|
Cash & Equivalents
|
1.26M | 2.12M | 2.36M | 2.38M | 38.71M | 41.63M | 37.72M | 37.12M | 41.95M | 46.05M | 50.46M | 54.41M | 45.88M | 42.87M | 46.89M | 54.52M | 41.77M | 34.85M | 46.13M | 41.27M | 36.59M | 30.84M | 28.75M | 31.05M | 39.05M | 37.96M | 48.62M | 60.92M | 82.84M | 102.12M | 124.97M | 148.19M | 145.77M |
|
Cash & Current Investments
|
1.26M | 2.12M | 2.36M | 2.38M | 38.71M | 41.63M | 37.72M | 37.12M | 41.95M | 46.05M | 50.46M | 54.41M | 45.88M | 42.87M | 46.89M | 54.52M | 41.77M | 34.85M | 46.13M | 41.27M | 36.59M | 30.84M | 28.75M | 31.05M | 39.05M | 37.96M | 48.62M | 60.92M | 82.84M | 102.12M | 124.97M | 148.19M | 145.77M |
|
Receivables - Net
|
| | 14.69M | 17.72M | 21.79M | 17.46M | 25.86M | 24.15M | 29.91M | 32.21M | 35.66M | 36.49M | 41.53M | 46.08M | 49.07M | 45.83M | 44.52M | 35.66M | 46.56M | 36.58M | 40.42M | 29.60M | 39.19M | 22.05M | 22.15M | 21.18M | 38.29M | 48.03M | 48.24M | 61.35M | 61.80M | 54.96M | 68.18M |
|
Receivables - Other
|
| | | | | | | | | 3.60M | 3.60M | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 14.69M | 17.72M | 21.79M | 17.46M | 25.86M | 24.15M | 29.91M | 35.81M | 39.26M | 36.49M | 41.53M | 46.08M | 49.07M | 45.83M | 44.52M | 35.66M | 46.56M | 36.58M | 40.42M | 29.60M | 39.19M | 22.05M | 22.15M | 21.18M | 38.29M | 48.03M | 48.24M | 61.35M | 61.80M | 54.96M | 68.18M |
|
Prepaid Assets
|
| | 0.59M | 1.97M | 1.65M | 1.46M | 1.30M | 1.43M | 3.21M | 7.07M | 7.16M | 3.43M | 7.12M | 8.45M | 8.28M | 8.55M | 11.48M | 4.90M | 14.32M | 14.43M | 15.47M | 7.00M | 5.30M | 5.14M | 4.08M | 5.75M | 4.78M | 4.44M | 5.45M | 5.31M | 4.83M | 6.33M | 10.01M |
|
Current Assets
|
| | 17.65M | 22.07M | 62.14M | 60.55M | 64.87M | 62.70M | 75.07M | 85.33M | 93.27M | 94.33M | 94.53M | 97.40M | 104.23M | 108.90M | 97.77M | 84.69M | 107.00M | 92.28M | 92.48M | 80.97M | 84.87M | 70.89M | 70.10M | 69.24M | 95.68M | 117.06M | 139.89M | 171.78M | 194.34M | 209.47M | 223.96M |
|
Property, Plant & Equipment (Net)
|
| | 2.13M | 3.03M | 4.02M | 4.48M | 4.67M | 5.04M | 5.11M | 5.20M | 5.24M | 5.76M | 5.87M | 6.17M | 6.08M | 5.89M | 5.98M | 5.80M | 5.74M | 5.92M | 6.28M | 6.46M | 6.59M | 6.69M | 5.62M | 5.72M | 5.75M | 6.23M | 6.41M | 6.18M | 6.50M | 7.17M | 7.62M |
|
Goodwill
|
| | | | | | | | | | | | 9.62M | 9.79M | 9.97M | 9.97M | 21.67M | 21.50M | 21.50M | 21.50M | 21.50M | 21.50M | 21.50M | 21.50M | 21.50M | 21.50M | 21.50M | 21.50M | 21.50M | 21.50M | 21.50M | 21.50M | 21.50M |
|
Intangibles
|
| | | | | | | | | | | | 3.77M | 3.37M | 3.06M | 2.76M | 10.87M | 10.23M | 9.66M | 9.09M | 8.53M | 7.96M | 7.44M | 6.92M | 5.52M | 5.19M | 4.65M | 4.12M | 3.65M | 3.25M | 2.97M | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 13.39M | 13.16M | 13.03M | 12.73M | 32.54M | 31.73M | 31.16M | 30.59M | 30.03M | 29.46M | 28.94M | 28.42M | 27.02M | 26.69M | 26.15M | 25.62M | 25.15M | 24.75M | 24.47M | 21.50M | 21.50M |
|
Other Non-Current Assets
|
| | 0.74M | 0.73M | 0.72M | 0.71M | 0.71M | 0.70M | 0.70M | 0.69M | 0.69M | 0.74M | 2.44M | 2.69M | 3.25M | 2.86M | 4.29M | 0.68M | 19.41M | 25.10M | 28.61M | 0.45M | 0.41M | 0.41M | 0.41M | 0.03M | 0.03M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M |
|
Non-Current Assets
|
| | 2.87M | 7.47M | 4.74M | 5.20M | 5.38M | 5.74M | 5.80M | 5.89M | 5.93M | 6.50M | 21.71M | 31.65M | 31.44M | 29.95M | 50.77M | 58.91M | 63.52M | 68.71M | 71.34M | 75.55M | 75.57M | 1.10M | 43.89M | 41.68M | 39.72M | 40.90M | 40.65M | 38.75M | 37.81M | 31.95M | 32.09M |
|
Assets
|
| | 20.52M | 29.54M | 66.89M | 65.75M | 70.25M | 68.44M | 80.87M | 91.22M | 99.20M | 100.83M | 116.23M | 129.05M | 135.67M | 138.84M | 148.55M | 143.61M | 170.53M | 160.99M | 163.83M | 156.52M | 160.44M | 145.06M | 113.99M | 110.92M | 135.40M | 157.95M | 180.54M | 210.53M | 232.15M | 241.42M | 256.05M |
|
Accounts Payables
|
| | 11.89M | 17.99M | 14.62M | 16.83M | 21.46M | 18.36M | 23.36M | 23.66M | 27.65M | 27.09M | 33.73M | 32.96M | 32.26M | 25.95M | 25.06M | 29.60M | 43.10M | 32.94M | 37.14M | 30.68M | 30.69M | 22.88M | 20.63M | 17.20M | 33.07M | 42.01M | 46.99M | 59.98M | 57.29M | 58.99M | 67.94M |
|
Payables
|
| | 11.89M | 17.99M | 14.62M | 16.83M | 21.46M | 18.36M | 23.36M | 23.66M | 27.65M | 27.09M | 33.73M | 32.96M | 32.26M | 25.95M | 25.06M | 29.60M | 43.10M | 32.94M | 37.14M | 30.68M | 30.69M | 22.88M | 20.63M | 17.20M | 33.07M | 42.01M | 46.99M | 59.98M | 57.29M | 58.99M | 67.94M |
|
Accumulated Expenses
|
| | 1.77M | 3.03M | 3.17M | 3.10M | 4.14M | 3.45M | 6.51M | 13.22M | 12.74M | 9.97M | 11.22M | 9.42M | 12.23M | 16.96M | 20.19M | 13.02M | 10.25M | 10.94M | 9.95M | 9.92M | 10.76M | 10.21M | 6.77M | 8.78M | 10.65M | 9.81M | 9.97M | 9.79M | 19.87M | 7.34M | 8.92M |
|
Other Accumulated Expenses
|
| | 0.62M | 0.75M | 0.42M | 0.81M | 1.57M | | | | | | | | | | | 3.23M | | | 4.04M | 1.70M | 1.92M | 1.89M | 2.04M | 1.31M | 1.49M | 1.37M | 1.82M | 2.05M | 2.30M | 1.19M | 2.04M |
|
Short term Debt
|
| | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | 2.59M | 2.82M | 2.76M | 2.79M | 2.70M | 2.85M | 3.01M | 2.95M | 2.94M | 2.86M | 2.84M | 2.70M | 2.09M | 1.48M | 1.24M | 1.23M | 1.11M | 1.16M | 1.21M | 1.24M |
|
Current Deferred Revenue
|
| | 0.99M | 1.15M | 1.07M | 1.44M | 1.70M | 1.80M | 1.60M | 1.50M | 1.60M | 1.63M | 1.70M | 1.90M | 1.81M | 1.84M | 1.90M | 2.10M | 1.98M | 1.97M | 1.89M | 1.90M | 1.95M | 1.81M | 1.90M | 1.90M | 1.87M | 1.90M | 1.78M | 1.80M | 2.10M | 1.65M | 1.39M |
|
Total Current Liabilities
|
| | 15.02M | 22.17M | 18.85M | 21.36M | 27.27M | 23.57M | 31.44M | 38.39M | 41.96M | 38.70M | 46.65M | 46.85M | 49.13M | 47.51M | 49.92M | 47.41M | 58.19M | 48.86M | 51.94M | 45.41M | 46.26M | 37.73M | 32.00M | 29.95M | 47.06M | 54.96M | 59.98M | 72.65M | 80.41M | 69.19M | 79.49M |
|
Non-Current Debt
|
| | 4.25M | 6.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.90M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 50.94M | 88.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.26M | | | 0.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | 8.09M | 7.47M | 6.83M | 6.21M | 5.53M | 5.28M | 4.96M | 4.23M | 3.50M | 2.50M | 1.79M | 0.12M | 0.07M | 0.02M | 2.16M | 2.86M | 2.51M | 2.24M | 1.96M | 1.63M |
|
Other Non-Current Liabilities
|
| | | | | | | | | 1.06M | | 1.51M | 2.36M | 3.13M | 3.08M | 2.84M | 6.37M | 5.54M | 4.62M | 0.92M | 0.42M | 0.12M | 0.04M | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | 38.39M | | 38.70M | 46.65M | 54.94M | 56.60M | 54.34M | 56.13M | 52.94M | 63.47M | 53.82M | 56.17M | 48.91M | 48.76M | | | | | | | | | | |
|
Total Liabilities
|
| | 20.13M | 30.34M | 20.03M | 22.56M | 28.47M | 24.74M | 32.56M | 39.45M | 42.97M | 40.20M | 49.01M | 58.07M | 59.68M | 57.19M | 62.50M | 58.48M | 68.09M | 54.74M | 56.59M | 49.03M | 48.80M | 39.52M | 32.12M | 30.02M | 47.08M | 57.11M | 62.84M | 75.16M | 82.64M | 71.15M | 81.12M |
|
Total Debt
|
| | 4.61M | 6.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | -50.54M | -89.15M | 46.86M | 43.18M | 41.79M | 43.70M | 48.31M | 51.77M | 56.23M | 60.63M | 67.22M | 70.98M | 75.99M | 81.66M | 86.05M | 85.12M | 102.44M | 106.25M | 107.24M | 107.49M | 111.64M | 105.54M | 81.87M | 80.91M | 88.32M | 100.84M | 117.70M | 135.37M | 149.50M | 170.27M | 174.93M |
|
Shareholder's Equity
|
| | -50.54M | -89.15M | 46.86M | 43.18M | 41.79M | 43.70M | 48.31M | 51.77M | 56.23M | 60.63M | 67.22M | 70.98M | 75.99M | 81.66M | 86.05M | 85.12M | 102.44M | 106.25M | 107.24M | 107.49M | 111.64M | 105.54M | 81.87M | 80.91M | 88.32M | 100.84M | 117.70M | 135.37M | 149.50M | 170.27M | 174.93M |
|
Liabilities and Shareholders Equity
|
| | 20.52M | 29.54M | 66.89M | 65.75M | 70.25M | 68.44M | 80.87M | 91.22M | 99.20M | 100.83M | 116.23M | 129.05M | 135.67M | 138.84M | 148.55M | 143.61M | 170.53M | 160.99M | 163.83M | 156.52M | 160.44M | 145.06M | 113.99M | 110.92M | 135.40M | 157.95M | 180.54M | 210.53M | 232.15M | 241.42M | 256.05M |
|
Retained Earnings
|
| | -51.32M | -89.16M | -92.97M | -99.89M | -104.27M | -106.25M | -106.08M | -107.01M | -108.45M | -111.30M | -114.44M | -118.21M | -122.01M | -123.90M | -129.20M | -137.65M | -143.40M | -147.12M | -153.60M | -162.06M | -164.60M | -177.80M | -207.00M | -213.35M | -211.44M | -205.04M | -193.49M | -181.18M | -173.19M | -158.49M | -139.62M |
|
Treasury Shares
|
1.34M | 1.34M | 1.34M | | | 2.41M | 0.13M | 0.09M | 0.09M | 3.37M | | | | 3.14M | | | | 2.80M | | | | 2.51M | | | | 2.09M | | | | 2.08M | 2.21M | 2.30M | 1.94M |