|
Cash & Equivalents
|
46.67M | 266.39M | 177.51M | 168.39M | 163.38M | 158.34M | 148.31M | 147.33M | 143.64M | 159.07M | 162.06M | 179.36M | 180.14M | 188.81M | 187.54M | 205.90M | 245.85M | 266.42M | 287.91M |
|
Cash & Current Investments
|
46.67M | 266.39M | 177.51M | 168.39M | 163.38M | 158.34M | 148.31M | 147.33M | 143.64M | 159.07M | 162.06M | 179.36M | 180.14M | 188.81M | 187.54M | 205.90M | 245.85M | 266.42M | 287.91M |
|
Receivables - Net
|
28.03M | 32.97M | 37.13M | 0.04M | 51.91M | 52.91M | 62.76M | 0.30M | 76.38M | 67.18M | 74.85M | 76.39M | 84.18M | 90.06M | 111.17M | 119.82M | 99.98M | 96.59M | 104.89M |
|
Receivables - Other
|
| 4.30M | 4.40M | 5.60M | 6.20M | 6.60M | 10.10M | 9.66M | 9.03M | 8.57M | 8.05M | 7.68M | 7.08M | 6.70M | 6.29M | | | | |
|
Receivables
|
28.03M | 37.27M | 41.53M | 5.64M | 58.11M | 59.51M | 72.86M | 9.96M | 85.41M | 75.75M | 82.90M | 84.06M | 91.26M | 96.76M | 117.46M | 119.82M | 99.98M | 96.59M | 104.89M |
|
Prepaid Assets
|
3.12M | 7.23M | 9.74M | 8.18M | 7.37M | 8.61M | 12.32M | 9.99M | 9.08M | 9.00M | 11.41M | 10.51M | 11.29M | 9.93M | 13.80M | 13.06M | 14.42M | 12.51M | 15.99M |
|
Current Assets
|
79.83M | 306.85M | 263.63M | 256.44M | 268.03M | 281.84M | 303.64M | 228.96M | 232.63M | 241.02M | 255.07M | 270.35M | 279.64M | 294.20M | 320.10M | 345.64M | 361.51M | 380.93M | 417.11M |
|
Property, Plant & Equipment (Net)
|
1.77M | 2.06M | 2.29M | 2.04M | 2.15M | 2.05M | 2.00M | 1.82M | 1.67M | 1.74M | 1.68M | 1.56M | 1.57M | 1.44M | 1.32M | 1.16M | 1.06M | 1.04M | 0.95M |
|
Goodwill
|
13.21M | 13.22M | 120.93M | 129.41M | 129.42M | 129.39M | 129.34M | 131.85M | 131.85M | 131.87M | 131.85M | 131.86M | 131.85M | 131.84M | 131.85M | 131.81M | 131.82M | 131.84M | 131.81M |
|
Intangibles
|
20.96M | 25.37M | 70.92M | 62.41M | 62.52M | 38.73M | 42.71M | 64.37M | 49.48M | 53.23M | 56.49M | 60.91M | 61.77M | 64.11M | 65.99M | 67.38M | 68.31M | 69.05M | 69.96M |
|
Goodwill & Intangibles
|
34.17M | 38.58M | 191.85M | 191.82M | 191.94M | 168.11M | 172.06M | 196.22M | 181.34M | 185.10M | 188.34M | 192.77M | 193.62M | 195.96M | 197.84M | 199.19M | 200.13M | 200.89M | 201.78M |
|
Long-Term Deferred Tax
|
0.27M | 0.14M | 0.01M | 0.16M | 1.05M | 0.17M | 0.17M | 0.12M | 0.12M | 0.12M | 0.12M | 13.00M | 0.09M | 0.09M | 0.36M | 0.37M | 1.38M | 2.36M | 0.13M |
|
Other Non-Current Assets
|
0.22M | 3.46M | 3.93M | 4.21M | 4.71M | 5.18M | 7.68M | 7.18M | 6.53M | 5.96M | 5.37M | 5.03M | 4.43M | 4.05M | 3.61M | 3.02M | 2.54M | 2.00M | 4.56M |
|
Non-Current Assets
|
45.05M | 53.95M | 215.14M | 216.51M | 219.59M | 224.32M | 227.59M | 232.58M | 233.91M | 234.37M | 234.27M | 234.51M | 234.33M | 233.54M | 232.84M | 230.61M | 229.38M | 228.60M | 227.31M |
|
Assets
|
124.87M | 360.80M | 478.77M | 472.94M | 487.61M | 506.16M | 531.23M | 461.54M | 466.54M | 475.39M | 489.34M | 504.86M | 513.98M | 527.74M | 552.93M | 576.25M | 590.89M | 609.52M | 644.41M |
|
Accounts Payables
|
16.82M | 21.70M | 25.09M | 24.75M | 29.53M | 27.79M | 27.39M | 29.23M | 32.57M | 30.55M | 33.45M | 35.18M | 41.10M | 43.15M | 49.66M | 49.87M | 55.66M | 52.58M | 63.94M |
|
Payables
|
16.82M | 21.70M | 25.09M | 24.75M | 29.53M | 27.79M | 27.39M | 29.23M | 32.57M | 30.55M | 33.45M | 35.18M | 41.10M | 43.15M | 49.66M | 49.87M | 55.66M | 52.58M | 63.94M |
|
Accumulated Expenses
|
0.30M | 12.19M | 17.38M | 0.30M | 12.50M | 14.56M | 16.66M | 0.30M | 12.29M | 15.52M | 18.76M | 21.30M | 12.33M | 16.38M | 20.30M | 26.46M | | | |
|
Other Accumulated Expenses
|
2.60M | 2.49M | 4.31M | 2.02M | 2.25M | 2.52M | 3.01M | 4.78M | 5.01M | 5.42M | 6.24M | 5.85M | 4.72M | 5.94M | 6.17M | 26.46M | 18.51M | 24.89M | 25.69M |
|
Current Leases
|
3.01M | 2.31M | 1.69M | 1.46M | 1.36M | 1.56M | 1.39M | 1.46M | 1.64M | 1.68M | 1.67M | 1.85M | 1.97M | 2.11M | 2.10M | 2.09M | 2.10M | 2.23M | 2.25M |
|
Current Taxes
|
0.46M | | | 0.12M | | | 0.72M | 0.64M | 0.27M | 0.11M | 0.02M | 0.36M | 3.13M | 0.09M | | 0.19M | 1.33M | | |
|
Current Deferred Revenue
|
0.61M | 0.91M | 3.80M | 3.90M | 3.80M | 4.00M | 4.00M | 7.18M | 4.64M | 3.41M | 5.63M | 4.09M | 4.10M | 2.90M | 2.19M | 2.94M | 3.38M | 3.77M | 3.80M |
|
Total Current Liabilities
|
31.11M | 37.11M | 84.14M | 74.43M | 83.00M | 105.05M | 125.10M | 51.50M | 51.41M | 51.26M | 59.53M | 62.79M | 62.63M | 64.62M | 74.25M | 81.55M | 80.98M | 83.48M | 95.67M |
|
Capital Leases
|
0.41M | 0.28M | 0.95M | 0.88M | 0.79M | 0.75M | 0.75M | 0.75M | 0.40M | 0.20M | 0.20M | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 1.89M | 1.71M | 2.58M | 2.64M | 2.64M | 2.83M | 4.61M | 5.63M | 2.78M | 2.73M | 2.75M | 2.87M | 2.74M | 2.78M | 2.75M | 2.67M | 2.64M |
|
Non-Current Deferred Tax Liability
|
3.50M | 5.78M | 6.46M | 3.32M | 5.60M | | | 0.68M | 0.77M | 0.86M | 0.96M | 11.52M | 1.16M | 1.24M | 0.00M | | | | 2.81M |
|
Operating Leases
|
5.48M | 7.44M | 6.80M | 6.46M | 6.55M | 9.55M | 8.70M | 8.61M | 9.31M | 8.99M | 8.42M | 8.66M | 8.05M | 7.38M | 7.15M | 6.32M | 5.81M | 5.81M | 5.11M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 0.96M | 0.87M | 0.78M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 89.53M | 91.95M | 106.23M |
|
Total Liabilities
|
40.50M | 50.61M | 100.24M | 86.81M | 98.52M | 117.99M | 137.19M | 64.36M | 66.50M | 66.94M | 71.89M | 75.25M | 74.59M | 76.11M | 84.14M | 90.65M | 90.49M | 92.82M | 107.01M |
|
Common Equity
|
84.38M | 310.19M | 378.54M | 386.13M | 389.09M | 388.17M | 394.04M | 397.18M | 400.04M | 408.44M | 417.45M | 429.62M | 439.38M | 451.63M | 468.79M | 485.60M | 500.39M | 516.70M | 537.40M |
|
Shareholder's Equity
|
84.38M | 310.19M | 378.54M | 386.13M | 389.09M | 388.17M | 394.04M | 397.18M | 400.04M | 408.44M | 417.45M | 429.62M | 439.38M | 451.63M | 468.79M | 485.60M | 500.39M | 516.70M | 537.40M |
|
Liabilities and Shareholders Equity
|
124.87M | 360.80M | 478.77M | 472.94M | 487.61M | 506.16M | 531.23M | 461.54M | 466.54M | 475.39M | 489.34M | 504.86M | 513.98M | 527.74M | 552.93M | 576.25M | 590.89M | 609.52M | 644.41M |
|
Treasury Shares
|
1.31M | | 0.53M | 0.51M | 0.57M | 1.07M | 1.44M | 1.36M | 1.95M | 2.18M | 2.04M | 1.95M | 2.68M | 2.36M | 2.23M | 2.10M | 2.32M | 2.17M | 3.02M |
|
Retained Earnings
|
55.05M | 24.85M | 25.27M | 29.93M | 31.65M | 29.20M | 28.46M | 29.42M | 30.13M | 35.97M | 42.34M | 51.74M | 58.97M | 68.33M | 82.76M | 95.91M | 109.73M | 124.43M | 142.18M |