|
Cash & Equivalents
|
| | | 6.11M | | | 0.55M | 6.29M | 0.69M | 0.76M | 0.74M | 0.38M | 0.37M | 0.64M | 1.62M | 3.80M | 1.12M | 0.87M | 8.34M | 0.11M | 0.11M | 0.11M | 42.15M | 0.11M | 0.11M | 0.11M | 14.48M | 18.07M | 19.63M | 28.42M | 36.00M | 41.38M | 45.93M | 57.47M | 59.83M | 48.24M | 59.53M | 51.16M | 44.93M | 38.09M | 38.94M | 9.82M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | 0.11M | | | | 0.11M | | | | 0.11M | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
| | | 6.11M | | | 0.55M | 6.29M | 0.69M | 0.76M | 0.74M | 0.38M | 0.37M | 0.64M | 1.62M | 3.80M | 1.12M | 0.87M | 8.46M | 0.11M | 0.11M | 0.11M | 42.26M | 0.11M | 0.11M | 0.11M | 14.59M | 18.07M | 19.63M | 28.42M | 36.00M | 41.38M | 45.93M | 57.47M | 59.83M | 48.24M | 59.53M | 51.16M | 44.93M | 38.09M | 38.94M | 9.82M |
|
Receivables - Net
|
| | | 85.36M | | | 122.31M | 107.47M | 102.51M | 119.39M | 129.34M | 126.84M | 137.36M | 140.33M | 135.69M | 101.78M | 111.53M | 110.94M | 105.07M | 112.39M | 101.72M | 124.84M | 85.77M | 83.16M | 94.88M | 98.32M | 89.33M | 108.97M | 101.02M | 111.00M | 124.44M | 99.81M | 87.23M | 103.51M | 97.75M | 95.86M | 97.17M | 101.01M | 119.66M | 110.85M | 113.06M | 142.47M |
|
Receivables - Other
|
| | | 20.75M | | | 28.61M | 29.72M | 30.12M | 29.68M | 33.01M | 29.97M | 32.72M | 32.41M | 32.70M | 65.88M | 68.28M | 79.58M | 77.19M | 69.67M | 72.29M | 68.58M | 67.10M | 69.08M | 70.81M | 72.19M | 83.86M | 75.54M | 74.96M | 65.27M | 61.45M | 64.19M | 59.42M | 47.85M | 51.69M | 47.10M | 47.98M | 56.94M | 47.55M | 45.02M | 45.81M | 52.67M |
|
Receivables
|
| | | 106.10M | | | 150.92M | 137.20M | 132.63M | 149.07M | 162.35M | 156.81M | 170.08M | 172.74M | 168.38M | 167.67M | 179.81M | 190.52M | 182.25M | 182.06M | 174.00M | 193.41M | 152.87M | 152.24M | 165.70M | 170.51M | 173.19M | 184.51M | 175.98M | 176.26M | 185.90M | 164.00M | 146.65M | 151.36M | 149.44M | 142.95M | 145.14M | 157.95M | 167.21M | 155.87M | 158.88M | 195.14M |
|
Prepaid Assets
|
0.05M | 0.03M | 0.03M | 1.79M | 0.01M | 0.00M | 2.36M | 4.44M | 3.94M | 3.80M | 3.16M | 4.30M | 4.57M | 36.80M | 34.86M | 4.63M | 4.64M | 5.05M | 4.66M | 4.50M | 4.34M | 3.91M | 4.28M | 6.32M | 5.60M | 5.54M | 5.00M | 7.14M | 5.53M | 4.32M | 3.87M | 6.63M | 5.75M | 5.35M | 7.64M | 8.16M | 7.95M | 7.96M | 8.13M | 10.48M | 9.17M | 11.75M |
|
Current Assets
|
0.36M | 0.25M | 0.19M | 114.07M | 0.09M | 0.06M | 153.90M | 148.04M | 137.37M | 153.75M | 166.26M | 161.60M | 175.01M | 210.18M | 204.99M | 174.81M | 184.55M | 195.17M | 195.38M | 199.38M | 207.69M | 237.72M | 199.42M | 195.85M | 199.73M | 209.68M | 192.91M | 210.00M | 201.93M | 209.33M | 225.99M | 212.26M | 199.21M | 214.25M | 217.00M | 199.42M | 213.29M | 217.14M | 220.33M | 204.50M | 208.97M | 216.82M |
|
Property, Plant & Equipment (Net)
|
| | | 13.22M | | | 19.14M | 17.88M | 17.44M | 17.48M | 17.92M | 18.32M | 19.35M | 20.03M | 20.53M | 20.59M | 20.76M | 21.56M | 21.29M | 20.71M | 20.16M | 20.58M | 19.70M | 18.30M | 17.43M | 16.71M | 21.62M | 20.76M | 20.42M | 19.13M | 18.22M | 18.69M | 19.62M | 19.38M | 20.83M | 22.63M | 24.73M | 25.09M | 30.13M | 31.17M | 36.35M | 45.94M |
|
Long-Term Investments
|
46.01M | 46.02M | 46.04M | 46.06M | 46.05M | 46.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | 11.86M | 10.49M | 10.49M | 10.49M | 10.49M | 10.49M | 10.49M | 10.49M | 10.49M | 10.49M | 10.49M | 6.13M | 6.13M | 6.13M | 6.13M | 6.13M | 6.13M | 6.13M | 6.13M | 6.13M | 11.37M | 11.40M | 11.40M | 11.40M | 11.37M | 11.40M | 11.40M | 13.70M | 16.37M | 16.43M | 16.43M | 21.25M | 33.03M | 33.14M | 33.13M | 69.75M |
|
Intangibles
|
| | | | | | 19.56M | 16.80M | 15.78M | 14.98M | 14.22M | 13.89M | 13.55M | 13.25M | 12.95M | 12.78M | 20.03M | 12.45M | 12.31M | 12.17M | 11.89M | 11.79M | 11.68M | 11.58M | 11.47M | 11.39M | 16.91M | 16.51M | 16.11M | 15.72M | 15.34M | 14.96M | 14.57M | 16.59M | 25.00M | 23.97M | 22.97M | 32.83M | 41.23M | 39.39M | 37.67M | 51.49M |
|
Goodwill & Intangibles
|
| | | | | | 31.42M | 27.29M | 26.27M | 25.46M | 24.71M | 24.38M | 24.04M | 23.74M | 20.03M | 23.27M | 30.52M | 20.03M | 18.44M | 18.30M | 18.02M | 17.91M | 17.81M | 17.71M | 17.60M | 17.52M | 28.28M | 27.91M | 27.51M | 27.12M | 26.71M | 26.36M | 25.98M | 30.29M | 41.37M | 40.41M | 39.40M | 54.08M | 74.26M | 72.53M | 70.80M | 121.24M |
|
Long-Term Deferred Tax
|
| | | | | | 3.05M | 5.35M | 4.95M | 4.62M | 3.66M | 4.71M | 4.42M | 4.70M | 4.41M | 3.56M | 3.96M | 4.95M | 4.79M | 3.77M | 3.99M | 4.58M | 6.09M | 6.42M | 6.39M | 5.70M | 4.33M | 4.41M | 4.34M | 5.41M | 4.83M | 4.89M | 5.00M | 4.83M | 5.18M | 5.50M | 5.29M | 5.62M | 5.53M | 7.41M | 5.40M | 4.06M |
|
Other Non-Current Assets
|
| | | 0.04M | | | 0.62M | 0.56M | 0.53M | 0.50M | 0.11M | 0.11M | 0.49M | 0.04M | 0.27M | 1.69M | 0.80M | 0.73M | 0.67M | 0.60M | 0.53M | 0.46M | 0.39M | 0.30M | 0.28M | 0.27M | 0.26M | 0.24M | 0.23M | 0.52M | 0.52M | 0.35M | 0.50M | 0.61M | 0.33M | 0.47M | 0.45M | 0.18M | 0.34M | 0.23M | 0.29M | 0.30M |
|
Non-Current Assets
|
46.01M | 46.02M | 46.04M | 13.26M | 46.05M | 46.01M | 54.22M | 51.08M | 49.18M | 48.06M | 46.76M | 47.90M | 48.30M | 48.50M | 48.65M | 49.25M | 48.82M | 46.19M | 66.24M | 63.77M | 62.32M | 63.06M | 62.74M | 60.63M | 58.56M | 55.99M | 74.61M | 71.01M | 69.11M | 71.42M | 68.57M | 68.31M | 68.22M | 70.95M | 87.44M | 89.77M | 90.65M | 107.27M | 131.79M | 131.87M | 134.01M | 192.30M |
|
Assets
|
46.37M | 46.27M | 46.23M | 127.33M | 46.14M | 46.08M | 208.12M | 199.12M | 186.55M | 201.81M | 213.02M | 209.50M | 223.31M | 258.67M | 253.63M | 224.06M | 233.37M | 241.35M | 261.62M | 263.15M | 270.00M | 300.79M | 262.16M | 256.49M | 258.29M | 265.68M | 267.51M | 281.00M | 271.05M | 280.75M | 294.56M | 280.57M | 267.43M | 285.20M | 304.44M | 289.18M | 303.94M | 324.42M | 352.13M | 336.37M | 342.98M | 409.12M |
|
Accounts Payables
|
0.10M | 0.07M | 0.22M | 42.57M | 0.46M | 0.95M | 49.00M | 53.84M | 45.83M | 56.33M | 67.44M | 62.08M | 61.42M | 60.14M | 74.35M | 70.71M | 69.70M | 72.95M | 86.27M | 80.50M | 66.75M | 88.96M | 66.76M | 57.95M | 66.95M | 70.89M | 63.84M | 63.73M | 63.20M | 63.79M | 75.12M | 60.19M | 53.38M | 56.59M | 65.27M | 51.91M | 53.31M | 51.78M | 60.81M | 54.90M | 55.39M | 65.91M |
|
Payables
|
0.10M | 0.07M | 0.22M | 42.57M | 0.46M | 0.95M | 49.00M | 53.84M | 45.83M | 56.33M | 67.44M | 62.08M | 61.42M | 60.14M | 74.35M | 70.71M | 69.70M | 72.95M | 86.27M | 80.50M | 66.75M | 88.96M | 66.76M | 57.95M | 66.95M | 70.89M | 63.84M | 63.73M | 63.20M | 63.79M | 75.12M | 60.19M | 53.38M | 56.59M | 65.27M | 51.91M | 53.31M | 51.78M | 60.81M | 54.90M | 55.39M | 65.91M |
|
Accumulated Expenses
|
| | | 15.66M | | | 20.58M | 21.07M | 28.82M | 22.82M | 30.93M | 26.53M | 36.82M | 63.16M | 53.80M | 25.16M | 27.24M | 36.21M | 20.05M | 21.41M | 29.37M | 24.51M | 24.75M | 25.13M | 19.21M | 22.42M | 24.44M | 26.43M | 25.77M | 24.14M | 24.94M | 21.57M | 22.68M | 26.72M | 30.97M | 24.72M | 24.27M | 31.08M | 36.83M | 27.92M | 27.41M | 38.51M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 30.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 2.70M | | | 4.38M | 5.99M | 5.39M | 5.01M | 6.36M | 7.30M | 13.48M | 36.63M | 3.14M | 2.14M | 2.23M | 3.61M | 4.42M | 5.38M | 6.41M | 6.61M | 6.54M | 8.47M | 8.45M | 8.46M | 9.88M | 13.22M | 9.89M | 9.72M | 9.56M | 9.64M | 2.43M | 2.47M | 2.68M | 2.53M | 2.53M | 2.63M | 3.31M | 3.42M | 4.42M | 5.25M |
|
Current Leases
|
| | | | | | | | | | | | | | | 3.43M | 3.82M | 3.76M | 3.75M | 3.86M | 3.68M | 3.88M | 3.93M | 4.14M | 4.12M | 4.06M | 4.37M | 3.76M | 3.42M | 3.60M | 3.56M | 3.64M | 3.60M | 3.56M | 3.63M | 3.68M | 3.82M | 3.96M | 4.09M | 4.19M | 4.13M | 4.28M |
|
Current Taxes
|
| | | | | | | | | | 2.22M | 2.09M | | | | 0.14M | 0.01M | 0.07M | 0.01M | | | 1.96M | 1.67M | 1.02M | | 0.24M | 0.50M | | | 2.26M | 1.89M | 2.57M | 1.50M | 0.50M | 0.45M | 0.45M | 0.18M | 1.76M | 1.47M | 1.13M | | |
|
Current Deferred Revenue
|
| | | 26.27M | | | 43.41M | 34.12M | 30.20M | 33.07M | 28.54M | 31.18M | 43.95M | 52.42M | 50.84M | 42.30M | 44.13M | 41.99M | 42.37M | 48.41M | 58.62M | 61.09M | 46.65M | 37.80M | 39.18M | 37.00M | 26.71M | 34.44M | 39.84M | 42.52M | 44.01M | 44.88M | 43.68M | 46.69M | 42.16M | 41.11M | 46.46M | 47.00M | 44.52M | 40.17M | 32.10M | 37.27M |
|
Total Current Liabilities
|
| | | 87.20M | | | 117.36M | 115.02M | 110.25M | 117.23M | 135.48M | 129.18M | 155.67M | 212.34M | 182.14M | 139.46M | 143.00M | 154.84M | 156.87M | 159.55M | 164.84M | 187.00M | 150.29M | 134.51M | 137.92M | 143.08M | 129.74M | 141.59M | 142.12M | 146.03M | 159.09M | 142.50M | 127.27M | 136.54M | 145.15M | 124.39M | 130.58M | 138.21M | 151.04M | 131.74M | 123.45M | 151.23M |
|
Non-Current Debt
|
| | | 30.96M | | | 46.40M | 26.77M | 18.11M | 29.57M | 20.56M | 35.19M | 21.06M | 2.64M | 23.61M | 34.40M | 40.05M | 39.65M | 38.87M | 38.03M | 37.52M | 37.46M | 36.51M | 26.59M | 24.72M | 23.09M | 29.82M | 34.22M | 24.70M | 23.47M | 21.53M | 20.38M | 19.48M | 19.44M | 19.63M | 19.35M | 19.66M | 20.50M | 23.55M | 23.69M | 28.40M | 56.27M |
|
Preferred Stock Liabilities
|
41.00M | 41.00M | 41.00M | | 40.56M | 39.96M | 10.11M | 10.61M | 10.86M | 7.78M | 7.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 17.82M | 19.66M | 18.75M | 28.58M | 27.59M | 26.47M | 27.23M | 25.85M | 24.47M | 23.05M | 21.89M | 26.07M | 23.87M | 23.17M | 30.70M | 29.51M | 30.08M | 30.42M | 29.10M | 32.36M | 33.05M | 33.47M | 36.03M | 39.10M | 38.35M | 44.75M | 48.61M |
|
Other Non-Current Liabilities
|
| | | 1.41M | | | 1.26M | 1.38M | 1.25M | 1.20M | 1.33M | 1.47M | 1.51M | 1.52M | 1.78M | 0.58M | 1.70M | 1.16M | 1.91M | 1.65M | 1.48M | 6.79M | 6.16M | 4.15M | 4.03M | 4.03M | 3.54M | 3.54M | 1.83M | 1.84M | 2.86M | 3.08M | 1.00M | 1.85M | 2.71M | 2.80M | 3.66M | 4.95M | 6.28M | 3.13M | 3.16M | 3.11M |
|
Total Non-Current Liabilities
|
| | | 117.71M | | | 163.76M | 141.13M | 128.02M | 146.36M | 155.57M | 163.93M | 176.34M | 214.66M | 205.49M | 174.59M | 183.77M | 195.22M | 212.84M | 214.39M | 218.33M | 240.87M | 202.27M | 175.54M | 176.10M | 178.67M | 176.13M | 190.60M | 180.91M | 186.04M | 196.26M | 178.25M | 160.77M | 169.22M | 180.82M | 160.85M | 167.32M | 177.27M | 192.36M | 172.11M | 169.28M | 224.44M |
|
Total Liabilities
|
0.23M | 0.19M | 0.35M | 119.12M | 0.58M | 1.08M | 165.02M | 142.51M | 129.27M | 147.55M | 156.90M | 165.40M | 177.85M | 216.17M | 207.27M | 175.17M | 185.48M | 196.38M | 214.75M | 216.04M | 219.80M | 247.66M | 208.43M | 179.69M | 180.13M | 182.70M | 179.67M | 194.13M | 182.73M | 187.88M | 199.11M | 181.33M | 161.77M | 171.07M | 183.52M | 163.66M | 170.98M | 182.22M | 198.64M | 175.24M | 172.45M | 227.56M |
|
Total Debt
|
| | | 33.66M | | | 50.78M | 32.76M | 23.50M | 34.58M | 26.91M | 42.49M | 34.54M | 39.27M | 26.75M | 36.54M | 42.28M | 43.26M | 43.29M | 43.41M | 43.94M | 44.07M | 43.05M | 35.06M | 33.17M | 31.55M | 39.70M | 47.44M | 34.59M | 33.19M | 31.09M | 30.02M | 21.92M | 21.91M | 22.31M | 21.89M | 22.19M | 23.12M | 26.87M | 27.11M | 32.82M | 61.53M |
|
Common Equity
|
5.15M | 5.08M | 4.88M | 8.21M | 5.00M | 5.04M | 32.99M | 46.00M | 46.42M | 46.48M | 48.16M | 44.10M | 45.46M | 42.50M | 46.37M | 49.09M | 48.32M | 45.83M | 46.87M | 47.11M | 50.20M | 53.13M | 53.73M | 76.80M | 78.16M | 82.97M | 87.84M | 86.87M | 88.31M | 92.87M | 95.44M | 99.24M | 105.66M | 114.13M | 120.92M | 125.53M | 132.96M | 142.20M | 153.49M | 161.13M | 170.53M | 181.56M |
|
Shareholder's Equity
|
5.15M | 5.08M | 4.88M | 8.21M | 5.00M | 5.04M | 32.99M | 46.00M | 46.42M | 46.48M | 48.16M | 44.10M | 45.46M | 42.50M | 46.37M | 49.09M | 48.32M | 45.83M | 46.87M | 47.11M | 50.20M | 53.13M | 53.73M | 76.80M | 78.16M | 82.97M | 87.84M | 86.87M | 88.31M | 92.87M | 95.44M | 99.24M | 105.66M | 114.13M | 120.92M | 125.53M | 132.96M | 142.20M | 153.49M | 161.13M | 170.53M | 181.56M |
|
Liabilities and Shareholders Equity
|
46.37M | 46.27M | 46.23M | 127.33M | 46.14M | 46.08M | 208.12M | 199.12M | 186.55M | 201.81M | 213.02M | 209.50M | 223.31M | 258.67M | 253.63M | 224.06M | 233.37M | 241.35M | 261.62M | 263.15M | 270.00M | 300.79M | 262.16M | 256.49M | 258.29M | 265.68M | 267.51M | 281.00M | 271.05M | 280.75M | 294.56M | 280.57M | 267.43M | 285.20M | 304.44M | 289.18M | 303.94M | 324.42M | 352.13M | 336.37M | 342.98M | 409.12M |
|
Treasury Shares
|
| | | | | | 2.80M | | | | 66.50M | 0.15M | 0.23M | 0.18M | 0.17M | 0.29M | 0.34M | 0.29M | 0.33M | 0.32M | 0.27M | 0.27M | | 0.30M | 0.30M | 0.29M | 0.28M | 0.52M | 0.49M | 0.50M | 0.50M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M |
|
Retained Earnings
|
-0.33M | -0.40M | -0.59M | | -0.91M | -1.47M | -4.94M | -9.17M | -8.74M | -7.71M | -6.58M | -9.00M | -8.29M | -11.80M | -8.42M | -6.07M | -7.36M | -10.33M | -9.69M | -9.74M | -6.79M | -4.27M | -3.88M | -6.16M | -5.43M | -1.45M | 2.83M | 1.32M | 2.18M | 5.82M | 9.63M | 12.62M | 17.95M | 25.14M | 30.39M | 37.97M | 43.94M | 51.42M | 61.26M | 71.47M | 79.24M | 88.03M |