|
Cash & Equivalents
|
0.14M | 48.93M | 0.26M | 229.90M | 225.97M | 213.50M | 219.97M | 220.64M | 212.07M | 134.00M | 127.48M | 127.67M | 129.81M | 132.89M | 126.98M | 106.30M | 105.17M | 109.18M | 107.10M | 112.86M | 106.32M |
|
Cash & Current Investments
|
0.14M | 48.93M | 0.26M | 229.90M | 225.97M | 213.50M | 219.97M | 220.64M | 212.07M | 134.00M | 127.48M | 127.67M | 129.81M | 132.89M | 126.98M | 106.30M | 105.17M | 109.18M | 107.10M | 112.86M | 106.32M |
|
Receivables - Net
|
| 16.62M | | 25.66M | 18.46M | 20.69M | 20.98M | 18.48M | 19.21M | 27.02M | 33.35M | 29.62M | 29.50M | 30.46M | 31.94M | 29.19M | 28.77M | 30.77M | 29.58M | 28.70M | 24.15M |
|
Receivables - Other
|
| | | 0.04M | 0.27M | 0.15M | 0.25M | 0.38M | 0.39M | 2.00M | 1.47M | 0.60M | 0.70M | 0.69M | 0.56M | 0.57M | 0.42M | 3.75M | 3.75M | 3.75M | 0.53M |
|
Receivables
|
| 16.62M | | 25.70M | 18.73M | 20.85M | 21.23M | 18.86M | 19.60M | 29.01M | 34.82M | 30.22M | 30.20M | 31.16M | 32.51M | 29.76M | 29.20M | 34.52M | 33.33M | 32.45M | 24.67M |
|
Current Deferred Tax Assets
|
0.13M | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 2.85M | 0.63M | 3.16M | 6.44M | 5.06M | 3.46M | 2.09M | 2.67M | 14.96M | 12.24M | 12.23M | 10.78M | 11.53M | 10.73M | 11.50M | 10.32M | 7.16M | 8.77M | 9.54M | 8.08M |
|
Current Assets
|
| 77.78M | 0.90M | 269.65M | 261.76M | 241.78M | 247.42M | 244.00M | 236.74M | 175.98M | 173.07M | 169.52M | 170.09M | 174.88M | 169.65M | 147.00M | 144.27M | 147.10M | 145.45M | 151.10M | 138.54M |
|
Property, Plant & Equipment (Net)
|
| 6.20M | | 5.25M | 5.22M | 5.29M | 7.12M | 8.33M | 13.93M | 17.53M | 17.34M | 17.51M | 18.03M | 17.55M | 17.91M | 18.26M | 17.53M | 16.12M | 14.91M | 14.65M | 14.08M |
|
Long-Term Investments
|
| 215.28M | 215.29M | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 5.06M | | 5.10M | 5.10M | 5.06M | 5.10M | 5.10M | 6.24M | 47.13M | 47.13M | 47.13M | 47.13M | 47.13M | 47.13M | 47.13M | 52.22M | 52.22M | 52.22M | 52.22M | 52.22M |
|
Intangibles
|
| 38.76M | | 42.36M | 42.73M | 43.27M | 35.62M | 35.38M | 35.42M | 77.23M | 78.82M | 77.36M | 74.72M | 110.93M | 108.39M | 104.66M | 99.78M | 91.00M | 86.83M | 83.37M | 80.11M |
|
Goodwill & Intangibles
|
| 43.81M | | 47.46M | 47.83M | 48.33M | 40.72M | 40.48M | 41.65M | 124.36M | 125.95M | 124.49M | 121.85M | 158.07M | 155.52M | 151.79M | 152.00M | 143.22M | 139.05M | 135.59M | 132.33M |
|
Long-Term Deferred Tax
|
| 3.11M | | 5.76M | 6.56M | 6.28M | 3.80M | 11.11M | 13.19M | 13.97M | 16.21M | 17.29M | 20.99M | 2.76M | 2.71M | 2.67M | 2.70M | 3.40M | 3.34M | 3.68M | 3.76M |
|
Other Non-Current Assets
|
0.00M | 1.93M | 0.00M | 4.70M | 7.85M | 14.41M | 12.48M | 13.39M | 12.42M | 4.60M | 4.66M | 3.63M | 3.53M | 3.69M | 3.22M | 2.99M | 3.51M | 3.42M | 2.29M | 2.10M | 2.13M |
|
Non-Current Assets
|
| 56.68M | 215.29M | 64.53M | 68.77M | 93.06M | 81.15M | 88.66M | 97.21M | 176.03M | 178.56M | 175.95M | 174.61M | 191.44M | 187.82M | 186.45M | 186.28M | 175.85M | 168.33M | 165.13M | 160.61M |
|
Assets
|
0.27M | 134.46M | 216.19M | 334.18M | 330.54M | 334.84M | 328.57M | 332.66M | 333.94M | 352.01M | 351.63M | 345.47M | 344.70M | 366.32M | 357.47M | 333.45M | 330.55M | 322.95M | 313.77M | 316.23M | 299.15M |
|
Accounts Payables
|
| 4.72M | | 8.66M | 8.83M | 7.79M | 8.76M | 6.52M | 5.32M | 4.42M | 3.41M | 2.71M | 2.66M | 1.91M | 3.82M | 3.75M | 4.19M | 1.52M | 3.75M | 3.69M | 5.21M |
|
Notes Payables
|
0.26M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.26M | 4.72M | | 8.66M | 8.83M | 7.79M | 8.76M | 6.52M | 5.32M | 4.42M | 3.41M | 2.71M | 2.66M | 1.91M | 3.82M | 3.75M | 4.19M | 1.52M | 3.75M | 3.69M | 5.21M |
|
Accumulated Expenses
|
0.01M | 29.09M | 0.07M | 14.65M | 10.60M | 15.60M | 16.77M | 19.97M | 18.44M | 21.47M | 22.94M | 24.38M | 25.41M | 39.88M | 29.03M | 28.03M | 27.01M | 44.49M | 33.44M | 34.16M | 26.47M |
|
Current Leases
|
| | | | | | | | | 4.57M | 4.51M | 4.54M | 4.22M | 4.24M | 3.46M | 3.28M | 3.49M | 3.40M | 3.20M | 3.59M | 3.77M |
|
Total Current Liabilities
|
0.26M | 33.81M | | 43.66M | 27.90M | 29.91M | 34.77M | 34.76M | 27.35M | 34.15M | 35.60M | 38.15M | 34.59M | 46.02M | 37.46M | 35.49M | 34.69M | 49.42M | 40.38M | 41.44M | 35.45M |
|
Non-Current Deffered Revenue
|
| 7.53M | 7.53M | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 179.53M | 185.79M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 13.12M | | 2.56M | 2.58M | | 5.22M | | | 7.10M | | | | 3.71M | 1.00M | 1.33M | 0.55M | 0.38M | 0.53M | 0.53M | 0.79M |
|
Operating Leases
|
| | | | | | | | | 11.66M | 15.08M | 13.73M | 10.76M | 9.94M | 8.99M | 11.14M | 11.00M | 10.06M | 9.03M | 9.38M | 8.65M |
|
Other Non-Current Liabilities
|
| 1.31M | | 20.34M | 8.47M | 6.52M | 9.24M | 8.27M | 3.59M | 3.68M | 4.74M | 6.52M | 2.30M | 1.05M | 1.15M | 1.20M | 3.25M | 3.34M | 3.70M | 3.50M | 5.40M |
|
Total Non-Current Liabilities
|
| 4.58M | | 4.50M | 4.25M | 1.46M | 7.45M | 28.80M | 26.85M | 15.54M | 14.31M | 12.07M | 7.87M | 31.95M | 31.59M | 34.39M | 30.68M | 28.82M | 29.31M | 29.51M | 24.77M |
|
Total Liabilities
|
0.26M | 38.38M | 25.40M | 48.15M | 32.15M | 31.38M | 42.22M | 37.07M | 30.44M | 49.70M | 49.91M | 50.22M | 42.46M | 77.97M | 69.05M | 69.88M | 65.37M | 78.24M | 69.69M | 70.94M | 60.23M |
|
Common Equity
|
0.01M | 96.08M | 5.00M | 286.02M | 298.39M | 303.47M | 286.35M | 295.59M | 303.50M | 302.31M | 301.72M | 295.25M | 302.24M | 288.35M | 288.42M | 263.56M | 265.18M | 244.72M | 244.08M | 245.29M | 238.93M |
|
Shareholder's Equity
|
0.01M | 96.08M | 5.00M | 286.02M | 298.39M | 303.47M | 286.35M | 295.59M | 303.50M | 302.31M | 301.72M | 295.25M | 302.24M | 288.35M | 288.42M | 263.56M | 265.18M | 244.72M | 244.08M | 245.29M | 238.93M |
|
Liabilities and Shareholders Equity
|
0.27M | 134.46M | 216.19M | 334.18M | 330.54M | 334.84M | 328.57M | 332.66M | 333.94M | 352.01M | 351.63M | 345.47M | 344.70M | 366.32M | 357.47M | 333.45M | 330.55M | 322.95M | 313.77M | 316.23M | 299.15M |
|
Treasury Shares
|
| 11.71M | 11.71M | | | | 7.69M | 7.30M | 8.31M | 11.52M | 2.42M | 3.56M | 3.56M | 4.72M | 1.12M | 13.21M | 18.28M | 19.45M | 20.36M | 21.74M | 21.74M |
|
Retained Earnings
|
-0.02M | 23.80M | -1.36M | 22.68M | 33.92M | 34.54M | 9.33M | 14.83M | 18.46M | 16.76M | 14.19M | 13.43M | 17.23M | -2.64M | -3.20M | -5.82M | -8.91M | -31.32M | -34.20M | -37.15M | -46.27M |