|
Cash & Equivalents
|
0.99M | 0.89M | 0.79M | 0.67M | 0.62M | 0.31M | 0.10M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.99M | 0.89M | 0.79M | 0.67M | 0.62M | 0.31M | 0.10M | | | | | | | | | | | | | | | | | | |
|
Receivables - Net
|
| | | | | 9.43M | | 10.87M | 12.78M | 17.55M | 23.66M | 27.30M | 16.64M | 17.44M | 15.40M | 14.97M | 12.31M | 11.16M | 7.89M | 7.00M | 7.91M | 10.06M | 10.68M | 11.60M | 10.71M |
|
Receivables
|
| | | | | 9.43M | | 10.87M | 12.78M | 17.55M | 23.66M | 27.30M | 16.64M | 17.44M | 15.40M | 14.97M | 12.31M | 11.16M | 7.89M | 7.00M | 7.91M | 10.06M | 10.68M | 11.60M | 10.71M |
|
Prepaid Assets
|
0.31M | 0.26M | 0.22M | 0.15M | 0.09M | 4.82M | 0.10M | 18.11M | 15.34M | 13.61M | 12.03M | 15.38M | 11.20M | 8.96M | 6.87M | 7.69M | 6.89M | 5.98M | 6.65M | 5.55M | 6.41M | 7.49M | 8.07M | 6.85M | 8.28M |
|
Current Assets
|
1.30M | 1.15M | 1.01M | 0.81M | 0.71M | 34.17M | 0.20M | 120.64M | 106.06M | 98.93M | 91.55M | 90.28M | 62.01M | 54.98M | 48.17M | 47.26M | 46.93M | 51.49M | 50.26M | 53.84M | 59.36M | 69.51M | 72.02M | 77.40M | 81.58M |
|
Property, Plant & Equipment (Net)
|
| | | | | 7.39M | | 6.68M | 10.03M | 13.28M | 17.34M | 21.21M | 23.25M | 24.93M | 25.56M | 26.45M | 24.66M | 24.25M | 25.77M | 25.91M | 24.88M | 24.07M | 24.37M | 24.40M | 24.66M |
|
Long-Term Investments
|
250.69M | 251.92M | 254.01M | 254.07M | 254.12M | 254.19M | 254.20M | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | 3.96M | | 3.96M | 45.66M | 45.30M | 65.72M | 67.16M | 67.16M | 68.40M | 68.37M | 68.37M | 68.37M | 68.40M | 68.37M | 68.40M | 68.40M | 68.40M | 68.40M | 68.40M | 68.40M |
|
Intangibles
|
| | | | | 4.50M | | 4.05M | 8.45M | 8.30M | 13.49M | 11.26M | 10.60M | 10.34M | 9.78M | 9.24M | 2.65M | 2.51M | 2.37M | 2.23M | 2.09M | 1.95M | 1.81M | 1.79M | 1.65M |
|
Goodwill & Intangibles
|
| | | | | 8.47M | | 8.02M | 54.10M | 53.59M | 79.21M | 78.42M | 77.75M | 78.74M | 78.15M | 77.61M | 71.01M | 70.91M | 70.74M | 70.63M | 70.49M | 70.35M | 70.21M | 70.19M | 70.05M |
|
Long-Term Deferred Tax
|
| | | | | | | 148.37M | 147.97M | 152.10M | 171.02M | 183.22M | 186.29M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | 3.87M | | 3.84M | 6.79M | 10.69M | 10.69M | 10.77M | 12.00M | 8.97M | 8.50M | 8.39M | 8.31M | 4.78M | 4.64M | 4.55M | 3.36M | 3.26M | 3.20M | 2.70M | 3.85M |
|
Non-Current Assets
|
250.69M | 251.92M | 254.01M | 254.07M | 254.12M | 19.73M | 254.20M | 205.68M | 256.57M | 266.21M | 313.66M | 327.43M | 331.92M | 144.05M | 142.46M | 141.48M | 131.76M | 115.53M | 115.59M | 114.12M | 114.21M | 112.35M | 111.81M | 110.66M | 111.33M |
|
Assets
|
251.99M | 253.08M | 255.02M | 254.88M | 254.83M | 53.89M | 254.41M | 326.33M | 362.62M | 365.14M | 405.21M | 417.71M | 393.94M | 199.03M | 190.63M | 188.74M | 178.69M | 167.02M | 165.85M | 167.96M | 173.57M | 181.87M | 183.83M | 188.07M | 192.91M |
|
Accounts Payables
|
| 0.10M | | | 0.50M | 12.65M | 3.55M | 25.51M | 23.88M | 23.16M | 22.36M | 31.32M | 24.23M | 33.63M | 26.17M | 18.61M | 17.73M | 21.18M | 16.55M | 18.56M | 16.53M | 20.10M | 19.13M | 20.45M | 20.08M |
|
Notes Payables
|
| | | | | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.10M | | | 0.50M | 12.86M | 3.75M | 25.51M | 23.88M | 23.16M | 22.36M | 31.32M | 24.23M | 33.63M | 26.17M | 18.61M | 17.73M | 21.18M | 16.55M | 18.56M | 16.53M | 20.10M | 19.13M | 20.45M | 20.08M |
|
Accumulated Expenses
|
0.08M | 0.10M | 0.41M | 0.44M | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | 1.00M | 1.12M | 1.00M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | | |
|
Current Leases
|
| | | | | | | 5.05M | 5.26M | 5.46M | 5.67M | 5.88M | 6.11M | 6.33M | 6.57M | 6.82M | 6.87M | 6.49M | 5.90M | 4.47M | 4.09M | 3.49M | 3.60M | 3.66M | 3.78M |
|
Current Taxes
|
| | | | | | | | | | | | | | 0.50M | 0.40M | 0.40M | 0.12M | 1.76M | 1.46M | 1.40M | 1.41M | 4.39M | 2.68M | 2.53M |
|
Current Deferred Revenue
|
| | | | | 5.30M | | 6.94M | 7.80M | 8.10M | 7.90M | 7.52M | 6.65M | 6.30M | 6.40M | 6.70M | 6.10M | 5.92M | 5.80M | 5.84M | 5.80M | 5.43M | 5.03M | 5.21M | 5.11M |
|
Total Current Liabilities
|
0.08M | | | | | 23.25M | 3.75M | 37.50M | 37.90M | 37.80M | 36.92M | 44.82M | 37.08M | 46.32M | 39.71M | 32.60M | 31.09M | 33.72M | 30.00M | 30.33M | 27.78M | 30.43M | 32.15M | 32.20M | 32.09M |
|
Non-Current Deffered Revenue
|
8.75M | 8.75M | 8.75M | 8.75M | 8.75M | 8.75M | 8.75M | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
219.79M | 225.97M | 227.79M | 224.65M | 223.23M | 173.95M | 95.01M | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | -20.77M | 24.91M | 68.38M | 57.51M | 59.61M | 53.64M | 101.40M | 99.88M | 99.98M | 94.84M | 86.77M | 86.04M | 84.73M | 85.44M | 83.99M | 75.25M | 75.27M | 78.45M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 0.50M | 0.10M | 0.72M | 0.79M | 1.63M | 0.54M | 1.12M | 1.73M | 3.01M | 0.57M | 1.40M | |
|
Operating Leases
|
| | | | | | | 47.26M | 46.07M | 39.38M | 37.89M | 36.32M | 34.71M | 33.04M | 31.31M | 29.50M | 27.84M | 26.55M | 25.41M | 24.63M | 26.91M | 26.60M | 25.63M | 24.66M | 23.66M |
|
Other Non-Current Liabilities
|
| 13.26M | 13.06M | | | | 141.90M | 156.19M | 110.35M | 27.46M | 45.68M | 13.45M | 6.86M | 2.30M | 2.90M | 3.04M | 2.87M | 1.39M | 2.30M | 2.60M | 3.10M | 4.40M | 5.00M | 4.10M | 2.50M |
|
Total Non-Current Liabilities
|
| 8.85M | 9.16M | | | | 12.50M | 205.86M | 204.86M | 205.74M | 210.56M | 226.34M | 218.04M | 81.96M | 72.49M | 65.23M | 61.04M | 62.48M | 56.72M | 56.18M | 55.48M | 57.40M | 55.11M | 55.96M | 55.05M |
|
Total Liabilities
|
27.19M | 22.11M | 22.23M | 25.24M | 26.60M | 24.62M | 154.40M | 362.04M | 315.21M | 233.20M | 256.24M | 239.79M | 224.90M | 84.26M | 75.39M | 68.27M | 63.91M | 63.87M | 59.02M | 58.78M | 58.58M | 61.80M | 60.11M | 60.06M | 57.55M |
|
Common Equity
|
5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 29.27M | 5.00M | -35.72M | 47.41M | 131.94M | 148.97M | 177.92M | 169.04M | 114.78M | 115.24M | 120.47M | 114.78M | 103.15M | 106.83M | 109.19M | 114.99M | 120.07M | 123.72M | 128.00M | 135.36M |
|
Shareholder's Equity
|
5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 29.27M | 5.00M | -35.72M | 47.41M | 131.94M | 148.97M | 177.92M | 169.04M | 114.78M | 115.24M | 120.47M | 114.78M | 103.15M | 106.83M | 109.19M | 114.99M | 120.07M | 123.72M | 128.00M | 135.36M |
|
Liabilities and Shareholders Equity
|
251.99M | 253.08M | 255.02M | 254.88M | 254.83M | 53.89M | 254.41M | 326.33M | 362.62M | 365.14M | 405.21M | 417.71M | 393.94M | 199.03M | 190.63M | 188.74M | 178.69M | 167.02M | 165.85M | 167.96M | 173.57M | 181.87M | 183.83M | 188.07M | 192.91M |
|
Retained Earnings
|
-0.82M | 5.00M | 5.00M | 3.67M | 2.26M | | -125.95M | 5.25M | 26.08M | 61.37M | 47.48M | 59.17M | 54.00M | -54.62M | -57.09M | -55.87M | -57.41M | -64.52M | -63.30M | -62.60M | -59.23M | -56.88M | -55.23M | -53.80M | -51.34M |
|
Treasury Shares
|
| | | | | | | | 3.86M | 0.01M | 10.23M | 10.24M | 8.86M | 6.27M | 5.91M | 6.98M | 7.17M | 7.68M | 6.50M | 4.51M | 4.36M | 7.95M | 10.62M | 9.30M | 8.30M |