|
Accumulated Depreciation
|
6.49M | 8.15M | 10.85M | 13.65M | 16.56M | 19.80M | 21.17M | 22.84M | 26.02M | 29.37M | 32.74M | 36.06M | 39.11M | 42.48M | 45.61M |
|
Receivables - Accured
|
| | | | 0.85M | 1.12M | 1.54M | 1.57M | | | | 1.25M | | | |
|
Cash & Equivalents
|
126.04M | 112.79M | 111.35M | 84.27M | 86.83M | 64.44M | 55.31M | 256.77M | 46.81M | 260.35M | 240.09M | 212.55M | 180.11M | 152.28M | 126.97M |
|
Prepaid Assets
|
3.74M | 4.56M | 5.44M | 4.00M | 4.46M | 4.88M | 4.20M | 4.26M | 7.80M | 7.08M | 7.90M | 4.76M | 4.51M | 4.33M | 4.96M |
|
Current Assets
|
365.26M | 383.79M | 361.64M | 319.72M | 255.93M | 161.28M | 173.70M | 176.99M | 199.81M | 203.48M | 206.01M | 194.05M | 169.63M | 160.17M | 137.71M |
|
Property, Plant & Equipment (Net)
|
64.68M | 69.97M | 77.94M | 82.78M | 85.84M | 83.77M | 81.99M | 71.70M | 69.00M | 69.41M | 65.28M | 62.14M | 59.53M | 56.65M | 53.72M |
|
Long-Term Investments
|
105.36M | 50.61M | 39.43M | 51.85M | 83.32M | 144.58M | 114.76M | 89.10M | 57.85M | 73.23M | 46.56M | 30.82M | 20.71M | 2.69M | |
|
Goodwill
|
| | | | | | | | | 5.09M | 4.73M | | | | |
|
Intangibles
|
| | | | | | | | | 33.30M | 33.80M | 34.20M | 34.20M | 34.20M | 34.20M |
|
Goodwill & Intangibles
|
| | | | | | | | | 38.39M | 38.53M | 34.20M | 34.20M | 34.20M | 34.20M |
|
Other Non-Current Assets
|
1.72M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 2.83M | 2.84M | 2.77M | 2.77M | 2.71M | 3.16M |
|
Non-Current Assets
|
185.05M | 148.79M | 150.11M | 166.82M | 200.29M | 255.88M | 223.85M | 183.70M | 148.69M | 212.97M | 182.61M | 159.16M | 145.98M | 124.52M | 107.01M |
|
Assets
|
550.31M | 532.58M | 511.75M | 486.54M | 456.23M | 417.16M | 397.55M | 360.69M | 348.51M | 416.45M | 388.62M | 353.22M | 315.61M | 284.69M | 244.72M |
|
Accounts Payables
|
9.89M | 4.05M | 5.68M | 5.45M | 3.48M | 3.62M | 5.93M | 2.74M | 3.43M | 3.36M | 2.60M | 3.08M | 3.57M | 3.21M | 2.62M |
|
Payables
|
9.89M | 4.05M | 5.68M | 5.45M | 3.48M | 3.62M | 5.93M | 2.74M | 3.43M | 3.36M | 2.60M | 3.08M | 3.57M | 3.21M | 2.62M |
|
Accumulated Expenses
|
4.85M | 7.25M | 8.76M | 9.84M | 6.53M | 7.86M | 9.93M | 10.15M | 7.53M | 11.10M | 13.44M | 17.46M | 10.93M | 11.72M | 11.05M |
|
Other Accumulated Expenses
|
| | | 0.24M | | 0.01M | 0.02M | 0.03M | 0.05M | 0.11M | 0.08M | 0.07M | 0.11M | 0.05M | 1.03M |
|
Short term Debt
|
| 1.59M | 4.04M | 6.50M | 10.30M | | | | | | | | | | 8.34M |
|
Current Leases
|
| | | 0.47M | | | 2.04M | 1.51M | 2.21M | 3.66M | 3.76M | 4.87M | 4.88M | 4.89M | |
|
Current Taxes
|
| | | | | | 0.85M | | | | | | | | |
|
Current Deferred Revenue
|
6.38M | 7.82M | 7.57M | 7.15M | 6.50M | 6.94M | 3.87M | 4.37M | 4.61M | 4.36M | 3.57M | 109.16M | | | |
|
Total Current Liabilities
|
21.98M | 21.57M | 26.91M | 29.82M | 27.68M | 19.16M | 20.43M | 17.85M | 16.07M | 19.16M | 19.82M | 129.78M | 14.50M | 14.95M | 22.03M |
|
Non-Current Debt
|
10.02M | 8.50M | 6.14M | 3.74M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
115.75M | 112.91M | 110.94M | 110.83M | 109.77M | 109.23M | 112.15M | 111.38M | 110.29M | 109.77M | 109.77M | | | | |
|
Operating Leases
|
14.43M | 30.43M | 36.59M | 38.70M | 41.17M | 40.83M | 45.53M | 46.66M | 44.25M | 52.71M | 50.84M | 48.96M | 47.79M | 46.59M | 41.19M |
|
Non-Current Deferred Tax Liability
|
| | | 0.01M | | | | | | 3.37M | 3.50M | 4.37M | 4.37M | 4.37M | 4.37M |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.02M | 9.31M | 8.98M | 8.74M | 8.50M | 8.88M | 0.78M |
|
Total Non-Current Liabilities
|
| | | | | | | | 170.60M | 185.03M | 183.95M | 183.12M | 66.67M | 65.91M | 67.58M |
|
Total Liabilities
|
163.64M | 174.63M | 181.55M | 183.81M | 179.05M | 169.59M | 178.32M | 175.94M | 170.62M | 194.34M | 192.93M | 191.85M | 75.17M | 74.79M | 68.37M |
|
Total Debt
|
10.02M | 10.10M | 10.17M | 10.24M | 10.30M | | | | | | | | | | 8.34M |
|
Common Equity
|
386.66M | 357.95M | 330.20M | 302.74M | 277.18M | 247.57M | 219.23M | 184.75M | 177.88M | 222.10M | 195.69M | 161.36M | 240.44M | 209.90M | 176.35M |
|
Shareholder's Equity
|
386.66M | 357.95M | 330.20M | 302.74M | 277.18M | 247.57M | 219.23M | 184.75M | 177.88M | 222.10M | 195.69M | 161.36M | 240.44M | 209.90M | 176.35M |
|
Liabilities and Shareholders Equity
|
550.31M | 532.58M | 511.75M | 486.54M | 456.23M | 417.16M | 397.55M | 360.69M | 348.51M | 416.45M | 388.62M | 353.22M | 315.61M | 284.69M | 244.72M |
|
Retained Earnings
|
-425.68M | -456.67M | -487.42M | -519.10M | -550.36M | -583.65M | -616.37M | -655.77M | -683.83M | -715.04M | -746.27M | -782.34M | -705.78M | -738.32M | -772.74M |
|
Treasury Shares
|
0.52M | 0.38M | 0.25M | 0.19M | 0.05M | 0.05M | 0.05M | 0.05M | 3.94M | 4.11M | 4.11M | 2.85M | 4.68M | 4.05M | 6.63M |
|
Shares Outstanding
|
57.59M | 57.86M | 58.18M | 58.47M | 59.11M | 59.31M | 59.51M | 60.34M | 64.81M | 84.55M | 84.76M | 85.84M | 86.15M | 86.32M | 86.53M |