|
Cash & Equivalents
|
4.43M | 2.61M | 1.54M | 100.05M | 91.39M | 90.31M | 90.25M | 84.20M | 254.12M | 218.78M | 450.68M | 439.85M | 400.39M | 313.81M | 269.19M | 240.73M | 209.59M | 176.68M | 149.77M | 127.68M | 103.37M | 87.52M | 79.53M | 81.80M | 81.74M | 84.22M | 90.87M | 98.27M | 106.37M |
|
Cash & Current Investments
|
4.43M | 2.61M | 1.54M | 100.05M | 91.39M | 90.31M | 90.25M | 84.20M | 254.12M | 218.78M | 450.68M | 439.85M | 400.39M | 313.81M | 269.19M | 240.73M | 209.59M | 176.68M | 149.77M | 127.68M | 103.37M | 87.52M | 79.53M | 81.80M | 81.74M | 84.22M | 90.87M | 98.27M | 106.37M |
|
Receivables - Net
|
-1.14M | | 16.59M | 17.51M | 20.01M | 22.92M | 25.58M | 22.97M | 28.34M | 29.75M | 30.63M | 30.99M | 36.16M | 41.12M | 46.35M | 46.96M | 44.36M | 52.45M | 52.93M | 53.91M | 57.44M | 66.25M | 66.25M | 61.27M | 71.41M | 73.62M | 75.10M | 79.50M | 90.43M |
|
Receivables - Other
|
| | 0.64M | 0.73M | 0.98M | 0.68M | 1.75M | 3.15M | 2.34M | 1.29M | 0.71M | 0.55M | 1.06M | 0.39M | 1.50M | 2.67M | 1.89M | 0.99M | 4.18M | 6.41M | 7.40M | 3.38M | 6.62M | 8.34M | 6.25M | 4.74M | 5.59M | 7.05M | 10.71M |
|
Receivables
|
-1.14M | | 17.23M | 18.24M | 20.99M | 23.60M | 27.33M | 26.12M | 30.69M | 31.04M | 31.34M | 31.54M | 37.22M | 41.52M | 47.85M | 49.62M | 46.25M | 53.44M | 57.11M | 60.32M | 64.84M | 69.63M | 72.88M | 69.61M | 77.66M | 78.36M | 80.69M | 86.54M | 101.14M |
|
Prepaid Assets
|
-0.37M | | 3.81M | 6.02M | 5.29M | 5.16M | 5.43M | 8.38M | 6.83M | 7.25M | 7.91M | 6.16M | 10.45M | 11.04M | 10.85M | 7.72M | 11.00M | 10.71M | 10.00M | 11.66M | 13.57M | 14.46M | 14.29M | 11.70M | 11.02M | 15.87M | 16.02M | 18.23M | 20.46M |
|
Current Assets
|
| | 33.32M | 135.79M | 128.70M | 131.54M | 130.37M | 127.95M | 302.51M | 272.27M | 507.23M | 493.69M | 464.33M | 386.35M | 349.22M | 316.50M | 286.87M | 262.44M | 240.15M | 219.23M | 199.24M | 195.68M | 190.90M | 180.93M | 189.57M | 203.28M | 215.41M | 222.64M | 240.91M |
|
Property, Plant & Equipment (Net)
|
| | 14.21M | 14.56M | 14.36M | 14.49M | 14.99M | 17.07M | 19.16M | 26.66M | 25.07M | 26.87M | 32.76M | 34.65M | 31.81M | 28.56M | 26.33M | 21.67M | 26.23M | 22.82M | 19.90M | 16.90M | 22.11M | 20.95M | 25.97M | 23.65M | 23.49M | 22.77M | 21.11M |
|
Goodwill
|
| | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 8.31M | 8.21M | 8.21M | 8.21M | 33.62M | 33.62M | 33.84M | 33.84M | 33.74M | 33.74M | 40.61M | 42.11M | 75.84M | 75.84M | 75.84M | 75.84M | 75.84M | 75.84M | 75.84M | 75.84M |
|
Intangibles
|
| | 7.82M | 8.31M | 8.50M | 8.73M | 9.20M | 9.50M | 9.99M | 10.48M | 11.22M | 12.30M | 14.08M | 17.64M | 22.81M | 27.52M | 31.80M | 35.15M | 38.15M | 41.20M | 44.26M | 46.14M | 48.25M | 49.77M | 51.32M | 52.76M | 53.53M | 53.88M | 54.09M |
|
Goodwill & Intangibles
|
| | 8.07M | 8.56M | 8.75M | 8.98M | 9.45M | 9.75M | 10.24M | 18.78M | 19.44M | 20.51M | 22.29M | 51.26M | 56.43M | 61.36M | 65.64M | 68.89M | 71.89M | 81.82M | 86.37M | 121.98M | 124.09M | 125.61M | 127.17M | 128.61M | 129.38M | 129.73M | 129.94M |
|
Long-Term Deferred Tax
|
| | | | | 0.78M | 0.72M | 0.67M | 0.50M | 0.66M | 0.53M | 0.38M | 0.15M | 0.52M | 0.29M | 0.07M | | 0.08M | | | | | | | | | | 1.64M | 1.64M |
|
Other Non-Current Assets
|
-0.16M | | 1.52M | 0.12M | 1.51M | 1.59M | 1.72M | 1.26M | 1.23M | 1.67M | 2.44M | 2.54M | 2.79M | 4.16M | 4.67M | 4.11M | 4.02M | 3.25M | 2.63M | 1.99M | 1.67M | 2.88M | 2.58M | 2.25M | 1.87M | 2.67M | 3.12M | 3.86M | 3.08M |
|
Non-Current Assets
|
| | 25.95M | 27.20M | 27.21M | 27.22M | 30.93M | 32.34M | 35.54M | 54.40M | 53.97M | 57.53M | 64.79M | 108.13M | 109.87M | 109.49M | 110.42M | 107.62M | 113.70M | 121.21M | 175.41M | 174.64M | 181.19M | 181.31M | 186.13M | 185.13M | 184.99M | 185.99M | 182.57M |
|
Assets
|
| | 59.26M | 162.99M | 155.91M | 158.76M | 161.30M | 160.29M | 338.05M | 326.67M | 561.20M | 551.23M | 529.13M | 494.48M | 459.09M | 425.99M | 397.29M | 370.06M | 353.85M | 340.44M | 374.65M | 370.33M | 372.09M | 362.24M | 375.70M | 388.42M | 400.39M | 408.63M | 423.47M |
|
Accounts Payables
|
| | 3.75M | 10.98M | 5.95M | 6.02M | 7.65M | 5.10M | 4.21M | 4.39M | 0.31M | 5.48M | 11.60M | 5.12M | 5.87M | 10.09M | 11.11M | 10.84M | 7.60M | 7.95M | 10.90M | 8.48M | 6.68M | 6.98M | 15.87M | 5.62M | 3.20M | 6.53M | 6.22M |
|
Payables
|
| | 3.75M | 10.98M | 5.95M | 6.02M | 7.65M | 5.10M | 4.21M | 4.39M | 0.31M | 5.48M | 11.60M | 5.12M | 5.87M | 10.09M | 11.11M | 10.84M | 7.60M | 7.95M | 10.90M | 8.48M | 6.68M | 6.98M | 15.87M | 5.62M | 3.20M | 6.53M | 6.22M |
|
Accumulated Expenses
|
-0.51M | | 5.51M | 3.33M | 8.02M | 9.24M | 11.37M | 9.84M | 12.66M | 18.32M | 15.12M | 18.10M | 18.89M | 20.13M | 18.42M | 17.93M | 20.34M | 21.81M | 23.28M | 27.79M | 28.29M | 37.13M | 33.23M | 32.67M | 29.08M | 37.46M | 34.06M | 34.78M | 30.52M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | 5.79M | 5.88M | 5.93M | 7.51M | 7.13M | | | | |
|
Short term Debt
|
| | 0.10M | | | 2.32M | | 4.94M | 4.72M | 4.86M | 4.10M | 4.49M | 4.60M | 5.82M | 6.10M | 5.72M | 5.48M | 5.17M | 6.98M | 7.11M | 6.75M | 6.06M | 7.75M | 7.16M | 8.87M | 8.04M | 8.35M | 7.10M | 6.20M |
|
Current Leases
|
| | 1.87M | 2.32M | 2.41M | | 2.37M | 1.22M | 1.29M | 1.09M | 1.15M | 1.13M | 1.12M | 1.28M | 1.30M | 1.30M | 1.14M | 0.93M | 0.69M | 0.42M | 0.57M | 0.39M | 0.56M | 0.99M | 1.02M | 0.96M | 0.96M | 0.94M | 0.75M |
|
Current Deferred Revenue
|
| | 6.49M | 5.78M | 5.33M | 5.40M | 6.63M | 6.26M | 6.62M | 10.84M | 13.22M | 12.94M | 12.43M | 16.56M | 17.93M | 17.20M | 13.93M | 17.81M | 18.06M | 16.54M | 22.13M | 24.21M | 24.15M | 21.43M | 22.39M | 32.88M | 31.26M | 26.99M | 29.86M |
|
Total Current Liabilities
|
| | 27.93M | 38.63M | 32.09M | 35.35M | 38.10M | 38.08M | 41.78M | 54.99M | 50.70M | 57.65M | 64.96M | 68.43M | 70.78M | 71.95M | 72.72M | 79.04M | 82.98M | 84.87M | 98.42M | 110.12M | 108.28M | 102.00M | 109.20M | 114.02M | 110.72M | 105.14M | 98.78M |
|
Capital Leases
|
| | 2.40M | 4.62M | 4.38M | 2.10M | 2.23M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 27.92M | 19.21M | 19.36M | 21.54M | 19.47M | 23.13M | 24.44M | 6.47M | 5.53M | 5.60M | 5.13M | 7.42M | 6.00M | 4.93M | 3.77M | 2.73M | 6.69M | 8.05M | 6.84M | 5.40M | 8.69M | 7.30M | 10.29M | 8.15M | 6.16M | 4.58M | 3.35M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | 0.07M | 0.15M | 0.01M | 0.00M | 0.12M | 0.18M | 0.10M | 0.10M | 0.10M | 0.08M | 0.06M | 0.20M | 0.12M | 0.11M | 0.08M | 0.15M |
|
Preferred Stock Liabilities
|
188.02M | 197.35M | 206.49M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 206.49M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 0.14M | 0.18M | 0.22M | 0.27M | 0.33M | 0.39M | 0.45M | 0.48M | 0.57M | 0.63M | 0.68M |
|
Operating Leases
|
| | | | | | 2.99M | 2.62M | 3.45M | 2.99M | 2.85M | 2.54M | 2.23M | 2.56M | 2.25M | 1.93M | 1.60M | 1.28M | 0.95M | 0.63M | 0.74M | 0.53M | 1.07M | 2.06M | 1.86M | 0.65M | 1.36M | 1.12M | 0.88M |
|
Other Non-Current Liabilities
|
| | 5.50M | | | | | | | | | | | | | | | | | | 4.29M | 2.86M | 1.45M | 0.08M | 0.13M | 0.18M | 0.25M | 0.04M | 0.04M |
|
Total Non-Current Liabilities
|
| | 58.25M | 60.13M | 53.42M | 56.89M | | | | | | | | | | | | 82.24M | | | 105.76M | 116.02M | 117.90M | 110.82M | 120.98M | 123.42M | 117.96M | 110.60M | 103.10M |
|
Total Liabilities
|
184.56M | -0.02M | 63.75M | 60.13M | 53.42M | 56.89M | 61.39M | 62.60M | 68.37M | 63.36M | 57.93M | 64.66M | 71.21M | 77.20M | 77.87M | 77.52M | 76.95M | 82.24M | 90.24M | 93.42M | 110.05M | 118.88M | 119.34M | 110.90M | 121.11M | 123.61M | 118.21M | 110.64M | 103.14M |
|
Total Debt
|
| | 28.02M | 19.21M | 19.36M | 23.86M | 19.47M | 28.07M | 29.16M | 11.34M | 9.63M | 10.09M | 9.73M | 13.24M | 12.10M | 10.65M | 9.25M | 7.90M | 13.67M | 15.17M | 13.60M | 11.46M | 16.43M | 14.46M | 19.16M | 16.19M | 14.51M | 11.67M | 9.55M |
|
Common Equity
|
-184.56M | 0.02M | -210.97M | 102.85M | 102.49M | 101.86M | 99.91M | 97.69M | 269.68M | 263.31M | 503.27M | 486.56M | 457.92M | 417.28M | 381.22M | 348.46M | 320.35M | 287.82M | 263.61M | 247.02M | 264.60M | 251.45M | 252.74M | 251.34M | 254.59M | 264.81M | 282.19M | 297.99M | 320.33M |
|
Shareholder's Equity
|
-184.56M | 0.02M | -210.97M | 102.85M | 102.49M | 101.86M | 99.91M | 97.69M | 269.68M | 263.31M | 503.27M | 486.56M | 457.92M | 417.28M | 381.22M | 348.46M | 320.35M | 287.82M | 263.61M | 247.02M | 264.60M | 251.45M | 252.74M | 251.34M | 254.59M | 264.81M | 282.19M | 297.99M | 320.33M |
|
Liabilities and Shareholders Equity
|
| | 59.26M | 162.99M | 155.91M | 158.76M | 161.30M | 160.29M | 338.05M | 326.67M | 561.20M | 551.23M | 529.13M | 494.48M | 459.09M | 425.99M | 397.29M | 370.06M | 353.85M | 340.44M | 374.65M | 370.33M | 372.09M | 362.24M | 375.70M | 388.42M | 400.39M | 408.63M | 423.47M |
|
Treasury Shares
|
| | 0.02M | | 0.52M | 1.45M | 1.88M | 1.91M | 1.98M | 2.05M | 0.12M | 0.14M | 0.16M | 3.13M | 0.47M | 0.56M | 0.68M | 3.92M | 1.19M | 1.30M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M | 1.36M |
|
Retained Earnings
|
| | -210.99M | -278.38M | -280.82M | -284.49M | -290.60M | -296.97M | -303.68M | -311.78M | -322.75M | -347.14M | -383.49M | -429.94M | -481.18M | -527.90M | -568.06M | -606.08M | -643.62M | -680.38M | -712.32M | -742.97M | -762.69M | -780.70M | -795.11M | -801.50M | -805.41M | -804.76M | -800.49M |