|
Cash & Equivalents
|
36.36M | 102.47M | 114.40M | 79.71M | 94.79M | 272.95M | 247.44M | 235.62M | 192.80M | 190.21M | 152.14M | 277.57M | 282.90M | 179.52M | 151.53M | 126.57M | 142.00M | 90.84M | 235.06M | 132.64M | 170.30M | 207.78M | 252.99M | 255.44M | 290.50M | 391.54M |
|
Short-term Investments
|
| | 17.74M | | | 29.93M | 29.15M | 25.72M | 39.39M | 14.06M | 13.87M | 6.09M | 63.23M | 132.37M | 218.01M | 227.43M | 236.54M | 307.61M | 223.17M | 480.02M | 401.64M | 330.92M | 392.93M | 316.53M | 250.79M | 112.13M |
|
Cash & Current Investments
|
36.36M | 102.47M | 132.14M | 79.71M | 94.79M | 302.88M | 276.59M | 261.34M | 232.19M | 204.27M | 166.01M | 283.66M | 346.13M | 311.89M | 369.54M | 354.00M | 378.54M | 398.45M | 458.24M | 612.65M | 571.94M | 538.70M | 645.91M | 571.97M | 541.29M | 503.67M |
|
Receivables - Net
|
| | 1.06M | | 0.47M | 1.23M | 1.49M | 0.69M | 0.86M | 0.85M | 0.80M | 0.83M | 1.03M | 1.15M | 1.13M | 0.25M | 0.36M | 0.56M | 4.41M | 1.93M | 3.03M | 3.24M | 6.30M | 5.89M | 2.22M | 3.74M |
|
Receivables
|
| | 1.06M | | 0.47M | 1.23M | 1.49M | 0.69M | 0.86M | 0.85M | 0.80M | 0.83M | 1.03M | 1.15M | 1.13M | 0.25M | 0.36M | 0.56M | 4.41M | 1.93M | 3.03M | 3.24M | 6.30M | 5.89M | 2.22M | 3.74M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | 10.66M | 10.74M | 10.39M | 11.78M | 11.43M | 11.50M | 13.32M | 14.63M | 12.87M | 12.58M | 12.86M | 16.02M |
|
Current Assets
|
| | 137.25M | | 6.17M | 7.61M | 284.95M | 5.75M | 5.80M | 7.31M | 174.12M | 7.22M | 11.40M | 11.94M | 384.79M | 16.11M | 18.15M | 20.11M | 483.50M | 24.62M | 27.14M | 21.20M | 672.74M | 25.46M | 26.93M | 28.04M |
|
Property, Plant & Equipment (Net)
|
-1.30M | -1.56M | 19.30M | -2.63M | -4.97M | -6.85M | 26.75M | -0.68M | -2.30M | -3.86M | 31.76M | -1.30M | -2.10M | -3.42M | 13.73M | -4.63M | -16.34M | -23.41M | 47.07M | -9.97M | -12.70M | -16.03M | 53.84M | 52.40M | 52.42M | 51.96M |
|
Intangibles
|
| | 1.12M | | 1.09M | 1.13M | 1.09M | 1.11M | 1.52M | 1.51M | 1.50M | 1.44M | 1.40M | 1.55M | 1.67M | 1.68M | 1.80M | 1.78M | 1.64M | 1.63M | 1.73M | 1.65M | 1.74M | 1.68M | 1.81M | 1.82M |
|
Goodwill & Intangibles
|
| | 1.12M | | 1.09M | 1.13M | 1.09M | 1.11M | 1.52M | 1.51M | 1.50M | 1.44M | 1.40M | 1.55M | 1.67M | 1.68M | 1.80M | 1.78M | 1.64M | 1.63M | 1.73M | 1.65M | 1.74M | 1.68M | 1.81M | 1.82M |
|
Other Non-Current Assets
|
| | 1.40M | | 0.77M | 0.74M | 0.86M | 0.71M | 1.02M | 0.85M | 0.73M | 0.99M | 4.99M | 4.05M | 2.60M | 2.43M | 2.15M | 1.81M | 7.66M | 1.49M | 1.44M | 1.32M | 6.74M | 1.19M | 1.13M | 0.96M |
|
Non-Current Assets
|
| | 11.38M | | 17.45M | 18.89M | 18.67M | 19.03M | 21.88M | 22.14M | 25.67M | 24.99M | 34.44M | 32.25M | 31.29M | 35.89M | 49.62M | 57.09M | 65.20M | 70.32M | 73.07M | 70.79M | 71.16M | 71.66M | 71.73M | 70.77M |
|
Assets
|
| | 148.63M | | 118.88M | 330.61M | 303.61M | 286.81M | 260.73M | 234.57M | 199.79M | 316.70M | 393.00M | 357.22M | 416.08M | 406.25M | 446.66M | 476.20M | 548.69M | 709.53M | 675.17M | 633.93M | 743.90M | 674.99M | 642.16M | 606.22M |
|
Accounts Payables
|
| | 7.84M | | 8.90M | 11.38M | 11.98M | 12.43M | 11.33M | 13.97M | 13.30M | 14.93M | 14.17M | 12.93M | 13.32M | | | | 27.12M | | | | 22.11M | | | |
|
Payables
|
| | 7.84M | | 8.90M | 11.38M | 11.98M | 12.43M | 11.33M | 13.97M | 13.30M | 14.93M | 14.17M | 12.93M | 13.32M | | | | 27.12M | | | | 22.11M | | | |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | 18.87M | | | | 11.31M | | | |
|
Other Accumulated Expenses
|
| | 0.02M | | 0.03M | 0.41M | 0.19M | 0.31M | 0.15M | 0.24M | 0.15M | 0.18M | 0.19M | 0.21M | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | 20.11M | 21.81M | 25.05M | 30.96M | 31.87M | 12.72M | 15.06M | 20.15M | 158.07M | | 236.54M | | 235.06M | | 401.64M | | 392.93M | | 290.50M | |
|
Current Leases
|
| | 1.56M | | | | 2.24M | | | | 3.10M | | 1.28M | | 2.20M | | | | 2.80M | | | | 3.05M | | | |
|
Current Taxes
|
| | 0.80M | | 0.23M | 0.52M | 1.41M | 0.44M | 0.36M | 0.43M | 2.01M | 0.48M | 1.22M | 1.72M | 4.39M | 4.61M | 4.68M | 4.68M | 4.62M | 5.75M | 5.52M | 11.76M | 2.15M | 1.85M | 1.99M | 0.76M |
|
Current Deferred Revenue
|
| | 51.58M | | 90.91M | 93.79M | 55.56M | 86.50M | 74.91M | 72.97M | 57.66M | 76.08M | 123.05M | 104.07M | 66.27M | 70.07M | 74.04M | 67.55M | 108.03M | 104.86M | 102.87M | 75.70M | 38.37M | 30.68M | 31.20M | 29.88M |
|
Total Current Liabilities
|
| | 76.70M | | 11.87M | 2.17M | 92.38M | 1.71M | 1.74M | 1.73M | 108.85M | 1.80M | 3.11M | 4.40M | 108.61M | 8.57M | 8.63M | 8.29M | 168.44M | 161.98M | 161.04M | 141.57M | 72.65M | 6.99M | 7.65M | 5.37M |
|
Non-Current Deffered Revenue
|
| | 94.61M | | 94.15M | | 101.91M | | 58.08M | | 55.17M | | 80.84M | | 77.29M | | 125.80M | | 124.30M | | 36.79M | | 36.50M | | 31.20M | |
|
Minority Interest
|
-0.48M | -0.77M | -1.01M | -0.30M | -0.61M | -0.65M | -0.66M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 10.01M | | | | 8.03M | 7.23M | 7.13M | 3.69M | 6.20M | 5.06M | 4.31M | 4.30M |
|
Operating Leases
|
| | 3.58M | | 6.10M | 5.71M | 7.38M | 5.28M | 5.70M | 5.19M | 11.27M | 7.29M | 14.92M | 13.97M | 12.65M | 13.43M | 15.34M | 14.88M | 13.77M | 12.90M | 15.33M | 14.49M | 14.27M | 16.14M | 15.97M | 15.78M |
|
Other Non-Current Liabilities
|
| | 2.31M | | | | | | | | 0.08M | 0.07M | 0.06M | 0.06M | 0.04M | 0.04M | 0.03M | 0.02M | 0.00M | 0.76M | | 1.85M | | 2.50M | 2.47M | 2.49M |
|
Total Non-Current Liabilities
|
| | 117.13M | | 97.01M | 99.50M | 107.04M | 91.77M | 80.61M | 66.78M | 63.42M | 83.44M | 138.04M | 118.10M | 100.00M | 83.53M | 73.69M | 74.62M | 146.11M | 119.38M | 103.55M | 75.95M | 56.97M | 51.87M | 51.48M | 46.32M |
|
Total Liabilities
|
| | | | | | 199.42M | | | | | | | | 208.61M | | | | 314.55M | 281.36M | 264.59M | 217.52M | | | | |
|
Total Debt
|
| | | | | | 20.11M | 21.81M | 25.05M | 30.96M | 31.87M | 12.72M | 15.06M | 20.15M | 158.07M | | 236.54M | | 235.06M | | 401.64M | | 392.93M | | 290.50M | |
|
Common Equity
|
| | -46.33M | | -75.45M | 142.11M | 104.19M | 91.20M | 67.00M | 41.46M | 27.53M | 130.18M | 133.32M | 113.98M | 207.47M | 214.76M | 237.62M | 269.70M | 234.14M | 428.17M | 410.58M | 416.41M | 614.27M | 564.45M | 525.88M | 487.12M |
|
Shareholder's Equity
|
| | -46.33M | | -74.89M | 142.11M | 104.19M | 286.81M | 260.73M | 234.57M | 27.53M | 316.70M | 393.00M | 357.22M | 207.47M | 406.25M | 446.66M | 476.20M | 234.14M | 428.17M | 410.58M | 416.41M | 614.27M | 674.99M | 642.16M | 606.22M |
|
Liabilities and Shareholders Equity
|
| | 148.63M | | 118.88M | 330.61M | 303.61M | 286.81M | 260.73M | 234.57M | 199.79M | 316.70M | 393.00M | 357.22M | 416.08M | 406.25M | 446.66M | 476.20M | 548.69M | 709.53M | 675.17M | 633.93M | 743.90M | 674.99M | 642.16M | 606.22M |
|
Retained Earnings
|
| | -258.12M | 471.60M | -289.18M | -513.56M | -529.95M | -563.66M | -594.70M | -614.44M | -615.24M | -507.47M | -497.39M | -491.10M | -520.44M | -558.19M | -593.09M | -621.74M | -650.68M | -659.42M | -673.05M | -692.20M | -629.98M | -662.05M | -792.08M | -877.13M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | 4,007.24M | | | | | | | | | |