|
Cash & Equivalents
|
0.17M | 0.25M | 0.07M | 19.79M | 15.84M | 12.65M | 9.95M | 7.32M | 5.92M | 13.34M | 11.78M | 11.45M | 13.78M | 12.44M | 12.96M | 12.90M | 13.91M | 13.40M | 34.26M | 34.77M | 32.33M | 31.27M | 31.81M | 30.82M | 31.37M | 34.21M | 32.03M | 32.15M | 30.94M | 35.75M | 36.50M | 34.60M | 38.85M | 45.35M |
|
Cash & Current Investments
|
0.17M | 0.25M | 0.07M | 19.79M | 15.84M | 12.65M | 9.95M | 7.32M | 5.92M | 13.34M | 11.78M | 11.45M | 13.78M | 12.44M | 12.96M | 12.90M | 13.91M | 13.40M | 34.26M | 34.77M | 32.33M | 31.27M | 31.81M | 30.82M | 31.37M | 34.21M | 32.03M | 32.15M | 30.94M | 35.75M | 36.50M | 34.60M | 38.85M | 45.35M |
|
Receivables - Net
|
| | 1.88M | 2.03M | 2.03M | 2.19M | 2.34M | 2.79M | 3.63M | 3.33M | 3.58M | 3.04M | 2.69M | 2.92M | 3.24M | 3.58M | 3.39M | 4.04M | 3.76M | 4.56M | 4.16M | 6.47M | 5.59M | 5.89M | 6.56M | 6.80M | 7.29M | 7.87M | 7.96M | 8.46M | 8.06M | 9.65M | 9.81M | 10.42M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 0.92M | 0.73M | | | | | | | | | | |
|
Receivables
|
| | 1.88M | 2.03M | 2.03M | 2.19M | 2.34M | 2.79M | 3.63M | 3.33M | 3.58M | 3.04M | 2.69M | 2.92M | 3.24M | 3.58M | 3.39M | 4.04M | 3.76M | 4.56M | 4.16M | 6.47M | 6.52M | 6.62M | 6.56M | 6.80M | 7.29M | 7.87M | 7.96M | 8.46M | 8.06M | 9.65M | 9.81M | 10.42M |
|
Prepaid Assets
|
| | 0.56M | 0.80M | 0.84M | 0.74M | 0.93M | 1.29M | 0.89M | 0.89M | 0.72M | 1.12M | 0.86M | 0.62M | 0.58M | 0.97M | 1.26M | 0.65M | 0.60M | 1.08M | 0.95M | 0.85M | 0.77M | 1.31M | 1.32M | 1.18M | 1.11M | 1.49M | 1.48M | 1.73M | 1.63M | 1.65M | 2.14M | 2.24M |
|
Current Assets
|
| | 2.27M | 22.62M | 18.71M | 15.57M | 13.15M | 11.40M | 10.43M | 17.56M | 16.04M | 15.61M | 17.33M | 15.98M | 16.74M | 17.45M | 18.57M | 18.09M | 38.59M | 40.42M | 37.44M | 38.59M | 38.12M | 38.02M | 39.25M | 42.19M | 40.28M | 41.51M | 40.39M | 45.94M | 46.19M | 45.90M | 50.80M | 58.01M |
|
Property, Plant & Equipment (Net)
|
| | 1.09M | 0.97M | 0.93M | 0.88M | 0.85M | 0.77M | 0.73M | 0.70M | 0.66M | 0.62M | 0.59M | 0.56M | 0.56M | 0.53M | 0.58M | 0.59M | 0.58M | 0.62M | 0.67M | 0.66M | 0.71M | 0.69M | 0.64M | 0.63M | 0.59M | 0.60M | 0.60M | 0.58M | 0.55M | 0.54M | 0.69M | 0.82M |
|
Goodwill
|
| | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M | 5.23M |
|
Intangibles
|
| | 15.35M | 16.53M | 17.63M | 18.93M | 19.97M | 21.00M | 22.03M | 23.05M | 24.03M | 25.31M | 26.39M | 26.98M | 27.17M | 27.57M | 27.81M | 27.98M | 28.18M | 28.80M | 29.77M | 30.83M | 31.65M | 32.52M | 33.17M | 33.99M | 34.40M | 34.96M | 35.49M | 35.73M | 74.41M | 78.40M | 81.18M | 84.91M |
|
Goodwill & Intangibles
|
| | 20.58M | 21.76M | 22.86M | 24.16M | 25.20M | 26.22M | 27.26M | 28.28M | 29.26M | 30.54M | 31.62M | 32.20M | 32.40M | 32.79M | 33.04M | 33.21M | 33.41M | 34.03M | 35.00M | 36.06M | 36.87M | 37.75M | 38.40M | 39.22M | 39.63M | 40.19M | 40.71M | 40.96M | 79.64M | 83.63M | 86.41M | 90.13M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | 12.10M | | | 10.02M | 13.77M | 9.04M | 8.43M | 7.46M | 7.50M | 6.60M | 6.31M | 5.48M |
|
Other Non-Current Assets
|
| | 1.18M | 1.18M | 1.10M | 1.01M | 0.63M | 0.54M | 0.46M | 0.37M | 0.29M | 0.23M | 0.14M | 0.09M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.60M | 0.89M | 0.77M | 0.63M | 0.52M | 0.36M | 1.13M | 0.99M | 1.17M | 1.58M | 1.31M | 1.09M |
|
Non-Current Assets
|
| | 22.85M | 23.91M | 24.89M | 26.05M | 26.68M | 30.48M | 31.28M | 32.08M | 32.83M | 33.89M | 34.74M | 35.13M | 35.26M | 35.50M | 35.67M | 35.72M | 35.78M | 36.32M | 37.20M | 38.11M | 39.30M | 40.30M | 40.63M | 53.08M | 52.71M | 52.52M | 53.06M | 52.03M | 52.34M | 53.19M | 54.04M | 54.06M |
|
Assets
|
| | 25.12M | 46.53M | 43.60M | 41.62M | 39.83M | 41.88M | 41.70M | 49.64M | 48.87M | 49.50M | 52.07M | 51.11M | 51.99M | 52.95M | 54.23M | 53.81M | 74.38M | 76.74M | 74.64M | 76.71M | 77.41M | 78.32M | 79.88M | 95.28M | 92.99M | 94.03M | 93.45M | 97.97M | 98.53M | 99.09M | 104.83M | 112.07M |
|
Accounts Payables
|
| | 2.58M | 1.06M | 1.39M | 1.50M | 2.25M | 2.15M | 2.29M | 2.48M | 2.14M | 2.23M | 2.72M | 2.20M | 2.08M | 1.97M | 1.42M | 1.37M | 1.60M | 2.23M | 1.45M | 1.60M | 2.23M | 2.35M | 1.69M | 1.99M | 1.63M | 2.35M | 1.97M | 2.79M | 2.13M | 2.01M | 1.83M | 2.76M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | | | |
|
Payables
|
| | 2.58M | 1.06M | 1.39M | 1.50M | 2.25M | 2.15M | 2.29M | 2.48M | 2.14M | 2.23M | 2.72M | 2.20M | 2.08M | 1.97M | 1.42M | 1.37M | 1.60M | 2.23M | 1.45M | 1.60M | 2.23M | 2.35M | 1.69M | 1.99M | 1.63M | 2.35M | 1.97M | 2.79M | 6.31M | 2.01M | 1.83M | 2.76M |
|
Accumulated Expenses
|
| | 4.78M | 5.19M | 3.14M | 2.18M | 1.28M | 1.07M | 0.93M | 2.00M | 1.57M | 0.82M | 0.64M | 0.78M | 1.46M | 0.88M | 0.76M | 0.75M | 0.40M | 0.44M | 0.63M | 0.56M | 1.84M | 0.41M | 0.42M | 0.37M | 1.99M | 4.74M | 0.59M | 0.80M | 2.88M | 1.99M | 2.52M | 2.88M |
|
Other Accumulated Expenses
|
| | 0.02M | | | | 0.20M | | | | 0.10M | | | | 0.22M | | | | 0.06M | | | | 0.09M | | | | 0.11M | | | | 0.12M | | | |
|
Short term Debt
|
| | | | | | | | | | | | 0.70M | 1.06M | 0.45M | 0.81M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | 0.45M | 0.46M | 0.48M | 0.49M | 0.51M | 0.52M | 0.54M | 0.55M | 0.57M | 0.58M | 0.60M | 0.62M | 0.64M | 0.66M | 0.67M | 0.69M | 0.71M | 0.73M | 0.55M | 0.57M | 0.59M | 0.53M | 0.47M | 0.41M | 0.34M | 0.41M | 0.40M |
|
Current Taxes
|
| | | | | | | | | | 0.45M | | | | 0.10M | | | | 0.06M | | | | 0.04M | | | | 0.05M | | | | 0.09M | | | |
|
Current Deferred Revenue
|
| | 0.28M | 0.02M | 0.06M | 0.01M | 0.34M | 0.05M | 0.06M | 0.04M | 0.13M | 0.21M | 0.15M | 0.18M | 0.50M | 0.45M | 0.43M | 0.42M | 0.84M | 0.71M | 0.62M | 0.54M | 0.67M | 0.76M | 0.63M | 0.53M | 0.69M | 0.65M | 0.60M | 0.56M | 0.71M | 0.75M | 0.81M | 0.86M |
|
Total Current Liabilities
|
| | 7.39M | | 4.59M | | 3.55M | 3.72M | 3.74M | 5.00M | 4.33M | 3.76M | 4.74M | 4.75M | 5.04M | 4.68M | 3.19M | 3.14M | 3.46M | 4.02M | 3.35M | 3.37M | 5.44M | 4.23M | 3.48M | 3.44M | 4.88M | 8.33M | 3.69M | 4.62M | 10.31M | 5.10M | 5.57M | 6.91M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 0.20M | 0.37M | 0.40M | 0.41M | 4.36M | 0.26M | 0.41M | | 4.26M | | | | 3.92M | | | |
|
Operating Leases
|
| | | | | | | 2.83M | 2.71M | 2.59M | 2.46M | 2.33M | 2.19M | 2.05M | 1.91M | 1.76M | 1.61M | 1.45M | 1.29M | 1.12M | 0.95M | 0.78M | 0.60M | 0.41M | 0.22M | 2.15M | 2.00M | 1.84M | 1.76M | 1.68M | 1.59M | 1.50M | 2.52M | 2.46M |
|
Other Non-Current Liabilities
|
| | | | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.54M | 0.97M |
|
Total Non-Current Liabilities
|
| | | | 4.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 8.09M | 9.37M |
|
Total Liabilities
|
| | 7.39M | 6.27M | 4.78M | 3.70M | 3.55M | 6.55M | 6.45M | 7.58M | 6.79M | 6.08M | 8.38M | 7.89M | 8.65M | 7.79M | 4.80M | 4.59M | 4.95M | 5.52M | 4.70M | 4.55M | 6.32M | 4.90M | 4.11M | 5.58M | 6.88M | 10.18M | 5.45M | 6.30M | 11.90M | 7.24M | 8.63M | 10.34M |
|
Total Debt
|
| | | | | | | | | | | | 0.70M | 1.06M | 0.45M | 0.81M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 17.74M | 40.26M | 38.82M | 37.92M | 36.28M | 35.32M | 35.25M | 42.05M | 42.08M | 43.41M | 43.69M | 43.21M | 43.34M | 45.16M | 49.43M | 49.22M | 69.43M | 71.22M | 69.94M | 72.16M | 71.09M | 73.42M | 75.77M | 89.69M | 86.11M | 83.85M | 88.00M | 91.67M | 86.63M | 91.85M | 96.21M | 101.73M |
|
Shareholder's Equity
|
| | 17.74M | 40.26M | 38.82M | 37.92M | 36.28M | 35.32M | 35.25M | 42.05M | 42.08M | 43.41M | 43.69M | 43.21M | 43.34M | 45.16M | 49.43M | 49.22M | 69.43M | 71.22M | 69.94M | 72.16M | 71.09M | 73.42M | 75.77M | 89.69M | 86.11M | 83.85M | 88.00M | 91.67M | 86.63M | 91.85M | 96.21M | 101.73M |
|
Liabilities and Shareholders Equity
|
| | 25.12M | 46.53M | 43.60M | 41.62M | 39.83M | 41.88M | 41.70M | 49.64M | 48.87M | 49.50M | 52.07M | 51.11M | 51.99M | 52.95M | 54.23M | 53.81M | 74.38M | 76.74M | 74.64M | 76.71M | 77.41M | 78.32M | 79.88M | 95.28M | 92.99M | 94.03M | 93.45M | 97.97M | 98.53M | 99.09M | 104.83M | 112.07M |
|
Treasury Shares
|
| | | | | | | 2.27M | 2.24M | 0.10M | 2.24M | 0.10M | 0.10M | 0.22M | 1.76M | 1.69M | 1.68M | 1.23M | 1.31M | 1.08M | -0.01M | -0.02M | 1.04M | -0.01M | -0.06M | -0.07M | -0.01M | -0.20M | -0.01M | -0.29M | 0.89M | 0.94M | 0.90M | 0.89M |
|
Retained Earnings
|
| | | | -1.49M | -2.75M | -4.78M | -6.16M | -10.01M | -11.00M | -15.86M | -17.34M | -19.87M | -20.80M | -22.67M | -23.25M | -21.49M | -20.23M | -22.02M | -21.91M | -22.12M | -19.86M | -21.40M | -20.69M | -19.30M | -6.80M | -7.87M | -6.09M | -3.45M | -1.73M | -0.87M | 2.57M | 5.26M | 9.47M |