|
Cash & Equivalents
|
0.03M | 8.82M | 13.04M | 11.92M | 8.37M | 17.38M | 18.02M | 13.75M | 23.68M | 17.55M | 24.90M | 23.26M | | 40.01M | | | | 37.72M | | | | | | | |
|
Short-term Investments
|
| 35.52M | | | | 22.17M | 84.68M | 92.49M | 59.50M | 65.83M | 60.01M | 54.51M | 16.95M | 14.99M | 0.50M | 0.50M | 0.50M | 0.50M | 0.12M | 0.12M | 23.62M | 24.24M | 24.26M | 21.19M | 13.67M |
|
Cash & Current Investments
|
0.03M | 44.34M | 13.04M | 11.92M | 8.37M | 39.55M | 102.70M | 106.24M | 83.17M | 83.38M | 84.91M | 77.77M | 16.95M | 54.99M | 0.50M | 0.50M | 0.50M | 38.22M | 0.12M | 0.12M | 23.62M | 24.24M | 24.26M | 21.19M | 13.67M |
|
Receivables - Net
|
| 1.78M | | | | 7.22M | 6.95M | 10.81M | 13.30M | 23.49M | 13.44M | 11.60M | 17.15M | 10.90M | 9.70M | 9.09M | 6.88M | 4.76M | 4.88M | 4.61M | 4.50M | 6.10M | 7.72M | 11.35M | 9.20M |
|
Receivables - Other
|
| | | | | 0.50M | 0.50M | 0.50M | 0.50M | 6.25M | 0.50M | | | 3.36M | 2.80M | | | | | | | | | | |
|
Receivables
|
| 1.78M | | | | 7.72M | 7.45M | 11.31M | 13.80M | 29.75M | 13.94M | 11.60M | 17.15M | 14.26M | 12.50M | 9.09M | 6.88M | 4.76M | 4.88M | 4.61M | 4.50M | 6.10M | 7.72M | 11.35M | 9.20M |
|
Prepaid Assets
|
| 2.51M | 0.14M | 0.10M | | 4.47M | 5.20M | 3.83M | 3.59M | 6.41M | 4.19M | 2.47M | 1.56M | 3.12M | 2.19M | 1.68M | 1.41M | 2.31M | 1.83M | 1.39M | 1.26M | 1.23M | 1.23M | 0.91M | 1.00M |
|
Current Assets
|
| 48.63M | 0.95M | 0.94M | | 51.24M | 114.85M | 120.88M | 100.07M | 113.29M | 102.54M | 91.84M | 82.98M | 69.51M | 61.06M | 55.60M | 49.09M | 45.29M | 45.58M | 45.63M | 39.09M | 39.52M | 42.52M | 40.46M | 38.04M |
|
Property, Plant & Equipment (Net)
|
| 1.45M | | | | 1.35M | 1.26M | 1.30M | 1.28M | 1.34M | 1.25M | 1.27M | 1.18M | 1.09M | 1.00M | 0.91M | 0.82M | 0.73M | 0.64M | 0.56M | 0.49M | 0.52M | 0.48M | 0.45M | 0.41M |
|
Long-Term Investments
|
| 54.15M | | | | 33.16M | 165.93M | 152.30M | 126.48M | 92.97M | 80.39M | 66.57M | 32.55M | 32.71M | 47.27M | 43.33M | 38.38M | 36.07M | 4.60M | 4.45M | 39.26M | 35.85M | 37.28M | 26.75M | 28.49M |
|
Goodwill
|
| | | | | | | 2.56M | 2.96M | 2.79M | 2.79M | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | 1.30M | 1.64M | 1.37M | 1.25M | 0.32M | 0.28M | 0.25M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | 3.87M | 4.60M | 4.16M | 4.04M | 0.32M | 0.28M | 0.25M | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| 20.11M | | | | 29.82M | | | | 43.68M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.15M | | | | 6.18M | 0.27M | 0.31M | 0.70M | 2.33M | 2.18M | 1.20M | 0.55M | 0.54M | 0.50M | 0.50M | 0.50M | 0.50M | 0.31M | 0.29M | 0.27M | 0.26M | 0.24M | 0.23M | 0.21M |
|
Non-Current Assets
|
| 33.88M | 150.20M | 150.08M | | 37.35M | 116.10M | 110.28M | 126.80M | 104.29M | 98.64M | 96.01M | 91.73M | 84.60M | 82.05M | 77.51M | 57.22M | 55.73M | 48.98M | 45.24M | 48.47M | 46.66M | 42.73M | 38.20M | 36.66M |
|
Assets
|
| 82.51M | 151.15M | 151.02M | | 88.59M | 230.95M | 231.16M | 226.87M | 217.58M | 201.18M | 187.85M | 174.71M | 154.11M | 143.10M | 133.12M | 106.31M | 101.02M | 94.56M | 90.88M | 87.57M | 86.18M | 85.25M | 78.65M | 74.70M |
|
Accounts Payables
|
| 5.25M | | | | 3.58M | 6.06M | 5.36M | 5.54M | 3.43M | 8.40M | 9.55M | 7.59M | 6.07M | 7.50M | 6.41M | 6.96M | 4.76M | 3.29M | 2.68M | 3.84M | 5.61M | 4.78M | 4.96M | 2.87M |
|
Payables
|
| 5.25M | | | | 3.58M | 6.06M | 5.36M | 5.54M | 3.43M | 8.40M | 9.55M | 7.59M | 6.07M | 7.50M | 6.41M | 6.96M | 4.76M | 3.29M | 2.68M | 3.84M | 5.61M | 4.78M | 4.96M | 2.87M |
|
Accumulated Expenses
|
| 2.18M | 0.14M | 0.13M | | 3.31M | 2.33M | 4.63M | 4.82M | 12.43M | 9.16M | 10.12M | 7.46M | 7.75M | 3.38M | 4.17M | 4.15M | 3.71M | 4.77M | 4.48M | 4.87M | 7.00M | 7.48M | 9.49M | 12.27M |
|
Current Taxes
|
| 0.00M | 0.05M | 0.03M | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 7.10M | | | | 12.74M | 16.96M | 21.63M | 22.20M | 23.20M | 25.40M | 23.00M | 18.70M | 14.28M | 14.50M | 13.60M | 13.00M | 14.52M | 14.65M | 13.50M | 11.35M | 10.97M | 10.51M | 9.56M | 8.28M |
|
Total Current Liabilities
|
| 17.83M | 0.20M | 0.16M | | 21.68M | 28.74M | 38.03M | 39.86M | 47.97M | 46.33M | 47.95M | 37.82M | 30.96M | 26.40M | 25.21M | 24.24M | 23.40M | 22.78M | 20.99M | 20.56M | 23.86M | 22.77M | 24.42M | 23.49M |
|
Non-Current Deffered Revenue
|
| 0.82M | 5.23M | 5.23M | | 1.03M | 1.23M | 1.31M | 1.30M | 1.29M | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 155.17M | 140.72M | 140.63M | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 5.30M | 5.30M | 5.30M | 4.65M | 4.90M | 4.82M | 4.70M | 4.30M | 4.56M | 4.47M | 4.38M | 3.89M | 4.19M | 4.09M | 3.99M |
|
Other Non-Current Liabilities
|
| | | | | 20.84M | 24.63M | 22.86M | 14.52M | 5.66M | 1.80M | 1.32M | 0.87M | 0.62M | 0.66M | 0.67M | 0.68M | 0.65M | 0.56M | 0.90M | 0.69M | 0.50M | 0.48M | 0.54M | 0.45M |
|
Total Non-Current Liabilities
|
| | | | | 22.78M | 30.09M | 39.51M | 41.36M | 49.98M | 51.91M | 53.47M | 43.37M | 35.87M | 31.29M | 29.82M | 28.69M | 27.73M | 27.04M | 25.15M | 24.66M | 27.84M | 26.65M | 28.27M | 27.06M |
|
Total Liabilities
|
-0.02M | 18.66M | 5.43M | 5.39M | 126.08M | 43.62M | 54.72M | 62.37M | 55.88M | 55.64M | 53.72M | 54.79M | 44.23M | 36.49M | 31.95M | 30.49M | 29.37M | 28.38M | 27.60M | 26.05M | 25.35M | 28.33M | 27.14M | 28.81M | 27.51M |
|
Common Equity
|
0.02M | -91.32M | -107.43M | -115.34M | -126.08M | 44.97M | 176.23M | 168.78M | 170.99M | 161.94M | 147.46M | 133.06M | 130.48M | 117.63M | 111.16M | 102.63M | 76.94M | 72.65M | 66.96M | 64.82M | 62.22M | 57.85M | 58.12M | 49.84M | 47.19M |
|
Shareholder's Equity
|
0.02M | -91.32M | -107.43M | -115.34M | -126.08M | 44.97M | 176.23M | 168.78M | 170.99M | 161.94M | 147.46M | 133.06M | 130.48M | 117.63M | 111.16M | 102.63M | 76.94M | 72.65M | 66.96M | 64.82M | 62.22M | 57.85M | 58.12M | 49.84M | 47.19M |
|
Liabilities and Shareholders Equity
|
| 82.51M | 151.15M | 151.02M | | 88.59M | 230.95M | 231.16M | 226.87M | 217.58M | 201.18M | 187.85M | 174.71M | 154.11M | 143.10M | 133.12M | 106.31M | 101.02M | 94.56M | 90.88M | 87.57M | 86.18M | 85.25M | 78.65M | 74.70M |
|
Treasury Shares
|
| | | | | | | | | | | | | 758.72M | | | 2.43M | | | 0.02M | 0.20M | 0.22M | 0.22M | 0.22M | 0.22M |
|
Retained Earnings
|
| -91.51M | 0.20M | 0.11M | | -152.55M | -171.30M | -179.61M | -178.78M | -190.18M | -206.07M | -222.05M | -226.55M | -241.10M | -248.85M | -258.77M | -285.34M | -290.00M | -296.36M | -299.74M | -304.19M | -308.41M | -308.96M | -318.56M | -327.06M |