|
Accumulated Depreciation
|
| | | 0.44M | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
66.61M | 99.13M | 86.73M | 76.93M | 74.17M | 72.70M | 66.31M | 143.09M | 139.42M | 129.60M | 201.15M | 35.49M | 31.11M | 25.23M | 148.21M | 150.14M | 111.03M | 66.63M | 136.59M | 70.77M | 58.81M | 71.00M |
|
Prepaid Assets
|
| | | | | | | 0.50M | | 1.40M | 5.44M | 2.20M | 1.72M | 1.39M | 3.19M | 4.61M | 5.24M | 4.65M | 3.52M | 3.80M | 4.47M | 5.11M |
|
Current Assets
|
94.22M | 103.24M | 87.29M | 77.17M | 74.83M | 73.21M | 67.58M | 143.60M | 139.65M | 131.00M | 206.59M | 85.64M | 83.78M | 79.89M | 200.35M | 174.14M | 159.15M | 143.65M | 315.92M | 296.40M | 278.99M | 270.52M |
|
Property, Plant & Equipment (Net)
|
0.85M | 0.78M | 0.47M | 0.40M | 0.36M | 0.32M | 1.39M | 2.06M | 2.05M | 3.09M | 3.30M | 2.49M | 0.56M | 0.48M | 17.17M | 16.48M | 16.06M | 16.07M | 15.42M | 14.81M | 14.25M | 13.48M |
|
Intangibles
|
| | | | | | 0.62M | 0.57M | 0.51M | 0.46M | 0.40M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | 0.62M | 0.57M | 0.51M | 0.46M | 0.40M | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.55M | 0.40M | 0.05M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.54M | 1.13M | 1.00M | 0.91M | 0.53M | 0.52M | 0.76M | 0.74M | 0.79M | 0.79M | 0.97M | 0.90M | 1.10M | 1.06M |
|
Non-Current Assets
|
1.40M | 1.19M | 0.52M | 0.45M | 0.60M | 0.53M | 2.21M | 3.43M | 13.40M | 14.33M | 15.10M | 12.82M | 10.22M | 9.69M | 22.23M | 21.21M | 20.67M | 20.47M | 19.81M | 18.90M | 18.33M | 17.31M |
|
Assets
|
95.62M | 104.43M | 87.81M | 77.62M | 75.43M | 73.74M | 69.79M | 147.02M | 153.05M | 145.32M | 221.69M | 98.46M | 94.00M | 89.59M | 222.57M | 195.35M | 179.82M | 164.12M | 335.73M | 315.30M | 297.32M | 287.83M |
|
Accounts Payables
|
9.36M | 13.35M | 10.75M | 4.62M | 3.40M | 0.96M | 2.30M | 4.12M | 5.00M | 6.01M | 9.52M | 5.42M | 3.39M | 3.66M | 2.60M | 1.52M | 1.72M | 1.68M | 1.34M | 3.06M | 2.06M | 1.54M |
|
Payables
|
9.36M | 13.35M | 10.75M | 4.62M | 3.40M | 0.96M | 2.30M | 4.12M | 5.00M | 6.01M | 9.52M | 5.42M | 3.39M | 3.66M | 2.60M | 1.52M | 1.72M | 1.68M | 1.34M | 3.06M | 2.06M | 1.54M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | 17.50M | 6.82M | 7.14M | 10.44M | 9.73M | 6.85M | 9.10M | 9.42M |
|
Other Accumulated Expenses
|
| | | 0.24M | | | | 0.34M | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 0.01M | 0.20M | 0.20M | 0.20M | 0.56M | 0.54M | 0.21M | 0.32M | 1.43M | 1.49M | 1.55M | 2.56M | 2.67M | 2.77M | 2.86M | 2.94M | 3.04M | 3.09M | 3.07M |
|
Total Current Liabilities
|
9.36M | 13.35M | 10.75M | 4.63M | 3.60M | 1.16M | 2.56M | 4.74M | 5.60M | 6.32M | 9.89M | 7.16M | 4.88M | 5.21M | 22.97M | 11.82M | 13.07M | 15.80M | 15.16M | 14.09M | 15.44M | 14.71M |
|
Capital Leases
|
0.03M | 0.02M | 0.01M | 0.01M | 0.00M | | 0.15M | 0.15M | 0.15M | 0.11M | 0.11M | 0.01M | 0.01M | 0.01M | 0.07M | 0.05M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M |
|
Non-Current Deffered Revenue
|
0.41M | 0.38M | 0.33M | 0.31M | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 0.29M | 0.45M | 0.41M | 0.45M | 10.18M | 10.20M | 11.35M | 9.94M | 9.54M | 9.13M | 14.86M | 14.31M | 13.68M | 13.03M | 9.40M | 8.61M | 7.82M | 7.10M |
|
Other Non-Current Liabilities
|
0.44M | 0.40M | 0.34M | 0.32M | 0.00M | 0.00M | | | | | | | | | 1.01M | 0.86M | 0.72M | 0.65M | 0.72M | 0.74M | 0.74M | 0.43M |
|
Total Non-Current Liabilities
|
9.36M | 13.35M | 10.75M | 4.63M | 3.89M | 1.41M | | | | | | | | | 35.54M | 23.72M | 24.09M | 26.06M | 24.64M | 22.77M | 23.32M | 21.86M |
|
Total Liabilities
|
9.80M | 13.75M | 11.09M | 4.95M | 3.89M | 1.41M | 2.92M | 5.34M | 15.93M | 16.62M | 21.35M | 17.10M | 14.43M | 14.35M | 36.55M | 24.57M | 24.81M | 26.71M | 25.36M | 23.51M | 24.06M | 22.29M |
|
Common Equity
|
85.83M | 90.68M | 76.72M | 72.67M | 71.54M | 72.33M | 66.88M | 141.69M | 137.12M | 128.70M | 200.34M | 81.36M | 79.58M | 75.23M | 186.02M | 170.78M | 155.01M | 137.41M | 310.38M | 291.80M | 273.25M | 265.54M |
|
Shareholder's Equity
|
85.83M | 90.68M | 76.72M | 72.67M | 71.54M | 72.33M | 66.88M | 141.69M | 137.12M | 128.70M | 200.34M | 81.36M | 79.58M | 75.23M | 186.02M | 170.78M | 155.01M | 137.41M | 310.38M | 291.80M | 273.25M | 265.54M |
|
Liabilities and Shareholders Equity
|
95.62M | 104.43M | 87.81M | 77.62M | 75.43M | 73.74M | 69.79M | 147.02M | 153.05M | 145.32M | 221.69M | 98.46M | 94.00M | 89.59M | 222.57M | 195.35M | 179.82M | 164.12M | 335.73M | 315.30M | 297.32M | 287.83M |
|
Retained Earnings
|
-213.12M | -210.21M | -225.20M | -230.09M | -232.29M | -232.30M | -291.43M | -299.53M | -308.17M | -317.92M | -320.17M | -465.26M | -467.34M | -471.87M | -187.15M | -204.10M | -222.60M | -242.80M | -262.30M | -284.94M | -307.00M | -327.91M |
|
Treasury Shares
|
| | | | | | | 0.07M | 0.13M | 0.13M | 0.19M | 0.05M | 0.05M | 0.01M | | 0.48M | 0.48M | 0.48M | 0.25M | 0.28M | 0.27M | 0.26M |
|
Shares Outstanding
|
| 23.54M | 23.54M | | 23.54M | 23.54M | 28.14M | 38.00M | 38.39M | 38.49M | 41.88M | 8.56M | 8.80M | 8.81M | | | | | | | | |