|
Cash & Equivalents
|
6.38M | 18.56M | 13.55M | 9.63M | 246.59M | 252.27M | 242.61M | 238.48M | 247.94M | 207.25M | 199.66M | 206.57M | 201.74M | 203.90M | 203.01M | 216.46M | 206.06M | 209.74M | 214.63M | 205.05M | 173.88M | 172.82M | 161.29M |
|
Cash & Current Investments
|
6.38M | 18.56M | 13.55M | 9.63M | 246.59M | 252.27M | 242.61M | 238.48M | 247.94M | 207.25M | 199.66M | 206.57M | 201.74M | 203.90M | 203.01M | 216.46M | 206.06M | 209.74M | 214.63M | 205.05M | 173.88M | 172.82M | 161.29M |
|
Receivables - Net
|
| | | 89.77M | 58.25M | 63.75M | 69.61M | 110.74M | 79.90M | 93.48M | 93.61M | 101.66M | 80.81M | 89.97M | 106.04M | 117.47M | 113.51M | 122.92M | 135.65M | 146.95M | 131.29M | 135.34M | 142.80M |
|
Receivables
|
| | | 89.77M | 58.25M | 63.75M | 69.61M | 110.74M | 79.90M | 93.48M | 93.61M | 101.66M | 80.81M | 89.97M | 106.04M | 117.47M | 113.51M | 122.92M | 135.65M | 146.95M | 131.29M | 135.34M | 142.80M |
|
Prepaid Assets
|
| | | 4.49M | 5.04M | 4.22M | 4.20M | 2.97M | 3.54M | 2.91M | 6.01M | 6.63M | 3.77M | 4.19M | 5.03M | 6.49M | 7.98M | 8.68M | 10.13M | 10.49M | 10.59M | 7.60M | 9.50M |
|
Current Assets
|
| | | 103.88M | 309.88M | 320.24M | 316.42M | 352.19M | 331.38M | 303.64M | 299.28M | 314.86M | 286.32M | 298.06M | 314.07M | 340.42M | 327.54M | 341.35M | 360.41M | 362.49M | 315.76M | 315.75M | 313.58M |
|
Property, Plant & Equipment (Net)
|
| | | 13.83M | 16.42M | 20.95M | 22.65M | 22.33M | 22.61M | 22.52M | 22.68M | 23.11M | 24.27M | 25.83M | 27.18M | 28.26M | 29.36M | 29.95M | 31.15M | 31.48M | 32.65M | 33.95M | 35.17M |
|
Goodwill
|
| | | 12.42M | 12.42M | 12.42M | 12.42M | 12.42M | 12.42M | 12.42M | 12.42M | 12.42M | 12.42M | 12.42M | 12.42M | 12.42M | 12.42M | 12.42M | 12.42M | 19.19M | 19.19M | 19.19M | 19.19M |
|
Intangibles
|
| | | 8.63M | 8.63M | 8.63M | 8.63M | 1.79M | 8.63M | 8.63M | 8.63M | 0.67M | 0.51M | 0.41M | 0.30M | 0.20M | 0.15M | 0.13M | 0.11M | 3.05M | 3.43M | 3.26M | 3.08M |
|
Goodwill & Intangibles
|
| | | 21.05M | 21.05M | 21.05M | 21.05M | 14.21M | 21.05M | 21.05M | 21.05M | 13.09M | 12.93M | 12.83M | 12.72M | 12.62M | 12.57M | 12.55M | 12.54M | 22.24M | 22.62M | 22.45M | 22.27M |
|
Other Non-Current Assets
|
| | | 0.37M | 0.37M | 0.37M | 0.39M | 0.41M | 0.40M | 0.40M | 0.35M | 0.39M | 0.06M | 0.03M | 0.64M | 0.61M | 0.67M | 0.63M | 1.00M | 0.93M | 0.89M | 4.32M | 4.26M |
|
Non-Current Assets
|
| | | 29.64M | 31.92M | 36.14M | 37.55M | 36.95M | 57.27M | 56.25M | 59.21M | 63.02M | 62.74M | 63.40M | 64.41M | 64.49M | 67.50M | 67.20M | 69.33M | 78.31M | 78.75M | 82.22M | 82.30M |
|
Assets
|
| | | 133.52M | 341.80M | 356.38M | 353.97M | 389.13M | 388.65M | 359.89M | 358.50M | 377.88M | 349.06M | 361.45M | 378.49M | 404.91M | 395.04M | 408.55M | 429.74M | 440.80M | 394.51M | 397.97M | 395.89M |
|
Accounts Payables
|
| | | 29.76M | 27.22M | 24.54M | 24.65M | 32.88M | 24.71M | 28.24M | 29.90M | 37.06M | 20.78M | 31.77M | 31.58M | 47.34M | 51.97M | 62.62M | 65.97M | 71.32M | 59.99M | 66.97M | 60.91M |
|
Payables
|
| | | 29.76M | 27.22M | 24.54M | 24.65M | 32.88M | 24.71M | 28.24M | 29.90M | 37.06M | 20.78M | 31.77M | 31.58M | 47.34M | 51.97M | 62.62M | 65.97M | 71.32M | 59.99M | 66.97M | 60.91M |
|
Accumulated Expenses
|
| | | 24.68M | 13.22M | 19.44M | 23.24M | 34.09M | 37.67M | 31.56M | 28.20M | 35.06M | 28.58M | 29.83M | 35.17M | 39.26M | 35.99M | 36.28M | 45.06M | 47.35M | 38.69M | 38.36M | 38.51M |
|
Other Accumulated Expenses
|
| | | 2.55M | 1.88M | 2.16M | 2.38M | 2.53M | 3.74M | 4.34M | 3.41M | 2.00M | 2.45M | 2.49M | 6.56M | 7.24M | 2.02M | 2.30M | 3.83M | 9.96M | 4.73M | 2.64M | 3.04M |
|
Short term Debt
|
| | | 3.35M | 5.37M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | 1.84M | 2.01M | 2.81M | 3.71M | 3.97M | 3.92M | 3.81M | 3.76M | 3.75M | 4.06M | 4.55M | 4.73M | 4.71M | 4.72M | 4.90M |
|
Current Deferred Revenue
|
| | | 8.34M | 1.89M | 1.64M | 1.46M | 6.55M | 0.06M | 0.06M | 0.07M | 0.12M | 1.05M | 0.18M | 1.30M | 0.32M | 0.18M | 0.21M | 0.34M | 0.58M | 0.25M | 0.59M | 0.61M |
|
Total Current Liabilities
|
| | | 79.66M | 56.59M | 55.80M | 61.64M | 83.06M | 75.16M | 70.72M | 70.64M | 87.12M | 63.06M | 74.07M | 87.26M | 108.85M | 101.03M | 114.08M | 130.20M | 145.45M | 116.72M | 123.38M | 119.74M |
|
Non-Current Debt
|
| | | 20.18M | 18.17M | 17.50M | 17.50M | 17.50M | 17.50M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 5.61M | 5.90M | 5.62M | 5.43M | 5.23M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 7.50M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 196.15M | 181.71M | 212.52M | 222.41M | 216.32M | 211.08M | 207.16M | 206.52M | 202.00M | 203.82M | 203.98M | 206.13M | 204.87M | 208.88M | 217.80M | 220.24M | 221.06M | 228.13M | 235.09M |
|
Operating Leases
|
| | | | | | | | 19.67M | 18.99M | 21.97M | 25.00M | 27.96M | 27.25M | 26.34M | 21.67M | 27.30M | 26.59M | 26.86M | 21.28M | 24.99M | 23.71M | 22.63M |
|
Other Non-Current Liabilities
|
| | | 0.45M | 0.38M | 0.41M | 0.57M | 0.77M | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 105.45M | 80.66M | 78.92M | 84.57M | 105.79M | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 105.90M | 81.04M | 79.33M | 85.14M | 106.56M | 112.33M | 89.72M | 92.60M | 112.11M | 87.05M | 97.40M | 109.80M | 130.52M | 124.58M | 136.61M | 152.52M | 166.73M | 137.00M | 142.37M | 137.48M |
|
Total Debt
|
| | | 23.54M | 23.54M | 17.50M | 17.50M | 17.50M | 17.50M | | | | | | | | | | | | | | |
|
Common Equity
|
15.14M | 14.76M | 19.78M | 20.12M | 260.76M | 277.05M | 268.83M | 282.57M | 276.32M | 270.18M | 265.89M | 265.77M | 262.01M | 264.06M | 268.69M | 274.39M | 270.46M | 271.94M | 277.22M | 274.07M | 257.51M | 255.60M | 258.41M |
|
Shareholder's Equity
|
15.14M | 14.76M | 19.78M | 20.12M | 260.76M | 277.05M | 268.83M | 282.57M | 276.32M | 270.18M | 265.89M | 265.77M | 262.01M | 264.06M | 268.69M | 274.39M | 270.46M | 271.94M | 277.22M | 274.07M | 257.51M | 255.60M | 258.41M |
|
Liabilities and Shareholders Equity
|
| | | 133.52M | 341.80M | 356.38M | 353.97M | 389.13M | 388.65M | 359.89M | 358.50M | 377.88M | 349.06M | 361.45M | 378.49M | 404.91M | 395.04M | 408.55M | 429.74M | 440.80M | 394.51M | 397.97M | 395.89M |
|
Treasury Shares
|
| | | | 6.18M | 6.18M | 0.77M | -0.22M | | 0.14M | 0.14M | 0.42M | 0.38M | 0.26M | 0.68M | 0.15M | 0.54M | 0.80M | 1.20M | 1.57M | 1.79M | 1.98M | 3.03M |
|
Retained Earnings
|
| | | | -3.10M | -6.76M | -15.76M | -20.14M | -25.98M | -29.38M | -33.37M | -36.26M | -39.42M | -41.64M | -42.99M | -43.51M | -45.59M | -49.16M | -50.05M | -50.57M | -64.66M | -75.77M | -90.29M |