|
Cash & Equivalents
|
13.15M | 37.51M | 32.34M | 17.05M | 82.65M | 59.49M | 58.66M | 26.64M | 82.63M | 72.15M | 70.62M | 58.30M | 60.24M | 50.48M | 37.40M | 32.17M | 30.20M | 34.23M | 89.89M | 72.61M | 59.73M | 146.26M | 138.69M | 125.41M | 125.75M | 114.64M | 114.06M | 113.44M | 138.06M | 112.84M | 106.44M | 125.92M | 112.03M | 79.60M | 76.91M | 103.42M | 87.23M | 219.20M | 212.61M | 180.43M | 160.32M | 143.38M |
|
Short-term Investments
|
| | 4.12M | | 1.90M | 19.79M | 25.48M | 41.88M | 30.02M | 32.24M | 25.94M | 24.84M | 5.99M | | | 16.24M | 11.50M | | 0.28M | 0.28M | 0.28M | | | 22.41M | 24.39M | 24.02M | 14.00M | 4.00M | 4.00M | 33.60M | 28.16M | | | | | | | | | | | |
|
Cash & Current Investments
|
13.15M | 37.51M | 36.46M | 17.05M | 84.55M | 79.28M | 84.14M | 68.52M | 112.66M | 104.39M | 96.56M | 83.14M | 66.23M | 50.48M | 37.40M | 48.42M | 41.70M | 34.23M | 90.17M | 72.89M | 60.01M | 146.26M | 138.69M | 147.81M | 150.14M | 138.66M | 128.06M | 117.43M | 142.06M | 146.44M | 134.60M | 125.92M | 112.03M | 79.60M | 76.91M | 103.42M | 87.23M | 219.20M | 212.61M | 180.43M | 160.32M | 143.38M |
|
Receivables - Net
|
| | 0.82M | | 1.96M | 0.48M | 0.21M | 0.06M | 0.00M | | 0.06M | 0.05M | | | | | | | 5.00M | | | 12.63M | 7.22M | 8.34M | 8.46M | 7.32M | 9.91M | 7.15M | 23.99M | 6.92M | 6.60M | 6.84M | 5.38M | 4.90M | 5.87M | 2.01M | 32.04M | 4.83M | 0.87M | 1.76M | 0.35M | 0.72M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | 1.50M | 1.40M | 1.30M | 1.10M | 1.00M | | | | | 3.16M | 1.84M | 1.05M | 1.88M | 2.98M | 2.37M | 3.47M | 0.98M | | | | |
|
Receivables
|
| | 0.82M | | 1.96M | 0.48M | 0.21M | 0.06M | 0.00M | | 0.06M | 0.05M | | | | | | | 5.00M | | | 14.13M | 8.62M | 9.64M | 9.56M | 8.32M | 9.91M | 7.15M | 23.99M | 6.92M | 9.76M | 8.68M | 6.44M | 6.77M | 8.85M | 4.38M | 35.51M | 5.81M | 0.87M | 1.76M | 0.35M | 0.72M |
|
Prepaid Assets
|
| | 1.49M | | 2.13M | 3.30M | 2.38M | 2.82M | 1.85M | 2.89M | 2.04M | 1.79M | 2.61M | 5.08M | 4.67M | 10.83M | 2.49M | 1.61M | 1.50M | 1.55M | 1.04M | 7.62M | 5.43M | 6.97M | 8.21M | 5.78M | 6.47M | 5.42M | 6.52M | 6.31M | 3.78M | 3.79M | 4.26M | 3.49M | 4.97M | 3.31M | 2.04M | 4.13M | 3.14M | 2.92M | 2.72M | 3.15M |
|
Current Assets
|
| | 38.91M | | 89.05M | 83.40M | 86.82M | 71.49M | 114.58M | 107.35M | 98.68M | 84.98M | 68.83M | 55.57M | 42.08M | 59.53M | 44.45M | 36.12M | 96.67M | 74.44M | 61.05M | 166.50M | 151.34M | 163.12M | 166.81M | 151.77M | 144.44M | 130.01M | 172.57M | 159.68M | 148.14M | 138.39M | 122.72M | 89.87M | 90.73M | 111.11M | 124.78M | 229.14M | 216.63M | 185.12M | 163.40M | 147.26M |
|
Property, Plant & Equipment (Net)
|
| | 2.03M | | 1.95M | 2.07M | 2.05M | 2.05M | 2.13M | 2.06M | 2.09M | 2.26M | 2.14M | 2.11M | 2.13M | 1.80M | 1.62M | 1.45M | 1.22M | 1.13M | 1.30M | 1.36M | 1.40M | 1.30M | 1.78M | 1.81M | 2.14M | 2.69M | 2.83M | 2.90M | 2.79M | 2.77M | 2.59M | 2.42M | 2.11M | 2.40M | 6.67M | 10.22M | 9.91M | 10.17M | 12.29M | 12.39M |
|
Long-Term Investments
|
| | 0.32M | | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.33M | 2.70M | 2.46M | 2.65M | 0.28M | | | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | | | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M | 48.16M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.60M | 150.60M | 150.60M | 150.60M | 150.60M | 150.60M | 150.60M | 150.60M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.76M | 198.76M | 198.76M | 198.76M | 198.76M | 198.76M | 198.76M | 198.76M |
|
Other Non-Current Assets
|
| | 1.57M | | | | 0.12M | | | | | | | | 0.28M | 0.30M | 0.30M | 0.30M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.60M | 1.31M | 1.31M | 1.38M | 1.38M | 1.38M | 1.38M | 1.67M | 1.67M | 1.67M | 6.05M | 5.55M | 5.55M |
|
Non-Current Assets
|
| | 3.91M | | 2.27M | 2.38M | 2.48M | 2.37M | 2.45M | 2.37M | 2.42M | 4.95M | 4.60M | 4.75M | 2.41M | 2.95M | 2.50M | 3.42M | 2.90M | 14.36M | 14.15M | 14.49M | 14.09M | 13.62M | 13.71M | 15.39M | 15.44M | 15.69M | 15.50M | 18.59M | 17.75M | 17.30M | 16.78M | 16.16M | 214.32M | 214.10M | 222.96M | 226.18M | 218.40M | 224.01M | 225.50M | 225.41M |
|
Assets
|
| | 42.82M | | 91.32M | 85.78M | 89.30M | 73.86M | 117.03M | 109.72M | 101.10M | 89.94M | 73.44M | 60.32M | 44.48M | 62.48M | 46.95M | 39.54M | 99.57M | 88.80M | 75.21M | 181.00M | 165.44M | 176.75M | 180.52M | 167.16M | 159.88M | 145.70M | 188.07M | 178.26M | 165.89M | 155.69M | 139.51M | 106.03M | 305.05M | 325.21M | 347.74M | 455.32M | 435.02M | 409.13M | 388.89M | 372.68M |
|
Accounts Payables
|
| | 2.18M | | 0.94M | 1.04M | 3.88M | 1.32M | 4.28M | 1.52M | 1.61M | 1.79M | 1.79M | 1.25M | 1.10M | 0.69M | 2.46M | 1.48M | 0.50M | 1.33M | 1.24M | 0.47M | 0.44M | 0.59M | 0.15M | 1.59M | 0.22M | 0.26M | 0.69M | 0.21M | 0.32M | 1.06M | 0.27M | 0.38M | 3.15M | 2.52M | 2.86M | 0.52M | 0.29M | 2.10M | 0.45M | 2.23M |
|
Payables
|
| | 2.18M | | 0.94M | 1.04M | 3.88M | 1.32M | 4.28M | 1.52M | 1.61M | 1.79M | 1.79M | 1.25M | 1.10M | 0.69M | 2.46M | 1.48M | 0.50M | 1.33M | 1.24M | 0.47M | 0.44M | 0.59M | 0.15M | 1.59M | 0.22M | 0.26M | 0.69M | 0.21M | 0.32M | 1.06M | 0.27M | 0.38M | 3.15M | 2.52M | 2.86M | 0.52M | 0.29M | 2.10M | 0.45M | 2.23M |
|
Accumulated Expenses
|
| | 3.38M | | 4.71M | 2.43M | 3.92M | 5.52M | 8.60M | 6.55M | 8.58M | 9.06M | 10.18M | 10.22M | 11.70M | 8.50M | 5.79M | 5.32M | 13.49M | 8.78M | 9.31M | 11.29M | 8.15M | 6.85M | 8.86M | 10.74M | 10.53M | 8.89M | 12.37M | 12.26M | 14.08M | 9.35M | 12.90M | 13.64M | 15.57M | 9.52M | 10.95M | 9.45M | 12.08M | 9.20M | 8.01M | 7.70M |
|
Other Accumulated Expenses
|
| | 0.22M | | 0.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 1.78M | 2.91M | 4.07M | 4.52M | 4.61M | | | | | 21.30M | 21.39M | 21.47M | 21.55M | 20.93M | 18.91M | 16.87M | 8.38M | | | 0.46M | 2.29M | 4.12M | 5.96M | 0.70M | 3.29M | 5.88M | 8.48M | 10.22M | 10.23M | | 28.31M | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | 1.43M | 1.08M | 0.73M | 0.37M | 1.43M | 1.65M | 0.88M | 0.91M | 0.94M | 0.98M | 1.01M | 1.05M | 1.09M | 1.12M | 1.55M | 1.61M | 1.67M | 1.73M | 1.79M | 2.17M | 2.23M | 2.52M | 2.77M | 2.85M | 3.70M | 3.79M | 3.88M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | 15.83M | 0.60M | 0.32M | 0.32M | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 1.31M | | 1.24M | 1.04M | 1.84M | 1.95M | 2.57M | 3.26M | 17.11M | 17.11M | 16.91M | 17.81M | 16.90M | 16.41M | 16.32M | 16.00M | 16.35M | 16.33M | 18.34M | 115.84M | 110.80M | 108.07M | 99.75M | 82.37M | 65.30M | 38.41M | 23.09M | 9.26M | 0.59M | 9.75M | 9.10M | 8.12M | 5.85M | 0.41M | | | | | | |
|
Total Current Liabilities
|
| | 7.29M | | 8.94M | 7.69M | 13.71M | 13.30M | 20.05M | 11.32M | 10.97M | 11.81M | 13.89M | 34.63M | 35.14M | 33.05M | 31.91M | 29.48M | 34.94M | 30.07M | 22.51M | 77.00M | 81.55M | 84.61M | 87.30M | 95.62M | 72.25M | 39.25M | 33.76M | 23.73M | 25.08M | 26.53M | 29.37M | 19.94M | 68.21M | 36.65M | 26.11M | 21.41M | 22.98M | 15.00M | 12.26M | 13.80M |
|
Non-Current Debt
|
| | 11.86M | | 10.13M | 9.06M | 7.98M | 6.87M | 5.73M | 20.95M | 21.04M | 21.13M | 21.21M | | | | | | | | 6.45M | 24.59M | 24.79M | 24.55M | 22.93M | 21.30M | 19.67M | 25.04M | 22.63M | 20.21M | 17.79M | 16.23M | 13.79M | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 2.29M | | 3.47M | 3.35M | 12.44M | 12.38M | 11.62M | 10.95M | 15.92M | 0.13M | 12.87M | 13.82M | 13.82M | 13.82M | 14.98M | 14.98M | 14.68M | 14.66M | 16.41M | 51.47M | 38.75M | 32.30M | 24.74M | 20.06M | 11.42M | 10.42M | 7.11M | 5.44M | | 5.52M | 4.86M | 3.98M | 3.54M | | | | | | | |
|
Preferred Stock Liabilities
|
| | 137.48M | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 296.85M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | | | | 44.02M | 15.85M | 15.85M | 15.85M | 16.14M | 16.14M | 16.14M | 16.14M |
|
Operating Leases
|
| | | | | | | | | | | | | | 1.80M | 1.43M | 1.08M | 0.73M | 0.37M | 11.87M | 11.77M | 10.76M | 9.65M | 10.35M | 10.12M | 9.89M | 8.60M | 9.40M | 9.14M | 12.06M | 10.05M | 11.29M | 10.89M | 10.48M | 8.79M | 10.46M | 14.87M | 14.65M | 11.13M | 14.07M | 13.35M | 12.60M |
|
Other Non-Current Liabilities
|
| | 0.29M | | | | | | 1.25M | 1.25M | 1.20M | 1.37M | 2.10M | 2.10M | 0.94M | 1.60M | | | 41.55M | 42.40M | 32.77M | 25.43M | 28.71M | 45.45M | 40.63M | 40.04M | 25.42M | 6.91M | 26.93M | 33.47M | 19.14M | 23.22M | 16.88M | 13.09M | 6.39M | 5.35M | 9.26M | 3.59M | 3.84M | 2.02M | 1.36M | 0.85M |
|
Total Non-Current Liabilities
|
| | 21.55M | | | | | | 37.59M | 43.40M | 48.09M | 46.98M | 47.08M | 48.22M | 48.96M | 46.06M | | | 49.62M | 55.17M | 55.49M | 162.94M | 154.73M | 150.86M | 144.11M | 145.85M | 111.94M | 83.02M | 71.53M | 59.88M | 52.92M | 57.90M | 57.18M | 32.61M | 438.29M | 436.65M | 439.94M | 450.97M | 437.99M | 428.90M | 390.06M | 407.67M |
|
Total Liabilities
|
| | 21.84M | | 22.54M | 20.34M | 34.34M | 32.77M | 38.84M | 44.65M | 49.29M | 48.35M | 49.17M | 50.32M | 49.90M | 47.66M | 46.89M | 44.46M | 91.17M | 97.56M | 88.26M | 188.38M | 183.44M | 196.32M | 184.74M | 185.89M | 137.36M | 89.93M | 98.46M | 93.36M | 72.06M | 81.11M | 74.06M | 45.70M | 444.68M | 442.01M | 449.20M | 454.56M | 441.82M | 430.92M | 391.42M | 408.52M |
|
Total Debt
|
| | 11.86M | | 11.91M | 11.98M | 12.04M | 11.39M | 10.34M | 20.95M | 21.04M | 21.13M | 21.21M | 21.30M | 21.39M | 21.47M | 21.55M | 20.93M | 18.91M | 16.87M | 14.83M | 24.59M | 24.79M | 25.01M | 25.22M | 25.43M | 25.63M | 25.74M | 25.92M | 26.09M | 26.26M | 26.45M | 24.02M | | 28.31M | | | | | | | |
|
Common Equity
|
| | -116.49M | | 68.78M | 65.44M | 54.96M | 41.09M | 78.18M | 65.08M | 51.81M | 41.58M | 24.26M | 10.00M | -5.42M | 14.82M | 0.06M | -4.92M | 8.40M | -8.76M | -13.05M | -7.38M | -18.01M | -19.57M | -4.22M | -18.73M | 22.52M | 55.76M | 89.61M | 84.91M | 93.83M | 74.58M | 65.45M | 60.33M | -440.18M | -116.80M | -101.46M | 0.75M | -6.80M | -21.79M | -2.53M | -35.84M |
|
Shareholder's Equity
|
| | -116.49M | | 68.78M | 65.44M | 54.96M | 41.09M | 78.18M | 65.08M | 51.81M | 41.58M | 24.26M | 10.00M | -5.42M | 14.82M | 0.06M | -4.92M | 8.40M | -8.76M | -13.05M | -7.38M | -18.01M | -19.57M | -4.22M | -18.73M | 22.52M | 55.76M | 89.61M | 84.91M | 93.83M | 74.58M | 65.45M | 60.33M | -440.18M | -116.80M | -101.46M | 0.75M | -6.80M | -21.79M | -2.53M | -35.84M |
|
Liabilities and Shareholders Equity
|
| | 42.82M | | 91.32M | 85.78M | 89.30M | 73.86M | 117.03M | 109.72M | 101.10M | 89.94M | 73.44M | 60.32M | 44.48M | 62.48M | 46.95M | 39.54M | 99.57M | 88.80M | 75.21M | 181.00M | 165.44M | 176.75M | 180.52M | 167.16M | 159.88M | 145.70M | 188.07M | 178.26M | 165.89M | 155.69M | 139.51M | 106.03M | 305.05M | 325.21M | 347.74M | 455.32M | 435.02M | 409.13M | 388.89M | 372.68M |
|
Retained Earnings
|
| | -111.51M | | -129.76M | -137.50M | -151.60M | -166.71M | -182.70M | -197.40M | -216.90M | -228.40M | -247.20M | -263.20M | -280.40M | -335.80M | -308.90M | -320.90M | -335.75M | -355.40M | -379.50M | -389.20M | -404.63M | -429.23M | -424.70M | -442.60M | -430.32M | -401.54M | -392.94M | -400.83M | -394.94M | -416.60M | -427.99M | -436.99M | -614.65M | -671.50M | -657.63M | -681.82M | -692.07M | -709.80M | -693.90M | -729.80M |
|
Treasury Shares
|
| | 0.01M | | 0.00M | 0.00M | | | | | | | 0.04M | 0.04M | 0.17M | 0.28M | 0.28M | 0.23M | 0.18M | 0.17M | 0.16M | 0.10M | 0.09M | 0.64M | 0.54M | 0.56M | 0.39M | 1.12M | 1.10M | 1.77M | 1.71M | 2.45M | 2.41M | 2.05M | | 0.46M | 0.45M | 0.45M | 0.44M | 0.57M | 0.53M | 0.52M |