|
Cash & Equivalents
|
0.92M | 0.76M | 0.33M | 0.39M | 0.00M | 0.00M | 0.17M | 0.31M | 59.00 | 25.00 | 94.00 | 215.00 | 250.00 | 13.55M | 5.58M | 0.01M | 0.01M | 12.04M | 0.01M | 0.01M | 0.01M | 48.38M | 0.07M | 0.12M | 0.04M | 21.14M | 0.04M | 0.21M | 0.08M | 32.39M | 25.59M | 0.09M | 0.00M | 19.46M | 22.18M | 0.00M | 0.01M | 0.01M | 183.00 | 0.00M | 0.03M | 11.96M | 10.50M | 12.29M | 15.13M | 8.98M | 3.20M | 12.17M | 33.76M | 28.67M | 37.49M | 33.71M | 26.77M |
|
Cash & Current Investments
|
0.92M | 0.76M | 0.33M | 0.39M | 0.00M | 0.00M | 0.17M | 0.31M | 59.00 | 25.00 | 94.00 | 215.00 | 250.00 | 13.55M | 5.58M | 0.01M | 0.01M | 12.04M | 0.01M | 0.01M | 0.01M | 48.38M | 0.07M | 0.12M | 0.04M | 21.14M | 0.04M | 0.21M | 0.08M | 32.39M | 25.59M | 0.09M | 0.00M | 19.46M | 22.18M | 0.00M | 0.01M | 0.01M | 183.00 | 0.00M | 0.03M | 11.96M | 10.50M | 12.29M | 15.13M | 8.98M | 3.20M | 12.17M | 33.76M | 28.67M | 37.49M | 33.71M | 26.77M |
|
Receivables - Net
|
| | 5.00M | | 6.24M | 6.04M | 5.78M | 6.32M | 6.95M | 6.85M | 9.43M | 10.50M | 10.83M | 10.62M | 10.52M | 11.25M | 11.52M | 11.65M | 11.73M | 13.13M | 13.39M | 13.22M | 13.07M | 14.34M | 13.48M | 13.96M | 14.21M | 14.96M | 14.35M | 12.71M | 11.91M | 13.34M | 13.88M | 11.82M | 10.89M | 10.72M | 11.31M | 12.32M | 11.03M | 11.99M | 12.89M | 13.88M | 13.34M | 12.57M | 13.33M | 13.60M | 13.90M | 15.18M | 17.60M | 21.77M | 17.01M | 17.28M | 18.25M |
|
Receivables - Other
|
| | 0.79M | | 23.04M | 25.64M | 23.88M | 25.18M | 26.17M | 27.18M | 36.55M | 38.74M | 31.17M | 31.27M | 35.83M | 35.35M | 31.21M | 32.20M | 33.50M | 34.54M | 24.97M | 28.52M | 31.90M | 27.89M | 25.02M | 26.37M | 26.16M | 28.64M | 26.58M | 40.75M | 42.71M | 41.24M | 55.53M | 45.46M | 37.37M | 28.19M | 22.96M | 40.29M | 49.34M | 54.65M | 59.37M | 66.47M | 78.02M | 76.58M | 84.26M | 75.59M | 70.72M | 66.32M | 65.75M | 69.32M | 60.82M | | |
|
Receivables
|
| | 5.79M | | 29.28M | 31.68M | 29.66M | 31.51M | 33.12M | 34.04M | 45.98M | 49.24M | 42.00M | 41.89M | 46.35M | 46.60M | 42.73M | 43.85M | 45.23M | 47.67M | 38.37M | 41.74M | 44.96M | 42.23M | 38.50M | 40.33M | 40.37M | 43.60M | 40.93M | 53.46M | 54.62M | 54.58M | 69.41M | 57.28M | 48.25M | 38.91M | 34.27M | 52.61M | 60.37M | 66.65M | 72.26M | 80.35M | 91.36M | 89.15M | 97.58M | 89.20M | 84.63M | 81.49M | 83.35M | 91.09M | 77.83M | 17.28M | 18.25M |
|
Current Deferred Tax Assets
|
| | -2.00M | | 1.94M | 1.65M | -1.79M | -1.87M | -1.89M | -1.95M | | | | -0.67M | | -1.22M | -1.12M | -0.17M | -0.40M | -0.34M | -1.13M | -0.60M | -0.08M | | | | -1.04M | | | 0.31M | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 1.59M | | 1.53M | 1.63M | 1.65M | 1.63M | 1.65M | 1.64M | | | | 3.15M | | 3.14M | 3.16M | 3.01M | 3.38M | 3.84M | 4.19M | 4.77M | 5.13M | 5.46M | 5.80M | 6.06M | 6.88M | 7.35M | 7.58M | 7.62M | 7.37M | 7.36M | 7.79M | 8.08M | 8.29M | 8.62M | 8.53M | 9.29M | 10.09M | 10.19M | 10.16M | 10.54M | 10.20M | 9.85M | 9.59M | 9.40M | 9.34M | 9.22M | 9.30M | 9.28M | 7.89M | 7.85M | 7.86M |
|
Long-Term Investments
|
| | 19.93M | | 22.13M | 22.70M | 27.24M | 27.29M | 27.39M | 28.94M | | | | 76.85M | | 89.43M | 96.54M | 95.51M | 115.69M | 129.09M | 129.86M | 139.14M | 152.65M | 166.92M | 166.70M | 174.43M | 186.11M | 193.23M | 195.97M | 199.31M | 176.06M | 198.58M | 196.36M | 202.85M | 198.55M | 191.04M | 209.90M | 213.59M | 198.05M | 180.58M | 177.12M | 179.09M | 180.16M | 163.12M | 156.96M | 174.63M | 185.91M | 183.62M | 188.09M | 208.62M | 225.87M | 239.84M | 273.98M |
|
Intangibles
|
| | 4.14M | | 3.90M | 3.78M | 3.66M | 3.54M | 3.42M | 3.30M | | | | 4.85M | | 1.52M | 1.44M | 4.85M | 1.26M | 1.18M | 1.09M | 4.85M | 0.93M | 0.84M | 0.76M | 4.85M | 0.58M | 0.50M | 0.50M | 4.85M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 4.85M | 0.50M | 0.50M | 0.50M | 4.85M | | | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M |
|
Goodwill & Intangibles
|
| | 4.14M | | 3.90M | 3.78M | 3.66M | 3.54M | 3.42M | 3.30M | | | | 4.85M | | 1.52M | 1.44M | 4.85M | 1.26M | 1.18M | 1.09M | 4.85M | 0.93M | 0.84M | 0.76M | 4.85M | 0.58M | 0.50M | 0.50M | 4.85M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | 5.45M | | 5.69M | 5.77M | 5.94M | 5.93M | 6.53M | 6.27M | 4.11M | 4.03M | 4.98M | 4.89M | 4.53M | 4.32M | 6.72M | 7.74M | 7.62M | 5.54M | 5.69M | 6.03M | 5.39M | 5.87M | 5.53M | 8.73M | 8.81M | 11.32M | 14.33M | 14.78M | 16.30M | 16.82M | 16.83M | 18.11M | 10.55M | 15.42M | 14.22M | 6.00M | 5.60M | 5.13M | 5.11M | 4.14M |
|
Other Non-Current Assets
|
| | 1.49M | | 0.62M | 0.63M | 0.66M | 0.68M | 0.95M | 1.08M | | | | 1.10M | | 1.04M | 1.15M | 1.44M | 1.43M | 1.27M | 1.64M | 2.66M | 4.02M | 4.05M | 4.48M | 5.87M | 9.53M | 6.26M | 6.76M | 6.98M | 7.48M | 8.60M | 8.99M | 9.26M | 9.76M | 10.62M | 9.66M | 8.59M | 7.03M | 6.15M | 8.50M | 3.75M | 3.92M | 3.66M | 3.89M | 4.57M | 5.00M | 4.14M | 4.14M | 6.42M | 6.33M | 6.20M | 9.54M |
|
Assets
|
| | 58.68M | | 65.07M | 68.95M | 69.70M | 72.66M | 76.41M | 79.84M | | | | 149.13M | | 167.93M | 169.48M | 169.45M | 202.69M | 210.69M | 215.41M | 254.55M | 254.41M | 255.39M | 263.37M | 266.75M | 277.39M | 289.47M | 298.42M | 321.20M | 292.53M | 309.30M | 327.36M | 317.58M | 306.88M | 312.70M | 320.23M | 331.31M | 307.90M | 306.63M | 315.71M | 320.33M | 330.40M | 311.35M | 316.99M | 317.63M | 318.29M | 318.29M | 318.29M | 374.92M | 385.44M | 393.42M | 428.59M |
|
Accounts Payables
|
| | 2.55M | | 2.12M | 2.32M | 4.51M | 3.08M | 3.25M | 3.25M | | | | 4.83M | | 4.02M | 4.89M | 5.45M | 3.21M | 4.60M | 6.87M | 7.49M | 4.50M | 5.28M | 6.11M | 6.82M | 7.45M | 7.88M | 8.40M | 9.99M | 8.41M | 9.87M | 11.13M | 8.43M | 7.79M | 8.54M | 8.70M | 7.70M | 5.48M | 6.17M | 7.74M | 6.65M | 6.15M | 4.70M | 4.45M | 4.35M | 5.17M | 4.98M | 7.75M | 10.57M | 11.97M | 7.98M | 12.15M |
|
Notes Payables
|
| | 1.46M | | 0.75M | 0.75M | 1.05M | 1.00M | 1.00M | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 4.01M | | 2.86M | 3.07M | 5.55M | 4.08M | 4.25M | 4.34M | | | | 4.83M | | 4.02M | 4.89M | 5.45M | 3.21M | 4.60M | 6.87M | 7.49M | 4.50M | 5.28M | 6.11M | 6.82M | 7.45M | 7.88M | 8.40M | 9.99M | 8.41M | 9.87M | 11.13M | 8.43M | 7.79M | 8.54M | 8.70M | 7.70M | 5.48M | 6.17M | 7.74M | 6.65M | 6.15M | 4.70M | 4.45M | 4.35M | 5.17M | 4.98M | 7.75M | 10.57M | 11.97M | 7.98M | 12.15M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.82M | | | 116.84M | 126.21M | 135.33M | 133.93M | 141.19M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.82M | 29.87M | 29.91M | 29.96M | 1.09M | 0.82M | 0.55M | 0.28M | | 0.87M | 0.59M | | | | | |
|
Current Taxes
|
| | | | 0.16M | 0.19M | 0.09M | 0.37M | | | | | | 0.26M | | 0.74M | 0.54M | | 0.20M | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 3.16M | 1.83M |
|
Current Deferred Revenue
|
| | 17.28M | | 20.19M | 21.10M | 21.28M | 22.25M | 23.93M | 25.31M | | | | 48.89M | | 51.46M | 53.76M | 54.99M | 55.32M | 59.03M | 63.44M | 65.65M | 66.65M | 71.14M | 75.57M | 79.03M | 79.66M | 85.49M | 90.07M | 90.38M | 84.48M | 85.01M | 88.17M | 90.01M | 86.22M | 88.07M | 92.65M | 97.76M | 95.37M | 98.15M | 103.79M | 107.49M | 105.16M | 101.91M | 103.16M | 105.62M | 104.95M | 107.43M | 119.97M | 134.70M | 132.23M | 130.26M | 140.04M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.16M | | | | 25.24M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 6.12M | | 6.92M | 6.89M | 6.11M | 6.33M | 6.87M | 7.40M | 4.71M | 4.11M | 4.55M | 4.77M | 4.17M | 5.36M | 6.51M | 7.20M | 7.31M | 4.20M | 7.28M | 8.00M | 9.54M | 9.01M | 9.55M | 9.27M | 8.62M | 6.95M | 6.99M | 5.93M | 5.97M | 5.76M | 5.49M | 5.32M | 5.18M | 5.13M | 5.16M | | | | | |
|
Total Liabilities
|
| | 45.74M | | 50.94M | 54.81M | 54.39M | 56.34M | 59.44M | 62.21M | | | | 103.85M | | 114.14M | 112.81M | 112.77M | 114.59M | 120.37M | 121.59M | 159.97M | 166.25M | 166.66M | 172.01M | 178.09M | 193.61M | 201.80M | 211.68M | 232.98M | 215.67M | 219.68M | 238.05M | 224.78M | 217.87M | 222.74M | 242.40M | 255.64M | 249.44M | 259.54M | 276.84M | 284.16M | 297.12M | 279.26M | 290.46M | 283.13M | 282.54M | 278.97M | 287.32M | 308.21M | 303.23M | 298.54M | 320.94M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.82M | 29.87M | 29.91M | 29.96M | 26.25M | 0.82M | 0.55M | 0.28M | 25.24M | 0.87M | 0.59M | | | | | |
|
Common Equity
|
| | 12.94M | | 14.13M | 14.14M | 15.31M | 16.32M | 16.98M | 17.63M | | | | 45.28M | | 53.79M | 56.67M | 56.68M | 88.10M | 90.32M | 93.82M | 94.58M | 88.16M | 88.73M | 91.37M | 88.67M | 83.78M | 87.67M | 86.74M | 88.22M | 76.86M | 89.62M | 89.31M | 92.80M | 89.01M | 89.96M | 77.83M | 75.67M | 58.46M | 47.09M | 38.87M | 36.17M | 33.28M | 32.09M | 26.53M | 34.50M | 35.75M | 40.80M | 59.67M | 66.71M | 82.21M | 94.88M | 107.65M |
|
Shareholder's Equity
|
| | 12.94M | | 14.13M | 14.14M | 15.31M | 16.32M | 16.98M | 17.63M | | | | 45.28M | | 53.79M | 56.67M | 56.68M | 88.10M | 90.32M | 93.82M | 94.58M | 88.16M | 88.73M | 91.37M | 88.67M | 83.78M | 87.67M | 86.74M | 88.22M | 76.86M | 89.62M | 89.31M | 92.80M | 89.01M | 89.96M | 77.83M | 75.67M | 58.46M | 47.09M | 38.87M | 36.17M | 33.28M | 32.09M | 26.53M | 34.50M | 35.75M | 40.80M | 59.67M | 66.71M | 82.21M | 94.88M | 107.65M |
|
Liabilities and Shareholders Equity
|
| | 58.68M | | 65.07M | 68.95M | 69.70M | 72.66M | 76.41M | 79.84M | | | | 149.13M | | 167.93M | 169.48M | 169.45M | 202.69M | 210.69M | 215.41M | 254.55M | 254.41M | 255.39M | 263.37M | 266.75M | 277.39M | 289.47M | 298.42M | 321.20M | 292.53M | 309.30M | 327.36M | 317.58M | 306.88M | 312.70M | 320.23M | 331.31M | 307.90M | 306.63M | 315.71M | 320.33M | 330.40M | 311.35M | 316.99M | 317.63M | 318.29M | 318.29M | 318.29M | 374.92M | 385.44M | 393.42M | 428.59M |
|
Treasury Shares
|
| | 0.80M | | 0.80M | 0.80M | 0.88M | 0.89M | 0.89M | 0.89M | 0.94M | 0.95M | 0.95M | 0.96M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 0.98M | 0.99M | 0.99M | 1.01M | 1.02M | 0.04M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 0.04M | 1.20M | 1.20M | 1.25M | 1.26M | 1.38M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.47M | 1.51M | 1.52M | 1.52M | 1.52M | 1.52M |
|
Retained Earnings
|
| | 0.28M | | 1.18M | 1.29M | 2.55M | 3.21M | 3.65M | 3.95M | | | | 13.61M | | 16.04M | 19.00M | 20.56M | 21.37M | 23.03M | 26.25M | 27.15M | 23.78M | 25.47M | 28.34M | 26.38M | 17.97M | 18.53M | 16.13M | 16.91M | 10.79M | 14.97M | 13.32M | 15.93M | 15.19M | 16.09M | 6.21M | 6.86M | -5.96M | -11.99M | -15.98M | -16.95M | -22.00M | -22.52M | -26.06M | -23.11M | -21.69M | -17.17M | -10.19M | -12.18M | -9.95M | 10.38M | 20.54M |