|
Cash & Equivalents
|
2.35M | 4.12M | 4.11M | 4.12M | 4.12M | 14.05M | 14.05M | 14.05M | 44.30M | 15.26M | 15.26M | 53.66M | 15.26M | 26.52M | 30.75M | 22.35M | 17.53M | 16.05M | 16.05M | 28.95M | 38.33M | 33.42M | 36.07M | 28.54M | 30.34M |
|
Short-term Investments
|
| 33.03M | | | | 9.93M | 300.40M | 286.35M | 250.81M | 151.87M | 135.98M | 325.42M | 315.59M | 285.86M | 253.39M | 205.62M | 205.51M | 204.51M | 197.57M | 109.03M | 140.80M | 101.99M | 69.31M | 94.29M | 115.39M |
|
Cash & Current Investments
|
2.35M | 37.15M | 4.11M | 4.12M | 4.12M | 23.98M | 314.46M | 300.40M | 295.11M | 167.13M | 151.24M | 379.08M | 330.86M | 312.37M | 284.14M | 227.97M | 223.04M | 220.56M | 213.62M | 137.98M | 179.13M | 135.40M | 105.38M | 122.83M | 145.73M |
|
Receivables - Net
|
| 26.12M | | | | 46.02M | | | | 108.11M | | | | 131.66M | | | | 142.26M | | | | 233.53M | | | |
|
Receivables - Other
|
| | | | | | | | | 10.48M | | | | 1.15M | | | | 3.21M | | | | 5.42M | | | |
|
Receivables
|
| 26.12M | | | | 46.02M | | | | 118.59M | | | | 132.81M | | | | 145.47M | | | | 238.95M | | | |
|
Prepaid Assets
|
| | | | | | | | | 3.56M | 36.36M | 6.79M | 228.58M | 234.15M | 240.06M | 180.69M | 183.95M | 11.78M | 15.81M | 50.75M | 115.78M | 21.75M | 73.64M | 52.72M | 43.54M |
|
Current Assets
|
59.10M | 56.82M | | | | 53.67M | 355.49M | 428.23M | 421.38M | 352.32M | 338.19M | 492.87M | 488.98M | 479.64M | 462.30M | 377.79M | 372.43M | 401.59M | 405.38M | 378.15M | 481.70M | 397.39M | 410.81M | 401.94M | 356.59M |
|
Buildings
|
| | | | | | -2.07M | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
3.37M | 6.46M | | | | 3.82M | 4.08M | 4.01M | 300.39M | 13.41M | 435.31M | 18.33M | 481.12M | 24.63M | 25.20M | 25.41M | 23.76M | 28.18M | 28.76M | 27.68M | 27.49M | 32.62M | 34.88M | 78.01M | 88.70M |
|
Long-Term Investments
|
| 3.67M | | | | 1.99M | 8.01M | 8.57M | 7.90M | | 269.15M | 23.71M | 38.63M | 35.26M | 54.90M | 54.24M | 53.36M | 57.73M | 51.71M | 48.59M | 47.59M | 149.45M | 150.26M | 76.00M | 104.94M |
|
Intangibles
|
31.55M | 25.46M | | | | 22.36M | 76.35M | 19.34M | 18.27M | 358.91M | 366.31M | 367.17M | 373.01M | 411.52M | 422.56M | 450.98M | 438.38M | 487.01M | 473.54M | 712.62M | 750.40M | 700.87M | 777.15M | 795.09M | 829.37M |
|
Goodwill & Intangibles
|
31.55M | 25.46M | | | | 22.36M | 76.35M | 19.34M | 18.27M | 358.91M | 366.31M | 367.17M | 373.01M | 411.52M | 422.56M | 450.98M | 438.38M | 487.01M | 473.54M | 712.62M | 750.40M | 700.87M | 777.15M | 795.09M | 829.37M |
|
Long-Term Deferred Tax
|
5.86M | 5.60M | | | | 2.34M | 1.62M | 3.11M | 4.06M | 3.45M | 220.43M | 2.44M | 58.14M | 1.75M | 7.49M | 13.56M | 14.27M | 15.47M | 18.53M | 17.97M | 13.91M | 121.24M | 104.99M | 80.88M | 71.89M |
|
Other Non-Current Assets
|
| 1.78M | | | | 3.70M | 1.98M | 2.95M | 30.72M | 7.75M | 7.96M | 3.10M | 14.08M | 73.43M | 79.76M | 85.93M | 85.35M | 3.80M | 73.37M | 148.80M | 149.32M | 6.59M | 7.03M | 9.27M | 10.24M |
|
Non-Current Assets
|
63.80M | 81.16M | | | | 57.31M | 370.30M | 58.22M | 388.19M | 409.00M | 670.53M | 407.79M | 466.57M | 496.60M | 537.47M | 571.63M | 557.21M | 609.99M | 652.89M | 848.21M | 907.60M | 833.43M | 936.76M | 1,005.78M | 1,080.22M |
|
Assets
|
122.90M | 114.86M | | | | 107.20M | 413.53M | 486.45M | 478.51M | 761.32M | 1,008.71M | 900.66M | 955.56M | 976.24M | 999.77M | 949.43M | 929.64M | 1,011.58M | 1,053.90M | 1,182.03M | 1,345.49M | 1,206.11M | 1,333.99M | 1,317.96M | 1,325.51M |
|
Accounts Payables
|
| | | | | | | | | | | | | | | | | 4.81M | 6.75M | | | | | | |
|
Dividends payables
|
| | | | | 23.26M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | | | 23.26M | | | | | | | | | | | | 4.81M | 6.75M | | | | | | |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | 28.77M | | | | 37.27M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | 0.32M | 1.10M | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | -0.25M | | | | | | -0.75M | | -1.68M | | | | |
|
Current Taxes
|
| | | | | 1.07M | | 0.44M | 37.09M | | | | | | | -7.38M | -1.47M | 3.90M | -1.21M | 2.20M | 2.87M | 6.44M | 0.11M | -0.54M | |
|
Current Deferred Revenue
|
| | | | 20.97M | | 23.37M | | 28.78M | | 30.37M | | 30.56M | | 30.18M | | 29.33M | | -2.39M | | | | -0.74M | | |
|
Total Current Liabilities
|
22.20M | 19.00M | | | | 44.04M | | 52.35M | | | | | | | | | | 397.50M | | | | 397.39M | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | -6.11M | -12.22M | -18.33M | | -6.11M | -12.94M | -19.07M | | -2.39M | -5.88M | -8.90M | | | -1.61M | -2.47M |
|
Pension
|
| | | | | 1.53M | | 1.75M | | | | | | | | | | 2.95M | | | | 0.79M | | | |
|
Non-Current Deferred Tax Liability
|
0.07M | | | | | 0.18M | | 0.15M | | | | | | | | | | | | | | 1.77M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | 15.84M | 17.36M | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | 6.91M | | 6.14M | 39.04M | | | | | 0.04M | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
23.20M | 7.10M | | | | 4.09M | | 3.98M | -39.04M | | | | | 24.20M | | | | 92.74M | | | | 317.79M | | | |
|
Total Liabilities
|
45.30M | 26.10M | | | | 48.13M | | 56.33M | | 25.77M | | | | 24.24M | | | | 490.24M | | | | 715.17M | | | |
|
Total Debt
|
| | | | | | | | | | | | | | | | | 0.32M | 1.10M | | | | | | |
|
Common Equity
|
77.60M | 88.80M | | | | 62.00M | | 430.12M | | 564.28M | | | | 552.79M | | | | 542.49M | | | | 481.08M | | | |
|
Shareholder's Equity
|
| | | | | 0.00M | | 0.01M | | | | | | 552.79M | | | | 542.49M | | | | 481.08M | | | |
|
Liabilities and Shareholders Equity
|
122.90M | 114.86M | | | | 107.20M | 413.53M | 486.45M | 478.51M | 761.32M | 1,008.71M | 900.66M | 955.56M | 976.24M | 999.77M | 949.43M | 929.64M | 1,011.58M | 1,053.90M | 1,182.03M | 1,345.49M | 1,206.11M | 1,333.99M | 1,317.96M | 1,325.51M |
|
Retained Earnings
|
| | | | | 62.00M | | 135.32M | | | | | | | | | | 50.83M | | | | 22.04M | | | |