|
Accumulated Depreciation
|
| | 54.45M | 58.68M | 63.04M | 67.78M | | | | 88.92M | 90.11M | 93.92M | 98.40M | 103.03M | 104.01M | 112.20M |
|
Receivables - Doubtful
|
| | | | | | | | | 4.07M | 4.29M | 4.00M | 4.42M | 6.19M | 5.28M | 6.14M |
|
Assets
|
| 258.89M | 268.79M | 315.42M | 344.17M | 365.30M | 387.51M | 403.74M | 439.59M | 468.94M | 563.41M | 580.10M | 683.74M | 586.66M | 646.78M | 777.27M |
|
Cash & Equivalents
|
67.89M | 106.55M | 84.44M | 113.27M | 122.95M | 129.49M | 125.75M | 114.97M | 124.79M | 127.06M | 185.19M | 197.53M | 297.69M | 161.46M | 187.15M | 258.90M |
|
Receivables - Net
|
| 72.03M | 73.06M | 85.36M | 76.98M | 86.37M | 88.58M | 87.41M | 110.10M | 105.81M | 120.14M | 111.56M | 139.86M | 170.11M | 167.36M | 161.41M |
|
Receivables
|
| 72.03M | 73.06M | 85.36M | 76.98M | 86.37M | 88.58M | 87.41M | 110.10M | 105.81M | 120.14M | 111.56M | 139.86M | 170.11M | 167.36M | 161.41M |
|
Prepaid Assets
|
| 10.59M | 8.52M | 8.28M | 10.45M | 14.73M | 12.62M | 12.91M | 9.01M | 12.24M | 12.30M | 12.74M | 15.21M | 17.59M | 25.02M | 26.57M |
|
Current Deferred Tax Assets
|
| 5.43M | 7.29M | 7.66M | 8.13M | 11.00M | | | | | | | | | | |
|
Current Assets
|
| 194.59M | 198.58M | 235.44M | 251.68M | 255.50M | 272.79M | 274.04M | 315.51M | 326.61M | 364.04M | 366.83M | 452.76M | 349.16M | 379.53M | 446.88M |
|
Land & Improvements
|
| | | 4.45M | 4.45M | | 4.45M | 11.89M | 11.89M | 17.10M | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 27.27M | 27.21M | 27.45M | 28.72M | 28.26M | 28.48M | 36.71M | 35.01M | 46.10M | 61.59M | 59.82M | 59.97M | 65.54M | 75.32M | 73.01M |
|
Long-Term Investments
|
| 15.07M | 18.91M | 24.80M | 33.50M | 36.20M | 36.52M | 41.15M | 48.68M | 57.78M | 62.47M | | | | | |
|
Goodwill
|
| 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M |
|
Goodwill & Intangibles
|
| 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M | 8.61M |
|
Long-Term Deferred Tax
|
| 12.94M | 21.98M | 18.36M | 21.10M | 35.61M | 39.46M | 42.17M | 30.44M | 34.09M | 36.82M | 40.54M | 46.55M | 53.91M | 53.82M | 57.13M |
|
Other Non-Current Assets
|
| 0.42M | 0.79M | 0.76M | 0.55M | 1.12M | 1.65M | 1.06M | 1.35M | 1.24M | 0.95M | 1.24M | 1.52M | 2.01M | 3.73M | 6.14M |
|
Non-Current Assets
|
| 64.30M | 70.21M | 79.97M | 92.48M | 109.80M | 114.72M | 129.70M | 124.08M | 142.32M | 199.37M | 213.26M | 230.98M | 237.50M | 267.25M | 330.39M |
|
Accounts Payables
|
| 9.71M | 6.74M | 10.39M | 8.44M | 8.94M | 10.58M | 10.07M | 14.74M | 12.28M | 18.58M | 16.33M | 24.50M | 29.11M | 22.12M | 22.14M |
|
Payables
|
| 9.71M | 6.74M | 10.39M | 8.44M | 8.94M | 10.58M | 10.07M | 14.74M | 12.28M | 18.58M | 16.33M | 24.50M | 29.11M | 22.12M | 22.14M |
|
Accumulated Expenses
|
| 41.89M | 48.09M | 54.72M | 56.93M | 62.18M | 62.09M | 62.54M | 70.06M | 76.86M | 86.72M | 83.19M | 103.55M | 105.82M | 111.77M | 119.28M |
|
Other Accumulated Expenses
|
| | 4.91M | 6.52M | 2.11M | 2.36M | | | | 2.23M | 4.49M | 4.75M | 5.02M | 4.93M | 5.56M | 2.23M |
|
Current Leases
|
| | | | | | | | | | 5.94M | 5.99M | 5.16M | 5.26M | 6.30M | 5.39M |
|
Current Deferred Revenue
|
| 6.13M | 5.95M | 6.67M | 6.77M | 8.23M | 7.80M | 7.62M | 8.30M | 9.17M | 12.71M | 11.80M | 19.76M | 18.83M | 21.71M | 16.37M |
|
Total Current Liabilities
|
| 57.73M | 60.77M | 71.77M | 72.15M | 79.34M | 80.47M | 80.24M | 93.11M | 98.30M | 123.96M | 117.31M | 152.98M | 159.03M | 161.91M | 163.18M |
|
Non-Current Deffered Revenue
|
| 15.07M | 18.76M | 24.70M | 33.45M | 37.74M | 40.32M | 46.50M | 52.78M | 52.71M | 68.37M | 83.96M | 101.00M | 91.18M | 103.40M | 112.65M |
|
Operating Leases
|
| | | | | | | | | | 18.16M | 14.34M | 9.81M | 13.34M | 21.96M | 76.08M |
|
Other Non-Current Liabilities
|
| 0.41M | 0.70M | 0.99M | 37.93M | 1.86M | 1.91M | 2.00M | 3.33M | 59.35M | 88.98M | 2.99M | 110.38M | 101.35M | 3.43M | 4.29M |
|
Total Non-Current Liabilities
|
| 74.68M | 81.37M | 98.00M | 71.18M | 119.15M | 122.79M | 128.39M | 147.18M | 95.68M | 124.18M | 215.61M | 156.29M | 164.56M | 287.27M | 351.91M |
|
Total Liabilities
|
-150.07M | 75.09M | 82.07M | 98.99M | 109.11M | 121.01M | 124.70M | 130.40M | 150.50M | 155.03M | 213.16M | 218.60M | 266.67M | 265.91M | 290.69M | 356.20M |
|
Common Equity
|
150.07M | 183.80M | 186.72M | 216.43M | 235.06M | 244.29M | 262.80M | 273.35M | 289.09M | 313.91M | 350.25M | 361.50M | 417.06M | 320.75M | 356.08M | 421.07M |
|
Shareholder's Equity
|
150.07M | 183.80M | 186.72M | 216.43M | 235.06M | 244.29M | 262.80M | 273.35M | 289.09M | 313.91M | 350.25M | 361.50M | 417.06M | 320.75M | 356.08M | 421.07M |
|
Liabilities and Shareholders Equity
|
| 258.89M | 268.79M | 315.42M | 344.17M | 365.30M | 387.51M | 403.74M | 439.59M | 468.94M | 563.41M | 580.10M | 683.74M | 586.66M | 646.78M | 777.27M |
|
Treasury Shares
|
0.53M | 0.56M | 1.00M | 0.48M | 0.88M | 0.85M | 0.53M | 0.98M | 0.37M | 0.56M | 0.34M | 0.64M | 0.08M | 1.76M | 15.13M | 14.89M |
|
Retained Earnings
|
| 156.09M | 179.43M | 206.06M | 226.04M | 246.96M | 269.26M | 291.24M | 303.99M | 342.02M | 384.67M | 421.81M | 478.37M | 528.81M | 574.08M | 624.15M |
|
Shares Outstanding
|
16.43M | 16.43M | 16.43M | 32.85M | 32.85M | 32.85M | 65.71M | 65.71M | 65.71M | 65.71M | 65.71M | 65.71M | 65.71M | 65.71M | 65.71M | 65.71M |