | 3.15M | 3.54M | 7.56M | 7.25M | 7.27M | 8.44M | 8.97M | 9.66M | 7.60M | 7.07M | 7.02M | 7.09M | 6.59M | 7.20M | 6.63M | 7.68M | 35.20M | 32.93M | 21.21M | 45.60M | 44.33M | 74.66M | 67.25M | 86.58M | 110.60M | 119.28M | 114.98M | 159.91M | 162.54M | 143.07M | 124.48M | 169.47M | 149.51M | 154.01M | 220.43M | 356.81M | 286.38M | 234.69M | 204.51M |
|
Property, Plant & Equipment (Net)
|
| | | 0.28M | 0.25M | 0.24M | 0.22M | 0.41M | 0.40M | 0.42M | 0.50M | 1.15M | 1.18M | 1.18M | 1.11M | 1.23M | 1.29M | 1.30M | 1.24M | 1.54M | 2.00M | 2.19M | 2.33M | 2.21M | 2.24M | 2.00M | 1.76M | 1.88M | 1.81M | 3.06M | 2.76M | 5.22M | 6.31M | 6.81M | 7.83M | 6.43M | 10.08M | 10.37M | 10.64M | 7.87M | 8.47M | 8.51M | 8.28M | 8.28M | 8.66M | 8.62M | 8.76M |
|
Goodwill
|
| | | | | | | 6.26M | 6.26M | 6.26M | 15.30M | 15.53M | 15.52M | 15.53M | 15.00M | 15.01M | 15.01M | 15.01M | 18.40M | 17.50M | 17.44M | 17.44M | 17.44M | 17.44M | 26.56M | 26.27M | 26.26M | 26.26M | 31.45M | 75.51M | 75.86M | 67.30M | 91.00M | 96.66M | 107.56M | 99.11M | 116.28M | 116.03M | 115.96M | 68.70M | 68.70M | 68.70M | 71.29M | 73.96M | 73.96M | 73.96M | 86.11M |
|
Intangibles
|
| | | 2.84M | 2.65M | 2.45M | 2.26M | 9.71M | 5.95M | 9.71M | 17.16M | 17.63M | 17.63M | 17.63M | 17.54M | 17.61M | 17.61M | 17.61M | 17.81M | 18.61M | 18.60M | 18.60M | 18.60M | 18.60M | 27.30M | 27.30M | 27.30M | 27.07M | 33.16M | 51.70M | 52.62M | 53.48M | 70.46M | 87.39M | 102.95M | 72.25M | 78.81M | 75.53M | 72.47M | 63.85M | 63.22M | 93.38M | 97.78M | 64.55M | 61.65M | 58.74M | 82.39M |
|
Goodwill & Intangibles
|
| | | 2.84M | 2.65M | 2.45M | 2.26M | 15.98M | 12.21M | 15.97M | 32.45M | 33.15M | 33.15M | 33.15M | 32.55M | 32.61M | 32.61M | 32.61M | 36.21M | 36.11M | 36.04M | 36.04M | 36.04M | 36.04M | 53.86M | 53.57M | 53.56M | 53.33M | 64.62M | 127.21M | 128.47M | 120.78M | 161.46M | 184.06M | 210.51M | 171.36M | 195.09M | 191.56M | 188.43M | 132.55M | 131.92M | 162.07M | 169.07M | 138.51M | 135.60M | 132.70M | 168.50M |
|
Other Non-Current Assets
|
| | | | | | | | 0.01M | 0.02M | 0.03M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.42M | 0.80M | 0.77M | 0.46M | 0.47M | 0.10M | 0.04M | 0.04M | 0.32M | 0.48M | 2.23M | 0.61M | 15.23M | 2.27M | 3.45M | 21.06M | 12.40M | 11.98M | 11.88M | 3.22M | 3.65M | 3.69M | 3.84M | 3.95M | 4.11M | 4.22M | 4.13M |
|
Non-Current Assets
|
| | | 3.19M | 2.96M | 2.76M | 2.48M | 12.98M | 12.61M | 12.29M | 28.16M | 28.90M | 28.28M | 27.63M | 26.37M | 25.95M | 25.43M | 24.87M | 27.83M | 27.38M | 27.56M | 27.53M | 27.02M | 26.13M | 43.51M | 41.88M | 40.85M | 40.22M | 50.77M | 113.83M | 115.09M | 116.73M | 161.21M | 168.92M | 194.66M | 201.19M | 217.56M | 213.91M | 210.94M | 150.60M | 150.62M | 148.59M | 152.29M | 157.19M | 154.73M | 150.94M | 187.56M |
|
Assets
|
| | | 5.84M | 5.70M | 6.06M | 9.89M | 16.09M | 15.76M | 15.83M | 35.73M | 36.15M | 35.55M | 36.06M | 35.33M | 35.62M | 33.03M | 31.94M | 34.84M | 34.47M | 34.15M | 34.73M | 33.64M | 33.82M | 78.71M | 74.80M | 62.06M | 85.82M | 95.10M | 188.49M | 182.34M | 203.31M | 271.80M | 288.20M | 309.64M | 361.10M | 380.10M | 356.97M | 335.43M | 320.07M | 300.14M | 302.60M | 372.73M | 514.00M | 441.10M | 385.62M | 392.08M |
|
Accounts Payables
|
| | | 0.56M | 0.47M | 0.55M | 0.69M | 1.10M | 1.23M | 1.50M | 2.21M | 2.71M | 2.56M | 2.11M | 1.71M | 1.67M | 1.85M | 1.41M | 1.70M | 1.53M | 2.18M | 2.12M | 2.09M | 2.67M | 1.94M | 2.42M | 2.54M | 1.58M | 2.28M | 1.89M | 1.58M | 1.91M | 2.74M | 2.91M | 4.03M | 2.94M | 5.69M | 5.82M | 3.94M | 1.74M | 0.76M | 2.13M | 1.01M | 1.29M | 0.75M | 1.27M | 1.30M |
|
Notes Payables
|
| | | | | | | 0.35M | 0.10M | 0.11M | 1.55M | 3.45M | 3.45M | 1.45M | 1.97M | 4.31M | 0.99M | 1.00M | 0.75M | 0.75M | 0.75M | 0.84M | 0.94M | 1.03M | 4.70M | 4.90M | 5.10M | 5.46M | 2.97M | 8.09M | 8.72M | 8.89M | 7.82M | 5.20M | 4.50M | 4.73M | 5.71M | 3.83M | 4.22M | 2.57M | 2.82M | 15.70M | 10.79M | 12.31M | 11.90M | 3.28M | 1.91M |
|
Payables
|
| | | 0.56M | 0.47M | 0.55M | 0.69M | 1.45M | 1.33M | 1.61M | 3.76M | 6.16M | 6.01M | 3.56M | 3.67M | 5.98M | 2.84M | 2.40M | 2.45M | 2.28M | 2.93M | 2.97M | 3.03M | 3.70M | 6.63M | 7.32M | 7.64M | 7.03M | 5.25M | 9.99M | 10.30M | 10.81M | 10.56M | 8.11M | 8.53M | 7.68M | 11.41M | 9.65M | 8.16M | 4.31M | 3.57M | 17.82M | 11.80M | 13.60M | 12.65M | 4.55M | 3.21M |
|
Accumulated Expenses
|
| | | 0.10M | 0.03M | 0.08M | 0.07M | 0.14M | 0.16M | 0.24M | 0.08M | 0.08M | 0.34M | 0.41M | 0.45M | 0.47M | 0.22M | 0.34M | 0.37M | 0.35M | 0.23M | 0.24M | 0.46M | 0.71M | 0.85M | 1.10M | 1.18M | 1.19M | 1.52M | 1.93M | 1.81M | 2.48M | 3.24M | 2.58M | 2.55M | 2.28M | 3.34M | 2.82M | 2.89M | 3.42M | 3.22M | 3.21M | 3.31M | 2.92M | 3.61M | 1.59M | 2.67M |
|
Other Accumulated Expenses
|
| | | 0.36M | 0.36M | 0.33M | 0.40M | 0.54M | 0.55M | 0.64M | 0.72M | 0.71M | 0.86M | 1.00M | 0.98M | 0.99M | 0.82M | 0.94M | 1.08M | 1.13M | 1.13M | 0.99M | 1.32M | 0.71M | 1.82M | 1.49M | 1.96M | 0.94M | 1.43M | 2.05M | 1.11M | 0.86M | 1.83M | 2.48M | 2.25M | 1.10M | 3.98M | 4.33M | 4.96M | 6.56M | 5.68M | 4.14M | 0.79M | 1.38M | 1.06M | 1.32M | 1.77M |
|
Short term Debt
|
| | | | | | 0.50M | 0.50M | 0.50M | 0.56M | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 2.16M | | | 0.28M | 4.00M | 4.00M | | | | 2.75M | 3.88M | 3.88M | 2.10M | 1.91M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 1.55M | 1.70M | 1.78M | 1.83M | 1.99M | 1.69M | 1.72M |
|
Current Deferred Revenue
|
| | | 1.96M | 2.05M | 2.22M | 2.52M | 4.79M | 4.86M | 4.70M | 9.67M | 9.68M | 10.29M | 9.61M | 10.31M | 10.06M | 10.04M | 9.37M | 9.46M | 10.64M | 10.27M | 10.41M | 10.12M | 10.80M | 10.52M | 9.34M | 8.90M | 9.25M | 9.27M | 11.03M | 12.06M | 13.08M | 12.15M | 12.23M | 12.11M | 2.89M | 11.36M | 11.69M | 12.36M | 5.50M | 3.53M | 3.77M | 3.58M | 4.42M | 1.60M | 1.28M | 1.50M |
|
Total Current Liabilities
|
| | | 2.97M | 2.90M | 3.18M | 4.18M | 7.42M | 7.41M | 7.74M | 14.23M | 16.63M | 17.50M | 14.59M | 15.41M | 17.50M | 13.93M | 13.05M | 13.35M | 14.40M | 14.55M | 14.61M | 14.93M | 15.93M | 48.43M | 43.77M | 31.95M | 41.39M | 48.01M | 53.42M | 48.51M | 69.55M | 96.93M | 77.26M | 97.13M | 148.47M | 155.04M | 137.78M | 120.85M | 151.61M | 135.03M | 143.50M | 219.95M | 348.60M | 279.04M | 219.85M | 187.16M |
|
Non-Current Debt
|
| | | | | | 1.70M | 3.97M | 4.35M | 4.38M | 13.05M | 15.89M | 15.67M | 15.44M | 14.69M | 12.70M | 14.25M | 14.06M | 15.96M | 14.38M | 14.50M | 13.93M | 12.94M | 12.26M | 26.69M | 26.07M | 25.46M | 24.58M | 28.16M | 68.24M | 66.98M | 66.97M | 106.77M | 106.42M | 108.57M | 106.63M | 114.33M | 112.84M | 112.47M | 24.14M | 22.46M | 17.86M | 12.91M | 12.22M | 10.68M | 10.09M | 32.80M |
|
Convertible Debt
|
| | | | | | 1.40M | 1.25M | 0.30M | 0.30M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.12M | 0.10M | 0.14M | 0.15M | 0.17M | 0.17M | 0.17M | 0.01M | 0.20M | 0.01M | 0.72M | 0.63M | 0.76M | 0.67M | 0.59M | 0.54M | 0.47M | 0.34M | 0.83M | 0.77M | 0.95M | 0.94M | 1.54M | 0.84M | 0.77M | 0.61M | 1.41M | 1.45M | 1.12M | 1.07M | 1.04M | 1.00M | 0.83M | 0.78M | 0.78M | 0.47M | 0.32M | 0.25M | 0.21M | 0.16M | 0.11M | 0.09M | 0.07M | 0.05M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.35M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | -0.04M | | | | -0.14M | | | | -0.37M | | | | -0.50M | | | | | | | | | | | | 1.07M | | 2.37M | 2.20M | 13.61M | 1.78M | 2.19M | 1.97M | 11.76M | 0.34M | 0.41M | 0.36M | 12.10M | 0.98M | 1.25M | 1.45M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94M | 5.55M | 8.01M | 7.62M | 5.37M | 7.06M | 6.05M | 6.76M |
|
Other Non-Current Liabilities
|
| | | 0.03M | 0.01M | 0.01M | 0.00M | 0.83M | 0.03M | 0.03M | 0.03M | 0.47M | 0.44M | 0.45M | 0.42M | 0.44M | 0.45M | 0.45M | 0.74M | 0.74M | 0.68M | 0.63M | 0.58M | 0.96M | 0.41M | 0.36M | 0.32M | 0.83M | 0.16M | 0.16M | 1.01M | 0.82M | 2.35M | 1.03M | 0.95M | 0.44M | 7.11M | 6.47M | 6.01M | 0.14M | 0.07M | 0.22M | 2.75M | 1.16M | 0.59M | 0.59M | 3.04M |
|
Total Non-Current Liabilities
|
| | | 0.14M | 3.00M | 3.33M | 7.18M | 6.61M | 4.84M | 4.87M | 18.73M | 17.36M | 16.93M | 17.40M | 15.75M | 13.90M | 15.37M | 15.10M | 17.23M | 15.60M | 15.53M | 15.39M | 14.29M | 14.17M | 28.04M | 27.98M | 26.62M | 26.18M | 28.93M | 69.81M | 69.44M | 69.98M | 110.20M | 110.85M | 112.72M | 110.11M | 124.00M | 122.28M | 120.92M | 30.88M | 28.69M | 25.01M | 22.68M | 19.75M | 17.42M | 16.35M | 42.98M |
|
Total Liabilities
|
| | | 3.11M | 3.01M | 3.33M | 7.18M | | | | | | | | | | | | | | | | | 30.10M | 76.47M | 71.75M | 58.57M | 67.58M | 76.94M | 123.23M | 117.95M | 139.54M | 207.13M | 188.12M | 209.85M | 258.58M | 279.04M | 260.06M | 241.78M | 182.49M | 163.72M | 168.51M | 242.63M | 368.35M | 296.45M | 236.20M | 230.14M |
|
Total Debt
|
| | | | | | 2.20M | 4.47M | 4.85M | 4.93M | 13.05M | 15.89M | 15.67M | 15.44M | 14.69M | 12.70M | 14.25M | 14.06M | 15.96M | 14.38M | 14.50M | 13.93M | 12.94M | 12.26M | 26.69M | 26.07M | 25.46M | 24.58M | 28.16M | 68.24M | 66.98M | 66.97M | 109.15M | 108.58M | 108.57M | 106.63M | 114.61M | 116.84M | 116.47M | 24.14M | 22.46M | 17.86M | 15.65M | 16.11M | 14.56M | 12.18M | 34.70M |
|
Common Equity
|
| | | 2.72M | 2.69M | 2.73M | 2.71M | 2.06M | 3.52M | 3.22M | 2.77M | 2.16M | 1.13M | 4.08M | 4.17M | 4.22M | 3.74M | 3.79M | 4.26M | 4.47M | 4.07M | 4.73M | 4.42M | 3.72M | 2.24M | 3.05M | 3.48M | 18.25M | 18.15M | 65.26M | 64.38M | 63.77M | 64.67M | 100.09M | 99.79M | 102.52M | 101.06M | 96.92M | 93.65M | 137.58M | 136.42M | 134.09M | 130.10M | 145.65M | 144.65M | 149.42M | 161.94M |
|
Shareholder's Equity
|
| | | 2.72M | 2.69M | 2.73M | 2.71M | 2.06M | 3.52M | 3.22M | 2.77M | 2.16M | 1.13M | 4.08M | 4.17M | 4.22M | 3.74M | 3.79M | 4.26M | 4.47M | 4.07M | 4.73M | 4.42M | 3.72M | 2.24M | 3.05M | 3.48M | 18.25M | 18.15M | 65.26M | 64.38M | 63.77M | 64.67M | 100.09M | 99.79M | 102.52M | 101.06M | 96.92M | 93.65M | 137.58M | 136.42M | 134.09M | 130.10M | 145.65M | 144.65M | 149.42M | 161.94M |
|
Liabilities and Shareholders Equity
|
| | | 5.84M | 5.70M | 6.06M | 9.89M | 16.09M | 15.76M | 15.83M | 35.73M | 36.15M | 35.55M | 36.06M | 35.33M | 35.62M | 33.03M | 31.94M | 34.84M | 34.47M | 34.15M | 34.73M | 33.64M | 33.82M | 78.71M | 74.80M | 62.06M | 85.82M | 95.10M | 188.49M | 182.34M | 203.31M | 271.80M | 288.20M | 309.64M | 361.10M | 380.10M | 356.97M | 335.43M | 320.07M | 300.14M | 302.60M | 372.73M | 514.00M | 441.10M | 385.62M | 392.08M |
|
Treasury Shares
|
| | | 0.26M | 0.26M | 0.26M | 0.26M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.42M | 0.38M | 0.38M | 0.38M |
|
Retained Earnings
|
| | | -263.54M | -263.60M | -263.57M | -263.55M | -264.19M | -265.04M | -265.36M | -266.59M | -267.22M | -268.32M | -268.89M | -268.78M | -268.88M | -269.41M | -269.40M | -269.24M | -269.15M | -269.63M | -269.53M | -270.11M | -270.90M | -272.46M | -272.32M | -272.01M | -271.88M | -272.93M | -274.77M | -276.05M | -277.60M | -278.02M | -281.79M | -285.37M | -283.64M | -286.54M | -291.50M | -294.86M | -253.64M | -255.41M | -259.35M | -264.11M | -269.95M | -271.55M | -267.79M | -262.46M |