|
Cash & Equivalents
|
46.78M | 48.99M | 54.86M | 59.34M | 176.09M | 167.09M | 168.23M | 161.36M | 162.69M | 158.00M | 153.21M | 87.79M | 45.41M | 32.44M | 37.40M | 33.73M | 23.81M | 22.02M | 25.96M | 20.30M | 22.43M | 19.94M |
|
Short-term Investments
|
| | | | | | | | 1.50M | 1.50M | 1.50M | 62.69M | 100.53M | 110.55M | 101.93M | 100.51M | | 87.34M | 77.92M | 80.70M | 71.86M | 73.44M |
|
Cash & Current Investments
|
46.78M | 48.99M | 54.86M | 59.34M | 176.09M | 167.09M | 168.23M | 161.36M | 164.19M | 159.50M | 154.71M | 150.48M | 145.94M | 142.99M | 139.32M | 134.24M | 23.81M | 109.36M | 103.88M | 101.00M | 94.29M | 93.38M |
|
Receivables - Net
|
| | 0.90M | | 0.69M | 0.86M | 0.70M | 0.60M | 0.70M | 0.68M | 1.00M | 0.87M | 0.79M | 0.69M | 0.64M | 0.61M | 0.68M | 0.64M | 0.49M | 0.66M | 0.70M | 0.82M |
|
Receivables - Other
|
| | 3.05M | | 3.08M | 4.01M | 2.14M | 3.26M | 3.38M | 2.77M | 2.48M | 2.73M | 2.32M | 3.48M | 2.67M | 3.45M | 3.30M | 3.28M | 2.83M | 4.02M | 3.73M | 3.67M |
|
Receivables
|
| | 3.95M | | 3.78M | 4.87M | 2.84M | 3.86M | 4.08M | 3.45M | 3.48M | 3.60M | 3.11M | 4.17M | 3.31M | 4.06M | 3.98M | 3.92M | 3.32M | 4.68M | 4.43M | 4.49M |
|
Prepaid Assets
|
| | 3.67M | | 6.64M | 5.16M | 3.95M | 2.87M | 7.53M | 5.09M | 3.51M | 1.95M | 3.58M | 2.61M | 3.03M | 2.23M | 3.77M | 3.20M | 2.86M | 2.11M | 4.07M | 3.93M |
|
Current Assets
|
| | 64.07M | | 188.06M | 178.52M | 175.89M | 169.21M | 177.09M | 169.13M | 162.46M | 158.54M | 153.58M | 150.72M | 147.88M | 142.59M | 121.04M | 119.04M | 111.86M | 109.86M | 105.80M | 103.92M |
|
Property, Plant & Equipment (Net)
|
| | 5.14M | | 4.69M | 4.58M | 4.46M | 4.56M | 4.18M | 4.02M | 3.69M | 3.18M | 3.31M | 3.28M | 3.38M | 3.60M | 3.99M | 3.84M | 3.56M | 3.45M | 3.17M | 3.03M |
|
Goodwill
|
| | 7.21M | | 7.22M | 7.20M | 7.20M | 7.18M | 4.08M | 4.01M | 4.08M | 4.09M | 4.11M | 4.08M | 4.12M | 4.11M | 4.24M | 4.30M | 4.23M | 4.26M | 4.32M | 4.31M |
|
Intangibles
|
| | 1.35M | | 1.25M | 1.21M | 1.16M | 1.12M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 8.56M | | 8.48M | 8.41M | 8.37M | 8.29M | 4.08M | 4.02M | 4.08M | 4.09M | 4.11M | 4.08M | 4.12M | 4.11M | 4.24M | 4.30M | 4.23M | 4.26M | 4.32M | 4.31M |
|
Other Non-Current Assets
|
| | 3.33M | | 3.54M | 3.54M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.34M | 3.58M | 3.60M | 3.62M | 3.64M | 3.66M | 3.67M | 3.68M | 3.70M |
|
Non-Current Assets
|
| | 17.27M | | 16.71M | 16.54M | 16.37M | 40.38M | 35.01M | 34.25M | 33.33M | 32.22M | 31.72M | 32.06M | 32.94M | 36.88M | 36.54M | 35.38M | 33.89M | 32.65M | 32.77M | 31.29M |
|
Assets
|
| | 81.34M | | 204.77M | 195.06M | 192.25M | 209.59M | 212.09M | 203.38M | 195.80M | 190.75M | 185.30M | 182.78M | 180.81M | 179.47M | 157.58M | 154.42M | 145.76M | 142.51M | 138.57M | 135.20M |
|
Accounts Payables
|
| | 4.55M | | 8.81M | 3.71M | 4.73M | 5.41M | 6.68M | 2.54M | 2.90M | 2.81M | 3.68M | 2.33M | 3.58M | 2.29M | 2.25M | 2.04M | 2.23M | 3.35M | 3.24M | 1.26M |
|
Payables
|
| | 4.55M | | 8.81M | 3.71M | 4.73M | 5.41M | 6.68M | 2.54M | 2.90M | 2.81M | 3.68M | 2.33M | 3.58M | 2.29M | 2.25M | 2.04M | 2.23M | 3.35M | 3.24M | 1.26M |
|
Accumulated Expenses
|
| | 9.45M | | 11.09M | 11.28M | 13.74M | 12.61M | 12.54M | 12.50M | 10.76M | 10.89M | 11.42M | 11.32M | 10.88M | 9.53M | 9.44M | 10.87M | 11.47M | 10.20M | 8.88M | 11.48M |
|
Other Accumulated Expenses
|
| | 4.92M | | 3.57M | 3.70M | 3.51M | 3.42M | 2.78M | 3.17M | 2.43M | 3.16M | 2.77M | 2.63M | 3.62M | 3.95M | 3.33M | 1.84M | 1.97M | 1.78M | 1.86M | 1.69M |
|
Current Leases
|
| | | | | | | 2.70M | 2.70M | 2.71M | 2.77M | 2.81M | 2.90M | 2.90M | 3.11M | 3.60M | 3.93M | 4.22M | 4.20M | 4.22M | 4.40M | 4.40M |
|
Total Current Liabilities
|
| | 23.41M | | 31.90M | 27.80M | 32.21M | 33.05M | 32.50M | 30.17M | 26.05M | 26.72M | 27.08M | 26.96M | 27.71M | 27.33M | 27.09M | 28.14M | 28.46M | 29.35M | 27.31M | 25.93M |
|
Preferred Stock Liabilities
|
290.83M | 294.66M | 298.52M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 26.52M | 25.83M | 25.14M | 21.68M | 23.77M | 23.08M | 22.39M | 18.81M | 24.70M | 24.01M | 23.24M | 18.00M | 21.13M | 20.76M | 19.67M |
|
Other Non-Current Liabilities
|
| | 3.35M | | 3.29M | 3.25M | 2.60M | 0.13M | 0.10M | 0.07M | 0.05M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.03M | 0.03M | 0.02M | 0.00M | 0.00M | 0.00M |
|
Total Non-Current Liabilities
|
| | 23.41M | | 31.90M | 27.80M | 32.21M | 56.87M | 55.63M | 52.61M | 47.73M | 47.68M | 47.31M | 46.45M | 46.52M | 48.45M | 47.17M | 47.16M | 46.43M | 46.27M | 43.70M | 41.20M |
|
Total Liabilities
|
| | 26.76M | | 35.19M | 31.05M | 34.82M | 57.00M | 55.73M | 52.68M | 47.77M | 47.71M | 47.33M | 46.46M | 46.53M | 48.45M | 47.20M | 47.19M | 46.45M | 46.27M | 43.71M | 41.20M |
|
Common Equity
|
-235.22M | -240.13M | -243.95M | -248.72M | 169.59M | 164.01M | 157.44M | 152.59M | 156.37M | 150.70M | 148.02M | 143.04M | 137.97M | 136.31M | 134.29M | 131.02M | 110.39M | 107.23M | 99.31M | 96.24M | 94.86M | 94.00M |
|
Shareholder's Equity
|
-235.22M | -240.13M | -243.95M | -248.72M | 169.59M | 164.01M | 157.44M | 152.59M | 156.37M | 150.70M | 148.02M | 143.04M | 137.97M | 136.31M | 134.29M | 131.02M | 110.39M | 107.23M | 99.31M | 96.24M | 94.86M | 94.00M |
|
Liabilities and Shareholders Equity
|
| | 81.34M | | 204.77M | 195.06M | 192.25M | 209.59M | 212.09M | 203.38M | 195.80M | 190.75M | 185.30M | 182.78M | 180.81M | 179.47M | 157.58M | 154.42M | 145.76M | 142.51M | 138.57M | 135.20M |
|
Treasury Shares
|
| | | | | | 0.31M | 2.52M | 3.32M | 2.95M | | | | 0.33M | 0.82M | 0.55M | 4.10M | 4.30M | 6.44M | 6.92M | 6.92M | 6.92M |
|
Retained Earnings
|
| | -243.86M | | -253.81M | -260.39M | -268.48M | -274.84M | -275.13M | -284.16M | -291.02M | -299.15M | -307.47M | -310.78M | -313.72M | -317.02M | -321.46M | -327.14M | -332.35M | -337.16M | -341.47M | -344.98M |