|
Cash & Equivalents
|
708.00 | 1.58M | 1.40M | 1.33M | 1.18M | 65.62M | 0.74M | | 99.73M | 92.49M | 80.62M | 85.03M | 77.16M | 65.43M | 40.55M | 38.23M | 32.19M | 21.41M | 31.23M | 33.73M | 25.88M | 3.46M | 5.96M | 3.66M | 3.40M |
|
Receivables - Net
|
| | | | | 1.64M | | 2.20M | 1.91M | 2.01M | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | 5.00M | 5.00M | 5.00M | | | | | |
|
Receivables
|
| | | | | 1.64M | | 2.20M | 1.91M | 2.01M | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.13M | 0.14M | 0.11M | 0.08M | 1.25M | 0.10M | 5.92M | 5.07M | 4.25M | 2.40M | 4.65M | 4.63M | 8.10M | 4.99M | 5.24M | 4.98M | 4.49M | 3.46M | 3.49M | 4.43M | 6.73M | 4.45M | 3.60M | 2.58M |
|
Current Assets
|
| 1.70M | 1.55M | 1.44M | 1.26M | 139.22M | 0.85M | 188.93M | 175.06M | 164.44M | 140.89M | 137.84M | 128.40M | 126.78M | 101.47M | 99.60M | 95.52M | 97.64M | 103.61M | 103.75M | 89.55M | 90.37M | 85.67M | 87.79M | 83.11M |
|
Property, Plant & Equipment (Net)
|
| | | | | 0.33M | | 0.47M | 0.50M | 0.58M | 0.67M | 0.64M | 0.60M | 0.56M | 0.51M | 0.47M | 0.43M | 0.33M | 0.29M | 0.29M | 0.27M | 0.25M | 0.24M | 0.21M | 0.18M |
|
Long-Term Investments
|
| 250.57M | 251.52M | 251.56M | 251.28M | 251.25M | 251.13M | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | 0.19M | | 0.56M | 0.75M | 1.06M | 1.45M | 1.69M | 1.89M | 1.85M | 1.99M | 2.02M | 2.06M | 1.92M | 1.81M | 1.77M | 1.71M | 2.08M | 2.15M | 2.13M | 2.20M |
|
Goodwill & Intangibles
|
| | | | | 0.19M | | 0.56M | 0.75M | 1.06M | 1.45M | 1.69M | 1.89M | 1.85M | 1.99M | 2.02M | 2.06M | 1.92M | 1.81M | 1.77M | 1.71M | 2.08M | 2.15M | 2.13M | 2.20M |
|
Long-Term Deferred Tax
|
| 0.02M | 0.06M | 0.08M | 0.11M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | 0.09M | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Non-Current Assets
|
| 250.57M | 251.52M | 251.56M | 251.28M | 0.61M | 251.13M | 1.11M | 1.34M | 1.72M | 3.26M | 3.37M | 3.45M | 3.27M | 3.27M | 3.16M | 3.08M | 3.23M | 3.01M | 2.88M | 2.43M | 2.80M | 2.87M | 2.80M | 2.83M |
|
Assets
|
| 252.27M | 253.07M | 253.01M | 252.53M | 139.83M | 251.98M | 190.04M | 176.41M | 166.16M | 144.15M | 141.21M | 131.85M | 130.05M | 104.75M | 102.76M | 98.59M | 100.86M | 106.62M | 106.63M | 91.97M | 93.17M | 88.53M | 90.58M | 85.94M |
|
Accounts Payables
|
| 0.12M | 0.15M | 0.15M | 0.06M | 1.69M | 0.09M | 7.50M | 2.36M | 2.03M | 2.43M | 1.75M | 2.90M | 1.26M | 1.52M | 0.97M | 0.73M | 0.90M | 1.66M | 1.46M | 0.91M | 1.49M | 3.04M | 2.53M | 3.03M |
|
Payables
|
| 0.12M | 0.15M | 0.15M | 0.06M | 1.69M | 0.09M | 7.50M | 2.36M | 2.03M | 2.43M | 1.75M | 2.90M | 1.26M | 1.52M | 0.97M | 0.73M | 0.90M | 1.66M | 1.46M | 0.91M | 1.49M | 3.04M | 2.53M | 3.03M |
|
Accumulated Expenses
|
| | | | | 12.97M | | 11.45M | 11.73M | 11.96M | 14.13M | 15.14M | 16.79M | 19.25M | 20.02M | 20.80M | 22.20M | 24.15M | 20.02M | 22.61M | 23.26M | 17.37M | 18.95M | 21.96M | 18.93M |
|
Short term Debt
|
| | | | | | | | | | | | | 25.00M | | | | | | 69.47M | 67.11M | 82.58M | 77.66M | 80.62M | 79.56M |
|
Current Leases
|
| | | | | | | | | | 0.43M | 0.44M | 0.42M | 0.38M | 0.34M | 0.30M | 0.30M | 0.30M | 0.33M | 0.37M | 0.26M | 0.18M | 0.13M | 0.05M | 0.05M |
|
Current Taxes
|
| 0.10M | 0.31M | 0.31M | 0.08M | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | 2.65M | | 2.97M | 2.32M | 2.13M | 4.55M | 4.14M | 4.01M | 4.18M | 4.63M | 4.62M | 4.75M | 4.95M | 5.16M | 5.49M | 4.88M | 4.82M | 5.71M | 5.44M | 5.02M |
|
Total Current Liabilities
|
| 0.22M | 0.45M | 0.47M | 0.15M | 17.31M | 0.09M | 21.93M | 16.41M | 16.12M | 21.54M | 21.47M | 24.12M | 50.08M | 26.51M | 26.70M | 27.98M | 42.30M | 39.17M | 139.00M | 131.00M | 138.69M | 139.18M | 143.88M | 143.82M |
|
Non-Current Debt
|
| | | | | 74.32M | | 72.36M | 67.50M | 61.24M | 48.10M | 55.18M | 49.78M | 57.64M | 60.91M | 63.54M | 60.40M | 60.35M | 67.63M | | | | | | |
|
Non-Current Deffered Revenue
|
| 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | 9.35M | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | 193.07M | 193.27M | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 1.24M | 0.71M | 0.60M | 0.52M | 0.45M | 0.37M | 0.30M | 0.22M | 0.61M | 0.86M | 0.43M | 0.42M | 0.44M | 0.43M | 0.42M | 0.41M |
|
Other Non-Current Liabilities
|
| 12.70M | 7.78M | 238.19M | 238.04M | 12.74M | 44.27M | 41.10M | 19.75M | 7.34M | 4.25M | 1.93M | 1.55M | 0.90M | 0.77M | 0.51M | 0.13M | 0.10M | 0.26M | 0.15M | 0.82M | 0.83M | 0.61M | 0.35M | 0.09M |
|
Total Non-Current Liabilities
|
| 9.57M | 2.03M | -228.37M | -228.54M | 128.04M | 9.44M | 132.84M | 123.54M | 118.02M | 113.16M | 121.54M | 120.60M | 131.22M | 110.60M | 114.18M | 113.14M | 128.76M | 133.84M | 139.43M | 131.41M | 139.14M | 139.61M | 144.29M | 144.23M |
|
Total Liabilities
|
| 22.28M | 9.80M | 9.82M | 9.50M | 140.78M | 53.71M | 173.95M | 143.29M | 125.36M | 117.41M | 123.47M | 122.15M | 132.12M | 111.37M | 114.69M | 113.27M | 128.85M | 134.10M | 139.58M | 132.24M | 139.97M | 140.22M | 144.65M | 144.31M |
|
Total Debt
|
| | | | | 74.32M | | 72.36M | 67.50M | 61.24M | 48.10M | 55.18M | 49.78M | 82.64M | 60.91M | 63.54M | 60.40M | 60.35M | 67.63M | 69.47M | 67.11M | 82.58M | 77.66M | 80.62M | 79.56M |
|
Common Equity
|
0.02M | 5.00M | 5.00M | 5.00M | 5.00M | -0.95M | 5.00M | 16.09M | 33.11M | 40.80M | 26.74M | 17.74M | 9.70M | -2.07M | -6.62M | -11.93M | -14.68M | -27.99M | -27.48M | -32.95M | -40.26M | -46.79M | -51.69M | -54.06M | -58.37M |
|
Shareholder's Equity
|
0.02M | 5.00M | 5.00M | 5.00M | 5.00M | -0.95M | 5.00M | 16.09M | 33.11M | 40.80M | 26.74M | 17.74M | 9.70M | -2.07M | -6.62M | -11.93M | -14.68M | -27.99M | -27.48M | -32.95M | -40.26M | -46.79M | -51.69M | -54.06M | -58.37M |
|
Liabilities and Shareholders Equity
|
| 252.27M | 253.07M | 253.01M | 252.53M | 139.83M | 251.98M | 190.04M | 176.41M | 166.16M | 144.15M | 141.21M | 131.85M | 130.05M | 104.75M | 102.76M | 98.59M | 100.86M | 106.62M | 106.63M | 91.97M | 93.17M | 88.53M | 90.58M | 85.94M |
|
Retained Earnings
|
| -3.07M | 0.85M | 0.78M | 0.63M | -58.05M | -34.79M | -58.06M | -44.32M | -36.84M | -51.85M | -62.66M | -72.47M | -85.87M | -96.42M | -103.85M | -107.91M | -122.54M | -123.11M | -129.99M | -138.88M | -148.45M | -154.14M | -161.97M | -166.92M |
|
Treasury Shares
|
| | | | | | | | 1.98M | 2.12M | 6.27M | 6.84M | 6.00M | 0.25M | 4.85M | 0.30M | 0.30M | 0.28M | 0.22M | 0.31M | 0.29M | 0.26M | 0.20M | 0.19M | 0.16M |
|
Shares Outstanding
|
6.33M | 6.25M | 6.25M | 6.25M | 6.25M | 6.36M | 6.34M | | | | | | | | | | | | | | | | | | |