|
Cash & Equivalents
|
| 4.65M | 5.66M | 15.14M | | 15.14M | 4.28M | 7.30M | | 6.23M | | | 8.79M | | 16.37M | | 13.09M | | 28.75M | | 28.75M | | 25.64M | | 9.58M | | 10.78M | | 19.32M | | 9.71M | | 16.91M | | | 13.11M | | 7.14M | | 8.53M | | | 8.01M | | 11.06M | | 17.07M | | 13.89M | | 11.88M | 7.22M | 18.23M | 14.57M | 6.47M | 7.46M |
|
Short-term Investments
|
| | | 0.50M | | | 17.16M | 14.52M | | 17.49M | | | 13.11M | | 5.20M | | 15.02M | | 18.02M | | 10.02M | | 47.14M | | 85.53M | | 69.57M | | 53.76M | | 50.83M | | 28.15M | | | 122.96M | | 116.62M | | 102.56M | | | 88.92M | | 72.29M | | 44.30M | | 25.05M | | 47.44M | 72.35M | 61.40M | 56.48M | 58.53M | 51.91M |
|
Cash & Current Investments
|
| 4.65M | 5.66M | 15.64M | | 15.14M | 21.44M | 21.82M | | 23.72M | | | 21.89M | | 21.57M | | 28.11M | | 46.77M | | 38.77M | | 72.78M | | 95.11M | | 80.34M | | 73.09M | | 60.53M | | 45.06M | | | 136.07M | | 123.77M | | 111.09M | | | 96.92M | | 83.35M | | 61.37M | | 38.94M | | 59.32M | 79.57M | 79.63M | 71.06M | 65.00M | 59.36M |
|
Receivables - Net
|
0.40M | 0.62M | 0.41M | 0.72M | 0.78M | 1.81M | 0.69M | 0.02M | 0.84M | 1.26M | 0.54M | 0.66M | | | | | | | | | | | | | | | 7.80M | | | | | | | | | | | 2.00M | | | 2.02M | | | | | | | | 61.00M | | | | | | | |
|
Receivables - Other
|
| | | 0.05M | | | | 5.00M | | | | | | | 0.03M | | | | 0.06M | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.40M | 0.62M | 0.41M | 0.77M | 0.78M | 1.81M | 0.69M | 5.02M | 0.84M | 1.26M | 0.54M | 0.66M | | | | | | | | | | | | | | | 7.80M | | | | | | | | | | | 2.00M | | | 2.02M | | | | | | | | 61.00M | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.09M | 3.01M | 2.87M | 2.77M | 2.57M | 2.42M | 2.35M | 2.12M | 1.95M | 1.86M | 1.83M | 1.75M | 1.61M | 1.43M | 1.33M | 3.08M | 3.06M | 2.95M | 2.84M | 2.76M | 2.68M | 2.60M |
|
Prepaid Assets
|
| 0.62M | 0.41M | 0.72M | | | 0.69M | 0.55M | | 1.26M | | | 0.65M | 0.61M | 0.69M | 0.71M | 0.74M | 1.92M | 1.89M | 0.78M | 0.76M | 1.27M | 0.72M | 1.26M | 1.47M | 1.89M | 1.35M | 1.18M | 1.33M | 1.24M | 1.15M | 1.36M | 1.43M | 0.91M | 1.09M | 1.09M | 1.25M | 2.66M | 1.74M | 2.66M | 4.03M | 5.30M | 4.70M | 2.82M | 2.42M | 2.12M | 2.87M | 2.76M | 2.53M | 4.26M | 4.80M | 2.12M | 2.74M | 3.15M | 3.77M | 2.83M |
|
Current Assets
|
9.53M | 11.55M | 10.11M | 24.31M | 23.93M | 23.26M | 22.28M | 28.08M | 26.47M | 25.08M | 22.30M | 25.74M | 22.64M | 20.76M | 25.57M | 30.31M | 33.66M | 51.85M | 53.22M | 121.85M | 117.17M | 110.11M | 75.10M | 68.55M | 98.12M | 77.10M | 91.00M | 82.72M | 75.91M | 69.34M | 62.68M | 55.85M | 47.54M | 39.37M | 122.28M | 137.15M | 134.14M | 129.09M | 121.09M | 113.75M | 112.28M | 112.12M | 101.98M | 91.04M | 86.12M | 76.44M | 69.40M | 60.27M | 114.58M | 105.57M | 102.13M | 114.83M | 106.00M | 106.89M | 97.64M | 88.92M |
|
Property, Plant & Equipment (Net)
|
0.97M | 0.85M | 0.72M | 0.73M | 0.69M | 0.64M | 0.63M | 0.58M | 0.56M | 0.52M | 0.53M | 0.48M | 0.70M | 1.07M | 1.25M | 1.18M | 1.23M | 1.14M | 1.21M | 1.60M | 2.01M | 2.35M | 2.73M | 2.70M | 2.86M | 2.74M | 6.03M | 6.32M | 6.17M | 6.07M | 5.96M | 5.64M | 5.26M | 4.92M | 2.18M | 2.02M | 1.88M | 1.71M | 1.60M | 1.72M | 1.62M | 1.67M | 1.60M | 1.65M | 1.53M | 1.46M | 1.35M | 1.23M | 1.22M | 1.12M | 1.03M | 0.95M | 0.85M | 0.95M | 0.84M | 0.78M |
|
Long-Term Investments
|
1.28M | 1.10M | 1.20M | 5.14M | 7.10M | 5.05M | 6.76M | 7.80M | 7.40M | 6.57M | 5.69M | 6.27M | 6.26M | 5.89M | 1.73M | 1.88M | 1.92M | 2.01M | 2.13M | 2.16M | 2.26M | 2.08M | 2.02M | 2.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.25M | 1.07M | 1.17M | 0.16M | 0.15M | 0.14M | 0.15M | 1.51M | 0.10M | 0.10M | 0.09M | 0.10M | 0.09M | 0.09M | 1.73M | 0.10M | 0.10M | 0.10M | 2.13M | 2.16M | 0.15M | 2.08M | 2.02M | 0.54M | 0.55M | 2.13M | 2.18M | 2.27M | 0.99M | 2.41M | 2.40M | 2.60M | 1.05M | 2.69M | 2.43M | 0.62M | 2.60M | 0.67M | 2.83M | 0.68M | 3.13M | 3.11M | 0.36M | 2.91M | 0.36M | 2.76M | 0.61M | 2.77M | 0.36M | 2.99M | | 3.15M | 3.07M | 2.87M | 3.26M | 3.42M |
|
Non-Current Assets
|
2.25M | 1.96M | 1.92M | 5.88M | 7.79M | 5.70M | 7.38M | 8.38M | 7.96M | 7.09M | 6.22M | 6.75M | 7.35M | 7.31M | 3.34M | 3.32M | 3.35M | 3.54M | 3.50M | 3.89M | 4.37M | 4.52M | 39.89M | 39.93M | 5.13M | 19.98M | 8.31M | 8.68M | 8.55M | 8.57M | 8.46M | 8.33M | 8.08M | 7.72M | 8.86M | 8.77M | 9.22M | 9.23M | 8.89M | 9.06M | 9.01M | 8.81M | 8.33M | 8.33M | 8.05M | 7.88M | 7.66M | 7.34M | 6.75M | 8.13M | 8.03M | 8.69M | 9.00M | 8.55M | 8.88M | 8.93M |
|
Assets
|
11.78M | 13.51M | 12.03M | 30.18M | 31.71M | 28.95M | 29.67M | 36.46M | 34.43M | 32.18M | 28.52M | 32.49M | 29.99M | 28.07M | 28.91M | 33.63M | 37.01M | 55.39M | 56.71M | 125.74M | 121.54M | 114.63M | 114.99M | 108.48M | 103.26M | 97.08M | 99.31M | 91.41M | 84.46M | 77.91M | 71.14M | 64.18M | 55.62M | 47.09M | 131.15M | 145.92M | 143.36M | 138.32M | 129.97M | 122.82M | 121.30M | 120.93M | 110.31M | 99.37M | 94.18M | 84.32M | 77.06M | 67.61M | 121.33M | 113.70M | 110.17M | 123.52M | 115.00M | 115.44M | 106.53M | 97.84M |
|
Accounts Payables
|
1.29M | 0.94M | 0.99M | 1.16M | 1.54M | 1.08M | 0.90M | 1.93M | 1.60M | 0.97M | 1.38M | 2.10M | 1.21M | 1.75M | 0.94M | | 1.22M | | 1.73M | | 2.36M | | 2.89M | | 2.78M | | 4.54M | | 3.10M | | 3.47M | | 2.95M | | | 5.68M | | 7.80M | | 8.68M | | | 8.32M | | 9.21M | | 8.51M | | 3.50M | | 2.47M | | 1.84M | | 1.79M | |
|
Payables
|
1.29M | 0.94M | 0.99M | 1.16M | 1.54M | 1.08M | 0.90M | 1.93M | 1.60M | 0.97M | 1.38M | 2.10M | 1.21M | 1.75M | 0.94M | | 1.22M | | 1.73M | | 2.36M | | 2.89M | | 2.78M | | 4.54M | | 3.10M | | 3.47M | | 2.95M | | | 5.68M | | 7.80M | | 8.68M | | | 8.32M | | 9.21M | | 8.51M | | 3.50M | | 2.47M | | 1.84M | | 1.79M | |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | | | | | | | | | | | 7.86M | | 8.22M | | 5.17M | | 4.93M | |
|
Other Accumulated Expenses
|
| | | 0.05M | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.92M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.52M | 0.52M | 0.64M | 0.69M | 0.71M | 0.76M | 0.76M | 0.61M | 0.59M | 0.61M | 0.62M | 0.61M | 0.59M | 0.63M | 0.44M | 0.45M | 0.45M | 0.45M | 0.42M | 0.47M | 0.49M |
|
Current Deferred Revenue
|
0.10M | 0.06M | 0.06M | 0.11M | 0.05M | 0.07M | 0.07M | | | | | | | | | | | 5.78M | 5.32M | 0.80M | 3.12M | 2.02M | 1.79M | 1.28M | 1.05M | 0.82M | 0.31M | 0.22M | 0.12M | 0.05M | | | | | | | | | | | | | | | | | | | 11.15M | 10.76M | 11.25M | 15.91M | 9.63M | 9.63M | 29.59M | 10.68M |
|
Total Current Liabilities
|
1.40M | 1.34M | 1.29M | 1.47M | 1.59M | 1.15M | 1.21M | 2.44M | 1.60M | 1.25M | 1.38M | 2.10M | 1.54M | 1.75M | 1.38M | 1.77M | 2.08M | 9.21M | 7.74M | 8.37M | 6.81M | 5.11M | 6.59M | 5.24M | 5.25M | 5.14M | 6.85M | 5.78M | 4.54M | 4.65M | 4.74M | 5.25M | 5.07M | 5.85M | 8.71M | 8.06M | 7.92M | 10.52M | 11.38M | 11.85M | 15.26M | 15.70M | 13.99M | 14.77M | 11.92M | 10.72M | 10.80M | 10.38M | 26.27M | 24.63M | 24.77M | 27.76M | 20.16M | 20.99M | 20.58M | 20.28M |
|
Capital Leases
|
0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.02M | 0.02M | | | | | | 0.07M | 0.06M | 0.06M | 0.06M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | 1.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.39M | 23.23M | 21.03M | 29.23M | 34.05M | 31.77M | 29.59M | 27.57M |
|
Pension
|
1.47M | 1.21M | 1.34M | 1.32M | 1.50M | 1.47M | 1.60M | 1.70M | 1.70M | 0.00M | 1.70M | 1.77M | 1.77M | 1.81M | 1.98M | 2.13M | 0.03M | 2.33M | 2.44M | 2.47M | 2.58M | 2.36M | 2.28M | 2.29M | 0.16M | 2.52M | 2.56M | 2.74M | 2.79M | 2.90M | 2.88M | 3.16M | 3.33M | 3.24M | 3.06M | 3.18M | 3.25M | 3.52M | 3.48M | 3.61M | 3.68M | 3.66M | 3.39M | 3.40M | 3.27M | 3.21M | 3.26M | 3.19M | 3.40M | 3.48M | 3.45M | 3.53M | 3.41M | 3.23M | 3.60M | 3.71M |
|
Liabilities from Discontinued Operations
|
0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.82M | 2.79M | 2.65M | 2.53M | 2.27M | 2.14M | 2.04M | 1.77M | 1.49M | 1.38M | 1.31M | 1.17M | 0.99M | 0.82M | 0.72M | 2.68M | 2.58M | 2.50M | 2.46M | 2.35M | 2.50M | 2.46M |
|
Other Non-Current Liabilities
|
| -0.07M | -0.04M | -0.12M | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 0.07M | 0.04M | 1.32M | | | 1.60M | 5.73M | 5.91M | 5.11M | 4.94M | 9.14M | 6.56M | 7.62M | 9.85M | 10.10M | 14.22M | 19.15M | 17.08M | 17.42M | 16.60M | 3.21M | 2.28M | 2.29M | 2.59M | 2.52M | 2.56M | 2.74M | 2.79M | 2.90M | 2.88M | 3.16M | 3.33M | 3.24M | 8.32M | 8.39M | 8.20M | 8.01M | 7.74M | 7.54M | 7.22M | 7.08M | 5.94M | 4.78M | 4.58M | 4.39M | 4.25M | 4.01M | 29.51M | 29.40M | 27.06M | 35.27M | 39.92M | 37.34M | 35.69M | 33.74M |
|
Total Liabilities
|
| | | 2.79M | 3.09M | 2.62M | 2.81M | 8.17M | 7.51M | 6.36M | 6.32M | 11.24M | 8.10M | 9.38M | 11.24M | 11.88M | | 28.36M | 24.82M | 25.79M | 23.41M | 8.32M | 8.87M | 7.52M | 7.84M | | | | | | | | | | | | | 18.53M | | | | | | | 16.50M | | | | 55.77M | | | | 60.08M | | | |
|
Common Equity
|
| | | 27.40M | 28.62M | 26.34M | 26.86M | 28.29M | 26.92M | 25.82M | 22.20M | 21.25M | 21.89M | 18.69M | 17.67M | 21.75M | | 27.03M | 31.89M | 99.95M | 98.13M | 106.31M | 106.12M | 100.95M | 95.41M | | | | | | | | | | | | | 119.78M | | | | | | | 77.68M | | | | 65.56M | | | | 54.91M | | | |
|
Shareholder's Equity
|
8.91M | 10.95M | 9.39M | 27.40M | | | 26.86M | 28.29M | | 25.82M | | | 21.89M | | 17.67M | | 20.71M | | 31.89M | | 98.13M | | 106.12M | | 95.41M | 89.41M | 89.90M | 82.89M | 77.13M | 70.35M | 63.52M | 55.77M | 47.22M | 38.00M | 114.11M | 129.47M | 127.24M | 119.78M | 110.86M | 103.42M | 98.82M | 98.15M | 90.38M | 79.82M | 77.68M | 69.21M | 62.00M | 53.23M | 65.56M | 59.68M | 58.34M | 60.49M | 54.91M | 57.11M | 50.26M | 43.83M |
|
Liabilities and Shareholders Equity
|
11.78M | 13.51M | 12.03M | 30.18M | 31.71M | 28.95M | 29.67M | 36.46M | 34.43M | 32.18M | 28.52M | 32.49M | 29.99M | 28.07M | 28.91M | 33.63M | 37.01M | 55.39M | 56.71M | 125.74M | 121.54M | 114.63M | 114.99M | 108.48M | 103.26M | 97.08M | 99.31M | 91.41M | 84.46M | 77.91M | 71.14M | 64.18M | 55.62M | 47.09M | 131.15M | 145.92M | 143.36M | 138.32M | 129.97M | 122.82M | 121.30M | 120.93M | 110.31M | 99.37M | 94.18M | 84.32M | 77.06M | 67.61M | 121.33M | 113.70M | 110.17M | 123.52M | 115.00M | 115.44M | 106.53M | 97.84M |
|
Retained Earnings
|
| -157.39M | -159.24M | -161.28M | | | -166.47M | -168.49M | | -172.54M | | | -185.24M | | -194.12M | | -200.53M | | -208.20M | | -212.42M | | -219.30M | | -232.25M | | -239.46M | | -254.69M | | -270.96M | | -289.06M | | | -371.55M | | -387.88M | | -407.28M | | | -440.93M | | -455.77M | | -474.39M | | -474.53M | | -483.92M | | -488.76M | | -503.28M | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | |