|
Cash & Equivalents
|
0.05M | 1.01M | 0.87M | 42.19M | 121.48M | 123.08M | 126.53M | 112.75M | 99.85M | 67.97M | 199.30M | 144.36M | 153.31M | 150.02M | 255.19M | 256.73M | 258.37M | 246.18M | 253.71M | 257.23M | 249.44M | 256.04M | 231.26M | 334.65M | 325.55M | 336.75M | 338.55M |
|
Cash & Current Investments
|
0.05M | 1.01M | 0.87M | 42.19M | 121.48M | 123.08M | 126.53M | 112.75M | 99.85M | 67.97M | 199.30M | 144.36M | 153.31M | 150.02M | 255.19M | 256.73M | 258.37M | 246.18M | 253.71M | 257.23M | 249.44M | 256.04M | 231.26M | 334.65M | 325.55M | 336.75M | 338.55M |
|
Receivables - Net
|
| | | 13.89M | 15.98M | 14.22M | 15.63M | 16.89M | 19.95M | 29.05M | 30.77M | 38.84M | 41.37M | 44.16M | 49.95M | 48.36M | 50.95M | 48.80M | 46.58M | 53.56M | 53.04M | 50.66M | 64.32M | 69.37M | 81.68M | 77.73M | 82.90M |
|
Receivables - Other
|
| | | 0.50M | 3.99M | 0.98M | 2.06M | 1.80M | 20.11M | 29.26M | 4.90M | 4.47M | 5.34M | 4.60M | 1.00M | 5.59M | 1.10M | 8.08M | 7.76M | | 5.65M | 5.08M | 5.74M | 0.20M | 0.10M | 0.10M | 0.20M |
|
Receivables
|
| | | 14.39M | 19.96M | 15.20M | 17.70M | 18.69M | 40.06M | 58.31M | 35.67M | 43.31M | 46.71M | 48.76M | 50.95M | 53.95M | 52.05M | 56.88M | 54.34M | 53.56M | 58.69M | 55.74M | 70.06M | 69.57M | 81.78M | 77.83M | 83.10M |
|
Current Deferred Tax Assets
|
0.30M | | | 1.47M | 5.04M | 5.75M | 5.99M | 5.61M | 6.80M | 4.87M | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.19M | 0.17M | 2.71M | 3.27M | 4.39M | 2.49M | 2.36M | 3.81M | 5.39M | 5.30M | 4.50M | 5.77M | 7.80M | 7.57M | 8.15M | 8.31M | 9.22M | 9.73M | 13.19M | 8.77M | 10.37M | 11.38M | 19.28M | 14.45M | 18.54M | 19.22M |
|
Current Assets
|
| 1.21M | 1.05M | 66.02M | 145.07M | 143.60M | 147.84M | 134.62M | 126.57M | 107.47M | 240.95M | 192.76M | 206.57M | 207.75M | 319.36M | 323.13M | 330.08M | 321.47M | 326.05M | 323.98M | 322.50M | 330.41M | 323.00M | 423.30M | 421.68M | 433.02M | 440.67M |
|
Property, Plant & Equipment (Net)
|
| | | 4.02M | 4.09M | 4.20M | 3.97M | 4.09M | 4.38M | 5.16M | 5.39M | 6.17M | 6.85M | 7.34M | 7.50M | 8.21M | 8.84M | 10.02M | 10.44M | 11.36M | 12.55M | 13.09M | 13.96M | 14.02M | 14.88M | 16.26M | 17.15M |
|
Long-Term Investments
|
| 221.16M | 222.34M | 1.00M | | | | 0.70M | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | 14.69M | 14.69M | 35.30M | 35.36M | 35.96M | 35.96M | 35.96M | 35.96M | 45.51M | 45.51M | 54.63M | 54.63M | 53.87M | 53.87M | 53.87M | 73.88M | 83.41M | 84.05M | 85.19M | 84.68M |
|
Intangibles
|
| | | 0.48M | 1.09M | 1.48M | 1.49M | 8.12M | 8.17M | 21.09M | 19.73M | 19.10M | 18.48M | 17.86M | 17.24M | 20.38M | 19.69M | 28.64M | 27.59M | 26.55M | 25.53M | 24.52M | 42.45M | 47.92M | 46.54M | 45.60M | 43.40M |
|
Goodwill & Intangibles
|
| | | 0.48M | 1.09M | 1.48M | 1.49M | 22.82M | 22.86M | 56.39M | 55.09M | 55.05M | 54.43M | 53.81M | 53.19M | 65.89M | 65.21M | 83.27M | 82.22M | 80.41M | 79.40M | 78.39M | 116.33M | 131.32M | 130.59M | 130.79M | 128.08M |
|
Long-Term Deferred Tax
|
| | | 1.59M | | | | 5.61M | | | 3.26M | 2.73M | 2.67M | 3.15M | 3.33M | 5.00M | 5.82M | 3.73M | 4.88M | 6.42M | 7.22M | 7.49M | 7.51M | 8.77M | 9.09M | 9.41M | 9.13M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | 1.18M | 1.17M | 1.22M | 1.41M | 1.53M | 1.68M | 2.55M | 3.37M | 3.62M | 4.12M | 2.66M | 3.62M | 4.69M | 5.03M |
|
Non-Current Assets
|
| 221.16M | 222.34M | 4.02M | 9.13M | 9.95M | 9.96M | 4.09M | 33.72M | 65.67M | 63.74M | 63.95M | 69.23M | 70.42M | 70.78M | 88.02M | 89.51M | 109.77M | 109.70M | 111.19M | 112.76M | 113.21M | 154.26M | 168.89M | 169.22M | 175.89M | 172.50M |
|
Assets
|
0.35M | 222.36M | 223.38M | 71.53M | 154.20M | 153.54M | 157.80M | 167.13M | 160.30M | 173.13M | 304.69M | 256.72M | 275.80M | 278.17M | 390.14M | 411.15M | 419.59M | 431.24M | 435.75M | 435.17M | 435.26M | 443.62M | 477.25M | 592.19M | 590.90M | 608.91M | 613.17M |
|
Accounts Payables
|
0.00M | 0.22M | 0.25M | 0.77M | 2.27M | 0.82M | 0.52M | 0.76M | 2.33M | 2.49M | 1.77M | 2.05M | 2.21M | 3.39M | 4.48M | 3.90M | 3.21M | 5.30M | 3.72M | 3.62M | 2.94M | 2.79M | 3.72M | 4.07M | 4.67M | 6.30M | 5.57M |
|
Notes Payables
|
0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.22M | 0.22M | 0.25M | 0.77M | 2.27M | 0.82M | 0.52M | 0.76M | 2.33M | 2.49M | 1.77M | 2.05M | 2.21M | 3.39M | 4.48M | 3.90M | 3.21M | 5.30M | 3.72M | 3.62M | 2.94M | 2.79M | 3.72M | 4.07M | 4.67M | 6.30M | 5.57M |
|
Accumulated Expenses
|
0.10M | 0.01M | 0.01M | 5.34M | 5.59M | 5.24M | 5.68M | 7.48M | 9.50M | 11.10M | 11.22M | 10.75M | 15.95M | 18.51M | 13.53M | 13.06M | 19.12M | 20.83M | 20.56M | 19.26M | 19.91M | 21.12M | 22.99M | 24.38M | 27.24M | 27.99M | 28.62M |
|
Other Accumulated Expenses
|
| | | 0.14M | 0.05M | 0.01M | 0.00M | 3.21M | 4.05M | 8.25M | 7.78M | 9.60M | 7.59M | 7.62M | 2.29M | | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | 2.05M | 2.05M | 1.76M | 2.50M | 3.18M | 4.15M | 4.21M | 4.24M | 4.49M | 4.44M | 5.18M | 5.42M | 5.31M | 5.80M | 5.29M |
|
Current Taxes
|
| 0.22M | 0.48M | 0.87M | 1.11M | 0.83M | 0.98M | 1.25M | 1.18M | 1.83M | 2.30M | 1.98M | 3.88M | 5.06M | 7.80M | 10.72M | 14.02M | 14.21M | 16.74M | 8.83M | 9.89M | 12.08M | 13.19M | | | | |
|
Total Current Liabilities
|
0.33M | 0.45M | 0.74M | 8.30M | | | | 13.32M | 17.96M | 25.16M | 24.22M | 25.34M | 32.69M | 38.57M | 31.64M | 38.71M | 50.36M | 53.47M | 52.47M | 42.22M | 43.12M | 46.27M | 54.23M | 55.54M | 58.20M | 58.72M | 57.78M |
|
Non-Current Debt
|
| | | | | | | | | | | | 4.81M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 7.70M | 7.70M | 7.70M | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 9.19M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 1.47M | | | | 2.18M | 2.09M | 4.96M | 4.90M | 4.78M | 4.17M | 4.01M | 3.90M | 5.96M | 3.65M | 3.52M | 3.42M | 7.88M | 3.16M | 3.17M | 7.62M | 8.91M | 9.06M | 8.49M | 9.30M |
|
Operating Leases
|
| | | | | | | | | | | | 4.93M | 4.72M | 5.54M | 5.64M | 8.87M | 11.84M | 11.14M | 6.76M | 10.66M | 10.18M | 12.83M | 7.21M | 11.58M | 15.28M | 13.65M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 3.29M | | 0.60M | 0.60M | 0.93M | | | 7.50M | 2.70M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | 44.81M | | 64.08M | 62.23M | 51.33M | 52.45M | 55.17M | 69.50M | 71.66M | 73.54M | 76.69M | 75.45M |
|
Total Liabilities
|
0.33M | 8.15M | 8.44M | 8.30M | 9.77M | 7.57M | 7.80M | 15.41M | 20.05M | 30.12M | 29.12M | 29.67M | 44.55M | 45.25M | 39.31M | 48.10M | 59.70M | 64.68M | 62.83M | 52.26M | 52.45M | 55.17M | 77.00M | 74.36M | 73.54M | 76.69M | 75.45M |
|
Total Debt
|
| | | 0.30M | | | | | | | | | 4.81M | | | | | | | | | | | | | | |
|
Common Equity
|
0.02M | 5.00M | 5.00M | 54.04M | 144.43M | 145.98M | 150.00M | 151.72M | 140.25M | 143.01M | 275.57M | 227.05M | 231.25M | 232.93M | 350.84M | 363.04M | 359.88M | 366.56M | 372.92M | 382.91M | 382.81M | 388.45M | 400.25M | 517.83M | 517.36M | 532.21M | 537.72M |
|
Shareholder's Equity
|
0.02M | 5.00M | 5.00M | 54.04M | 144.43M | 145.98M | 150.00M | 151.72M | 140.25M | 143.01M | 275.57M | 227.05M | 231.25M | 232.93M | 350.84M | 363.04M | 359.88M | 366.56M | 372.92M | 382.91M | 382.81M | 388.45M | 400.25M | 517.83M | 517.36M | 532.21M | 537.72M |
|
Liabilities and Shareholders Equity
|
0.35M | 222.36M | 223.38M | 71.53M | 154.20M | 153.54M | 157.80M | 167.13M | 160.30M | 173.13M | 304.69M | 256.72M | 275.80M | 278.17M | 390.14M | 411.15M | 419.59M | 431.24M | 435.75M | 435.17M | 435.26M | 443.62M | 477.25M | 592.19M | 590.90M | 608.91M | 613.17M |
|
Retained Earnings
|
-0.00M | 0.62M | 1.34M | 35.39M | 30.80M | 28.63M | 27.51M | 22.79M | 20.73M | 19.25M | 18.70M | 15.09M | 12.43M | -1.19M | -7.42M | -14.12M | -22.09M | -19.46M | -18.79M | -15.89M | -19.83M | -20.65M | -16.37M | -11.85M | -8.93M | -3.66M | -2.48M |
|
Treasury Shares
|
| | | | | | | 3.00M | | | 1.68M | 1.49M | 1.35M | 2.54M | 2.37M | 2.25M | 2.14M | 1.30M | 1.04M | 0.82M | 1.83M | 1.83M | 1.89M | 2.17M | 1.84M | 1.74M | 1.78M |