|
Cash & Equivalents
|
13.63M | 0.01M | 11.61M | 9.39M | 38.75M | 23.55M | 27.82M | 9.01M | 8.60M | 4.63M | 3.72M | 4.49M | 5.66M | 6.96M | 22.63M | 22.63M | 4.95M | 5.40M | 6.22M | 6.10M | 7.33M | 5.32M | 20.75M | 8.58M | 5.94M | 8.82M | 21.72M | 14.71M | 10.54M | 4.11M | 19.52M | 17.06M | 15.88M | 8.27M | 53.13M | 46.24M | 73.89M | 15.22M | 19.22M | 24.93M | 11.41M | 10.03M | 10.17M | 4.58M | 6.26M | 5.25M | 6.49M | 7.99M | 6.78M | 3.20M | 7.23M | 8.50M | 5.89M | 4.26M | 4.69M |
|
Short-term Investments
|
31.66M | 30.49M | 21.90M | 21.40M | 21.43M | 0.03M | 22.96M | 31.45M | 24.05M | 28.78M | 30.35M | 29.96M | 25.90M | 25.70M | 22.25M | 15.57M | 21.64M | | 17.41M | 15.93M | 14.04M | 14.84M | 6.30M | 15.97M | 27.43M | 21.08M | 13.28M | 7.92M | 1.00M | 19.60M | 14.84M | 8.78M | 8.04M | 37.51M | 33.81M | 35.23M | 35.10M | 46.06M | 0.51M | 0.47M | 45.24M | 39.27M | 38.43M | 0.27M | 34.81M | 0.29M | 25.15M | 18.93M | 23.20M | 0.36M | 0.26M | 17.77M | 14.72M | 10.80M | 7.79M |
|
Cash & Current Investments
|
45.29M | 30.50M | 33.50M | 30.79M | 60.19M | 23.58M | 50.78M | 40.46M | 32.65M | 33.40M | 34.06M | 34.45M | 31.56M | 32.66M | 44.88M | 38.20M | 26.58M | 5.40M | 23.64M | 22.03M | 21.37M | 20.16M | 27.05M | 24.56M | 33.38M | 29.90M | 35.00M | 22.63M | 11.54M | 23.70M | 34.36M | 25.84M | 23.92M | 45.78M | 86.94M | 81.47M | 109.00M | 61.28M | 19.73M | 25.40M | 56.66M | 49.30M | 48.60M | 4.86M | 41.07M | 5.55M | 31.64M | 26.92M | 29.98M | 3.56M | 7.49M | 26.27M | 20.61M | 15.06M | 12.48M |
|
Receivables - Net
|
0.23M | 0.27M | 0.21M | 9.41M | 1.67M | 0.00M | 1.28M | 0.27M | | 13.89M | | 2.26M | 0.45M | 0.16M | 1.69M | 0.42M | 0.98M | 0.97M | 2.23M | 0.46M | 0.29M | 0.32M | 0.03M | 0.17M | 0.60M | 0.06M | 0.04M | 0.08M | 0.28M | 0.04M | 0.05M | 0.05M | 0.05M | 1.23M | 0.05M | 0.05M | 0.05M | | | | 0.95M | | | | 0.11M | | | | 0.03M | | | | | | |
|
Receivables - Other
|
| 1.84M | 1.53M | 0.20M | | | | | | | | 0.02M | | | 0.62M | | | | 0.06M | | | | | | | 0.01M | | | | 0.05M | | | | 0.03M | | | | 0.05M | 0.05M | 0.05M | 0.02M | 0.05M | 0.05M | 0.05M | 0.04M | | | | 0.01M | | | | | | |
|
Receivables
|
0.23M | 2.11M | 1.74M | 9.62M | 1.67M | 0.00M | 1.28M | 0.27M | | 13.89M | | 2.28M | 0.45M | 0.16M | 2.31M | 0.42M | 0.98M | 0.97M | 2.29M | 0.46M | 0.29M | 0.32M | 0.03M | 0.17M | 0.60M | 0.07M | 0.04M | 0.08M | 0.28M | 0.09M | 0.05M | 0.05M | 0.05M | 1.25M | 0.05M | 0.05M | 0.05M | | | | 0.97M | | | | 0.15M | | | | 0.04M | | | | | | |
|
Prepaid Assets
|
0.33M | 0.22M | 0.17M | 0.38M | | | | 0.60M | 3.05M | 1.20M | 0.88M | 0.91M | 0.70M | 1.04M | 2.06M | 1.15M | | | 0.62M | 0.55M | 0.72M | 1.22M | 1.47M | 1.04M | 1.05M | 1.45M | 1.92M | 2.64M | 1.67M | 1.97M | 2.36M | 2.58M | 2.33M | 2.12M | 1.70M | 2.16M | 1.86M | 1.55M | 1.76M | 1.86M | 1.72M | 1.05M | 2.14M | 2.25M | 0.97M | 1.35M | 1.26M | 1.09M | 0.83M | 1.01M | 0.66M | 0.60M | 0.82M | 1.14M | 0.93M |
|
Current Assets
|
46.36M | 43.84M | 41.45M | 38.19M | 69.98M | 0.07M | 61.11M | 55.09M | 52.47M | 58.40M | 64.71M | 61.99M | 52.29M | 47.13M | 56.87M | 48.81M | 44.78M | | 35.60M | 30.31M | 22.95M | 34.60M | 22.84M | 37.07M | 35.71M | 32.04M | 24.45M | 18.35M | 13.20M | 26.37M | 21.47M | 19.23M | 17.82M | 48.46M | 42.69M | 45.25M | 49.82M | 62.83M | 60.15M | 64.31M | 57.75M | 49.72M | 50.14M | 46.69M | 41.41M | 35.26M | 32.25M | 27.37M | 31.11M | 27.03M | 22.37M | 27.45M | 22.09M | 16.92M | 13.80M |
|
Property, Plant & Equipment (Net)
|
2.16M | 2.88M | 3.07M | 5.02M | 6.44M | 0.01M | 11.50M | 11.87M | 11.66M | 11.45M | 11.12M | 10.82M | 10.54M | 10.20M | 10.17M | 10.40M | 10.17M | | 9.22M | 8.77M | 8.29M | 7.83M | 6.85M | 6.37M | 5.96M | 5.68M | 5.19M | 4.72M | 4.26M | 3.84M | 3.37M | 3.07M | 2.78M | 2.52M | 2.26M | 2.09M | 1.81M | 1.18M | 0.89M | 0.79M | 0.74M | 0.71M | 0.67M | 0.68M | 0.69M | 0.77M | 0.79M | 0.77M | 0.69M | 0.85M | 0.91M | 1.59M | 1.82M | 1.76M | 1.72M |
|
Long-Term Investments
|
| | | 1.29M | | | | 0.42M | | | 0.32M | 0.30M | 0.29M | 0.27M | 0.36M | 0.34M | 0.34M | | 0.36M | 0.37M | 0.36M | 0.39M | 0.40M | 0.40M | 0.40M | 0.38M | 0.39M | 0.38M | 0.39M | 0.40M | 0.41M | 0.41M | 0.40M | 12.25M | 12.13M | 3.15M | 25.94M | 18.48M | 10.96M | 4.24M | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14M | 3.14M | 3.14M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 2.75M | 2.70M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.93M | 5.88M | 5.84M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.25M | | | | 84.90M | | | | | | | | | | |
|
Other Non-Current Assets
|
0.87M | 1.25M | 1.16M | 0.52M | 3.43M | 0.00M | 0.79M | 0.91M | 1.02M | 1.14M | 1.22M | 0.90M | 0.71M | 0.72M | 0.75M | 0.76M | 0.75M | | 0.77M | 0.75M | 0.69M | 0.72M | 0.82M | 0.86M | 0.89M | 0.85M | 0.86M | 0.84M | 0.87M | 0.69M | 0.69M | 0.67M | 0.61M | 0.63M | 0.65M | 0.71M | 0.69M | 0.68M | 0.72M | 0.75M | 1.01M | 0.65M | 0.75M | 0.63M | 0.63M | 0.61M | 1.02M | 0.91M | 0.63M | 0.65M | 0.80M | 0.79M | 0.88M | 0.91M | 0.94M |
|
Non-Current Assets
|
3.48M | 5.80M | 5.44M | 9.23M | 11.46M | 0.01M | 13.23M | 13.23M | 13.02M | 12.93M | 12.68M | 12.04M | 11.54M | 11.21M | 11.29M | 11.50M | 11.26M | | 10.35M | 9.89M | 9.35M | 8.94M | 8.11M | 7.66M | 7.26M | 6.92M | 6.44M | 5.95M | 5.54M | 4.94M | 6.10M | 5.63M | 5.20M | 17.07M | 16.26M | 7.01M | 29.35M | 20.92M | 21.03M | 14.81M | 10.32M | 10.03M | 9.79M | 9.55M | 9.39M | 9.28M | 9.31M | 9.02M | 8.42M | 8.41M | 8.49M | 9.95M | 16.59M | 16.75M | 16.79M |
|
Assets
|
49.84M | 49.64M | 46.90M | 47.42M | 81.44M | 0.08M | 74.34M | 68.32M | 65.48M | 71.33M | 77.39M | 74.02M | 63.83M | 58.34M | 68.16M | 60.31M | 56.04M | | 45.94M | 40.21M | 32.30M | 43.54M | 30.95M | 44.73M | 42.97M | 38.96M | 30.89M | 24.30M | 18.73M | 31.31M | 27.57M | 24.86M | 23.02M | 65.53M | 58.95M | 52.26M | 79.17M | 83.75M | 81.18M | 79.13M | 68.06M | 59.75M | 59.93M | 56.24M | 50.80M | 44.54M | 41.56M | 36.39M | 39.53M | 35.44M | 30.86M | 37.41M | 38.68M | 33.67M | 30.60M |
|
Accounts Payables
|
1.08M | 1.17M | 1.53M | 1.37M | 1.70M | 0.00M | 2.58M | 2.84M | 2.88M | 2.71M | 2.70M | 3.46M | 2.42M | 2.52M | 3.27M | 1.50M | 1.83M | | 2.71M | 2.29M | 2.77M | 2.27M | 1.73M | 2.27M | 3.44M | 3.26M | 2.22M | 2.23M | 2.89M | 2.28M | 2.89M | 1.86M | 1.81M | 1.98M | 1.98M | 2.85M | 2.19M | 2.30M | 2.61M | 2.39M | 1.78M | 1.33M | 1.26M | 1.45M | 1.81M | 0.99M | 1.10M | 1.03M | 0.96M | 1.15M | 1.17M | 1.25M | 1.33M | 1.32M | 1.43M |
|
Payables
|
1.08M | 1.17M | 1.53M | 1.37M | 1.70M | 0.00M | 2.58M | 2.84M | 2.88M | 2.71M | 2.70M | 3.46M | 2.42M | 2.52M | 3.27M | 1.50M | 1.83M | | 2.71M | 2.29M | 2.77M | 2.27M | 1.73M | 2.27M | 3.44M | 3.26M | 2.22M | 2.23M | 2.89M | 2.28M | 2.89M | 1.86M | 1.81M | 1.98M | 1.98M | 2.85M | 2.19M | 2.30M | 2.61M | 2.39M | 1.78M | 1.33M | 1.26M | 1.45M | 1.81M | 0.99M | 1.10M | 1.03M | 0.96M | 1.15M | 1.17M | 1.25M | 1.33M | 1.32M | 1.43M |
|
Accumulated Expenses
|
0.38M | 0.23M | 0.23M | 0.92M | 1.07M | 426.00 | 0.78M | 1.04M | 1.00M | 0.90M | 1.16M | 0.92M | 1.00M | 0.68M | 0.91M | 1.01M | 1.28M | | 1.37M | 1.51M | 1.08M | 1.43M | 1.49M | 1.71M | 2.44M | 2.27M | 3.05M | 2.94M | 3.34M | 3.74M | 2.38M | 2.55M | 2.60M | 3.02M | 3.52M | 3.74M | 4.79M | 5.26M | 3.71M | 2.08M | 1.63M | 0.99M | 1.51M | 1.33M | 1.21M | 1.02M | 1.01M | 0.96M | 1.22M | 1.10M | 0.84M | 1.58M | 1.18M | 0.88M | 0.57M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 0.10M | | | | 0.25M | | | 0.74M | | | | 0.24M | | | | 0.24M | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.29M | 27.54M | 27.78M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 0.96M | 0.98M | 1.02M | 1.05M | 1.13M | 0.83M | 0.40M | 0.67M | 0.67M | 0.62M | 0.61M | 0.60M | 0.63M | 0.63M | 0.64M | 0.65M | 0.68M | 0.56M | 0.57M | 0.59M | 0.60M | 0.66M | 0.67M | 0.71M |
|
Current Deferred Revenue
|
2.00M | 1.93M | 1.51M | 1.58M | 0.96M | 779.00 | 0.78M | 0.39M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 2.37M | | | | | | | | | | 0.64M | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.10M | | | | | | | |
|
Total Current Liabilities
|
5.04M | 4.98M | 4.85M | 5.52M | 5.23M | 0.01M | 5.76M | 5.92M | 5.73M | 5.58M | 6.44M | 7.40M | 5.99M | 5.17M | 6.18M | 4.24M | 4.61M | | 5.78M | 5.37M | 5.38M | 6.13M | 4.77M | 5.80M | 7.81M | 8.55M | 7.40M | 7.23M | 8.25M | 8.16M | 7.84M | 6.99M | 7.20M | 7.99M | 8.35M | 10.00M | 9.92M | 10.37M | 9.60M | 7.82M | 6.83M | 5.02M | 5.28M | 5.38M | 5.62M | 4.32M | 4.53M | 4.53M | 4.45M | 4.58M | 4.44M | 5.71M | 32.33M | 32.16M | 32.35M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.44M | 23.16M | 22.92M | 21.68M | 20.72M | 22.68M | 23.35M | 23.53M | 23.17M | 24.40M | 24.07M | 24.03M | 25.36M | 23.80M | 24.95M | | | |
|
Non-Current Deffered Revenue
|
3.92M | 3.69M | 3.46M | 3.50M | 3.31M | 0.00M | 2.92M | 3.23M | 3.13M | 3.04M | 2.94M | 2.85M | 2.75M | 2.66M | 2.47M | 2.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
0.58M | 0.62M | 0.68M | 0.65M | 0.71M | 834.00 | 0.92M | 1.02M | 1.17M | 1.25M | 1.44M | 1.07M | 0.83M | 0.83M | 0.86M | 0.87M | 0.86M | | 0.91M | 0.89M | 0.83M | 0.87M | 0.95M | 1.08M | 1.10M | 1.13M | 1.14M | 1.11M | 1.15M | 0.95M | 0.94M | 0.92M | 0.85M | 0.88M | 0.89M | 0.96M | 0.95M | 0.94M | 0.98M | 0.97M | 0.87M | 0.81M | 0.76M | 0.61M | 0.60M | 0.58M | 0.61M | 0.61M | 0.60M | 0.62M | 0.64M | 0.63M | 0.70M | 0.72M | 0.62M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | 2.15M | 2.71M | 1.77M | 1.82M | 1.95M | 2.14M | 2.22M | 2.20M | 5.32M | 5.22M | 5.11M | 4.96M | 5.98M | 5.71M | 5.39M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.41M | 0.40M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 2.00M | 0.80M | 0.56M | 0.39M | 0.16M | 0.17M | 0.09M | 7.61M | 7.27M | 7.12M | 6.30M | 6.24M | 6.03M | 5.75M | 5.43M | 5.40M | 5.34M | 5.03M | 4.94M | 4.90M | 5.64M | 6.10M | 6.03M | 6.14M |
|
Other Non-Current Liabilities
|
| | | | | | 0.71M | 0.68M | 0.66M | 0.63M | 0.61M | 0.59M | -0.09M | 0.54M | 0.50M | 0.48M | 1.22M | | 1.10M | 1.04M | 0.98M | 0.92M | 0.87M | 0.90M | 0.84M | 0.78M | 0.82M | 0.77M | 0.70M | 0.38M | | | | | 0.38M | | | | | | | | | | | | | | | | | 0.26M | | | |
|
Total Non-Current Liabilities
|
4.50M | 4.31M | 4.14M | 4.16M | 4.02M | 0.00M | 4.55M | 4.93M | 4.96M | 4.92M | 4.99M | 4.50M | 4.15M | 4.03M | 3.83M | 3.72M | 2.08M | | 2.01M | 1.93M | 1.81M | 1.79M | 1.82M | 1.98M | 1.94M | 1.91M | 1.97M | 1.88M | 1.86M | 1.33M | 2.20M | 1.96M | 1.65M | 1.44M | 1.66M | 1.12M | 1.12M | 24.48M | 31.75M | 31.16M | 29.05M | 27.84M | 29.68M | 29.98M | 29.88M | 29.18M | 30.42M | 30.02M | 29.66M | 30.92M | 29.34M | 31.22M | 7.22M | 7.16M | 7.46M |
|
Total Liabilities
|
9.55M | 49.60M | 8.99M | 9.68M | -60.39M | -68.96M | 10.32M | 10.85M | 10.69M | 10.49M | 11.43M | 11.90M | 10.13M | 9.20M | 10.01M | 7.96M | 6.69M | -43.11M | 7.79M | 7.31M | 7.18M | 7.92M | 6.59M | 7.77M | 9.74M | 10.45M | 9.36M | 9.11M | 10.10M | 9.49M | 10.05M | 8.95M | 8.85M | 9.43M | 10.00M | 11.12M | 11.04M | 34.84M | 41.34M | 38.98M | 35.88M | 32.85M | 34.96M | 35.36M | 35.50M | 33.50M | 34.95M | 34.55M | 34.11M | 35.51M | 33.78M | 41.88M | 45.52M | 45.03M | 45.20M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | | | | | | | | | 23.44M | 23.16M | 22.92M | 21.68M | 20.72M | 22.68M | 23.35M | 23.53M | 23.17M | 24.40M | 24.07M | 24.03M | 25.36M | 23.80M | 24.95M | 27.29M | 27.54M | 27.78M |
|
Common Equity
|
40.29M | 0.04M | 37.90M | 37.74M | 141.84M | 69.04M | 64.02M | 57.47M | 54.79M | 60.83M | 65.96M | 62.12M | 53.70M | 49.14M | 58.14M | 52.35M | 49.35M | 43.11M | 38.16M | 32.90M | 25.11M | 35.62M | 24.36M | 36.96M | 33.23M | 28.51M | 21.53M | 15.19M | 8.63M | 21.82M | 17.53M | 15.91M | 14.17M | 56.10M | 48.95M | 41.15M | 68.14M | 48.91M | 39.84M | 40.14M | 32.19M | 26.90M | 24.97M | 20.88M | 15.30M | 11.04M | 6.62M | 1.84M | 5.42M | -0.06M | -2.92M | -4.47M | -6.84M | -11.36M | -14.61M |
|
Shareholder's Equity
|
40.29M | 0.04M | 37.90M | 37.74M | 141.84M | 69.04M | 64.02M | 57.47M | 54.79M | 60.83M | 65.96M | 62.12M | 53.70M | 49.14M | 58.14M | 52.35M | 49.35M | 43.11M | 38.16M | 32.90M | 25.11M | 35.62M | 24.36M | 36.96M | 33.23M | 28.51M | 21.53M | 15.19M | 8.63M | 21.82M | 17.53M | 15.91M | 14.17M | 56.10M | 48.95M | 41.15M | 68.14M | 48.91M | 39.84M | 40.14M | 32.19M | 26.90M | 24.97M | 20.88M | 15.30M | 11.04M | 6.62M | 1.84M | 5.42M | -0.06M | -2.92M | -4.47M | -6.84M | -11.36M | -14.61M |
|
Liabilities and Shareholders Equity
|
49.84M | 49.64M | 46.90M | 47.42M | 81.44M | 0.08M | 74.34M | 68.32M | 65.48M | 71.33M | 77.39M | 74.02M | 63.83M | 58.34M | 68.16M | 60.31M | 56.04M | | 45.94M | 40.21M | 32.30M | 43.54M | 30.95M | 44.73M | 42.97M | 38.96M | 30.89M | 24.30M | 18.73M | 31.31M | 27.57M | 24.86M | 23.02M | 65.53M | 58.95M | 52.26M | 79.17M | 83.75M | 81.18M | 79.13M | 68.06M | 59.75M | 59.93M | 56.24M | 50.80M | 44.54M | 41.56M | 36.39M | 39.53M | 35.44M | 30.86M | 37.41M | 38.68M | 33.67M | 30.60M |
|
Retained Earnings
|
-55.45M | -57.44M | -61.61M | -65.75M | -69.74M | -0.07M | -79.91M | -86.90M | -91.66M | -98.36M | -107.64M | -113.83M | -3.69M | -125.99M | -138.51M | -144.39M | -148.35M | | -161.76M | -168.08M | -174.69M | -182.56M | -196.96M | -205.19M | -206.72M | -215.70M | -224.48M | -233.17M | -243.24M | -251.00M | -258.14M | -264.51M | -272.02M | -280.16M | -288.64M | -301.20M | -315.45M | -341.45M | -352.39M | -362.26M | -371.26M | -377.38M | -385.50M | -393.12M | -399.58M | -404.55M | -409.45M | -414.74M | -420.47M | -426.35M | -429.31M | -435.46M | -443.06M | -448.90M | -455.45M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M |
|
Treasury Shares
|
| | | 2.09M | 1.60M | 1.04M | 0.74M | 1.66M | 1.44M | 1.58M | 1.91M | 1.59M | 1.17M | 0.88M | 1.73M | 1.35M | 0.92M | 2.11M | 1.91M | 1.39M | 3.33M | 2.59M | 5.64M | 7.59M | 7.17M | 0.63M | 5.58M | 9.46M | 9.05M | 795.63M | 0.68M | 0.60M | 0.51M | 0.01M | 2,557.20M | 2.85M | 2.66M | 2.30M | 2.21M | 2.09M | 0.24M | 1.80M | 2.02M | 0.23M | 0.21M | 0.47M | 0.30M | 0.42M | 0.35M | 0.30M | 0.24M | 0.72M | 0.63M | 0.55M | 0.49M |