|
Cash & Equivalents
|
22.65M | 22.77M | 21.82M | 21.17M | 20.55M | 21.40M | 20.79M | 18.90M | 19.52M | | | | | | | 6.75M | | | 6.03M | 9.05M | 8.64M | 7.85M | 6.84M | 2.26M | 3.21M | 3.77M | 5.38M | 6.69M | 7.34M | 7.23M | 5.89M | 5.23M | 5.88M | 4.67M | 5.22M | 4.18M | 4.54M | 3.63M | 4.10M | 2.33M | 4.26M | 3.76M | 7.67M | 4.09M | 4.49M | 141.00M | 3.93M | 7.63M | 4.93M | 115.50M | 2.86M | 5.20M | 4.43M | 68.80M | 44.40M | 44.80M | 34.40M |
|
Cash & Current Investments
|
22.65M | 22.77M | 21.82M | 21.17M | 20.55M | 21.40M | 20.79M | 18.90M | 19.52M | | | | | | | 6.75M | | | 6.03M | 9.05M | 8.64M | 7.85M | 6.84M | 2.26M | 3.21M | 3.77M | 5.38M | 6.69M | 7.34M | 7.23M | 5.89M | 5.23M | 5.88M | 4.67M | 5.22M | 4.18M | 4.54M | 3.63M | 4.10M | 2.33M | 4.26M | 3.76M | 7.67M | 4.09M | 4.49M | 141.00M | 3.93M | 7.63M | 4.93M | 115.50M | 2.86M | 5.20M | 4.43M | 68.80M | 44.40M | 44.80M | 34.40M |
|
Receivables - Net
|
2.48M | | | 0.22M | | | | 0.96M | | | | 0.56M | | | | 1.59M | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.03M | 0.08M | 0.06M | 0.15M | 0.06M | 0.10M | 0.15M | 0.15M | 0.03M | 0.24M | 0.65M | 0.46M | 0.47M | 0.61M | 0.80M | 1.41M | 1.80M |
|
Receivables - Other
|
0.03M | | | 0.03M | | | | | | | | 0.01M | | | | 2.52M | 1.91M | 1.97M | 2.03M | | | | | | | 0.28M | | | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | 0.76M | 1.03M | 1.00M | 0.87M | 1.69M | 1.77M | 2.30M | 2.76M | 2.24M | 4.26M | 3.65M | 0.05M | 2.12M | 2.63M | 3.69M | 2.43M | 2.42M | 2.62M | 4.10M | 4.06M | 2.74M | 2.90M | 4.87M | 7.05M |
|
Receivables
|
2.50M | | | 0.25M | | | | 0.96M | | | | 0.57M | | | | 4.12M | | | | | | | | | | | | | | | | | | | | | | | 1.78M | | 2.78M | 2.32M | 4.31M | 3.80M | 0.11M | 2.22M | 2.78M | 3.83M | 2.46M | 2.67M | 3.27M | 4.55M | 4.53M | 3.35M | 3.71M | 6.28M | 8.86M |
|
Prepaid Assets
|
0.74M | 0.69M | 0.70M | 0.83M | 0.93M | 0.78M | 0.65M | 0.90M | 0.95M | | | | | | | 0.72M | | | 0.50M | 0.63M | 0.65M | 0.52M | 0.40M | 0.28M | | 0.23M | | | 0.38M | 0.47M | 0.57M | 0.75M | 0.30M | 0.97M | 0.65M | 0.67M | 1.44M | 2.10M | 1.58M | 1.28M | 1.52M | 1.60M | 1.87M | 1.80M | 1.76M | 2.06M | 2.33M | 1.75M | 1.61M | 1.70M | 1.83M | 1.69M | 1.75M | 2.26M | 2.72M | 2.32M | 3.17M |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 517.73M | 374.15M | 514.28M | 653.22M | 1,352.73M | 1,212.46M | 1,091.90M | 1,226.47M | 1,372.23M | 1,096.09M | 1,119.18M | 993.66M | 705.38M | 749.50M | 1,043.03M | 750.12M | 773.85M | 713.02M | 580.22M | 549.92M | 491.54M | 504.89M | 527.25M | 576.04M |
|
Property, Plant & Equipment (Net)
|
1.25M | 1.00M | 0.87M | 0.76M | 0.81M | 0.30M | 0.29M | 0.31M | 0.32M | | | | | | | 0.61M | | | 0.44M | 0.37M | 0.32M | 0.27M | 0.21M | 0.24M | | 0.26M | | | 0.53M | 0.47M | 0.99M | 1.01M | 1.00M | 1.15M | 1.05M | 0.95M | 0.85M | 0.76M | 0.76M | 0.75M | 0.72M | 7.46M | 7.70M | 7.96M | 8.22M | 8.33M | 8.89M | 9.04M | 9.30M | 9.40M | 10.11M | 10.20M | 10.13M | 10.24M | 10.21M | 10.12M | 10.41M |
|
Long-Term Investments
|
9.82M | 7.25M | 8.16M | 8.62M | 8.51M | 9.25M | 9.45M | 9.30M | 8.61M | | | | | | | 7.98M | | | 8.03M | | | | | | | | | | | | 3.70M | 3.72M | 3.51M | 3.36M | | | | | 2.23M | 2.23M | 0.85M | 0.85M | 1.04M | 0.85M | 0.85M | 3.20M | 7.61M | 17.78M | 18.69M | 18.04M | | | | 21.39M | | 19.48M | 20.11M |
|
Goodwill
|
| | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 2.32M | 2.32M | 2.32M | 2.32M | 2.32M |
|
Intangibles
|
0.65M | 0.64M | 0.64M | 0.64M | 0.64M | 0.63M | 0.63M | 0.33M | 0.33M | | | | | | | 4.49M | | | | 4.49M | | | | | | 0.10M | | | 0.68M | 1.22M | 1.40M | 1.50M | 1.81M | 1.89M | 1.79M | 1.67M | 1.50M | 1.33M | 1.16M | 1.02M | 0.84M | 0.75M | 0.67M | 0.62M | 0.67M | 0.99M | 1.26M | 1.54M | 1.70M | 1.43M | 0.02M | 3.45M | 4.24M | 4.84M | 5.65M | 5.96M | 5.84M |
|
Goodwill & Intangibles
|
0.65M | 0.64M | 0.64M | 0.64M | 0.64M | 0.63M | 0.63M | 0.33M | 0.33M | | | | | | | 5.49M | | | | 4.49M | | | | | | 0.10M | | | 0.68M | 1.22M | 1.40M | 1.50M | 1.81M | 3.88M | 3.78M | 3.66M | 3.49M | 3.32M | 3.15M | 3.01M | 2.83M | 2.74M | 2.65M | 2.61M | 2.66M | 2.98M | 3.25M | 3.52M | 3.69M | 3.42M | 2.01M | 5.44M | 6.56M | 7.16M | 7.97M | 8.28M | 8.16M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | 5.58M | 5.49M | 5.07M | 5.11M | 5.39M | 5.10M | 5.16M | 5.24M | 4.86M | 4.69M | 4.58M | 4.53M | 6.40M | 4.34M | 4.39M | 4.29M | 4.40M | 4.15M | 3.80M | 3.50M | 4.50M | 4.12M | 3.67M | 3.54M | 3.42M | 2.64M | 2.92M | 2.37M |
|
Other Non-Current Assets
|
0.94M | 1.53M | 1.53M | 1.53M | 1.53M | 1.53M | 1.53M | 1.53M | 1.53M | | | | | | | 1.53M | | | | | | | | | | | | | | | | | | 4.95M | 5.27M | 6.59M | 5.09M | 7.21M | 9.05M | 9.83M | 8.33M | 5.54M | 4.60M | 4.46M | 4.22M | 8.17M | 1.48M | 8.79M | 1.48M | 7.88M | 7.98M | 7.28M | 6.05M | 4.23M | | | |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.34M | 19.58M | 22.41M | 20.23M | 20.25M | 24.69M | 25.02M | 20.74M | 32.00M | 31.75M | 31.85M | 31.48M | 22.67M | 23.18M | 22.02M | 21.02M | 27.95M | 29.28M | 28.89M | 29.23M | 28.13M | 29.30M | 33.26M | 31.43M |
|
Assets
|
40.10M | 36.39M | 37.44M | 34.82M | 34.84M | 35.56M | 35.08M | 33.46M | 31.78M | | | | | | | 20.73M | | | 18.17M | 17.79M | 16.68M | 15.77M | 14.76M | 3.81M | | 6.03M | | | 13.49M | 18.18M | 21.55M | 22.70M | 23.99M | 538.07M | 393.73M | 536.69M | 673.45M | 1,372.99M | 1,237.15M | 1,116.92M | 1,247.20M | 1,404.23M | 1,127.84M | 1,151.03M | 1,025.15M | 728.05M | 772.69M | 1,065.05M | 771.15M | 801.80M | 742.30M | 609.11M | 579.16M | 519.67M | 534.19M | 560.51M | 607.46M |
|
Accounts Payables
|
15.99M | 3.56M | 5.22M | 3.60M | 3.00M | 3.27M | 3.71M | 2.42M | 2.12M | | | | | | | 2.18M | | | 2.28M | 2.10M | 1.50M | 1.32M | 1.45M | 0.33M | | 0.56M | | | 0.76M | 0.70M | 0.58M | 0.62M | 0.74M | 2.44M | 2.66M | 3.58M | 2.75M | 3.78M | 6.05M | 6.83M | 4.12M | 3.68M | 3.16M | 2.88M | 1.85M | 2.51M | 3.64M | 3.72M | 4.10M | 3.64M | 4.87M | 5.01M | 5.16M | 5.24M | 4.81M | 5.00M | 7.16M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 8.00M | 8.00M | 3.00M | 5.20M | 5.20M | 5.20M | 2.00M | 7.00M | 4.12M | 3.25M | 3.25M | | | | | | 4.80M | | | | | | |
|
Payables
|
15.99M | 3.56M | 5.22M | 3.60M | 3.00M | 3.27M | 3.71M | 2.42M | 2.12M | | | | | | | 2.18M | | | 2.28M | 2.10M | 1.50M | 1.32M | 1.45M | 0.33M | | 0.56M | | | 0.76M | 0.70M | 0.58M | 0.62M | 0.74M | 10.44M | 10.66M | 11.58M | 5.75M | 8.98M | 11.25M | 12.03M | 6.12M | 10.68M | 7.28M | 6.13M | 5.10M | 2.51M | 3.64M | 3.72M | 4.10M | 3.64M | 9.67M | 5.01M | 5.16M | 5.24M | 4.81M | 5.00M | 7.16M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | 4.23M | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.03M | | | 0.02M | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.01M | 1.02M | 1.05M | 1.07M | 1.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.50M | 0.09M | 0.09M | 0.96M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 2.13M | 1.92M | 1.63M | 1.31M | 1.24M | 1.35M | 1.35M | 1.23M | 1.09M | 1.10M | 1.05M | 1.16M | 1.03M | 0.87M | 0.85M | 0.76M | 0.73M | 0.70M | 0.75M | 0.89M | 1.09M | 0.87M | 1.04M |
|
Current Taxes
|
| | | 0.05M | | | | 0.03M | | | | | | | | 0.10M | | | | | | | | | | 0.12M | | | 0.91M | | 0.20M | | 0.04M | | 0.09M | 0.04M | | | 0.01M | 1.27M | 1.28M | 1.75M | 2.06M | 1.05M | 1.42M | 1.05M | 1.94M | 1.65M | 2.50M | 2.31M | 3.34M | 1.58M | 2.18M | 2.18M | 3.24M | 1.16M | 1.18M |
|
Current Deferred Revenue
|
| | | 0.69M | | | | 0.63M | | | | | | | | 0.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.86M | 1.82M | 1.78M | 1.75M | 1.71M | 1.67M | 1.24M |
|
Total Current Liabilities
|
| | | 3.60M | | | | 2.42M | | | | | | | | 7.26M | | | | | | | | | | | | | | | | | | 502.75M | 357.91M | 499.43M | 628.68M | 1,330.05M | 1,189.87M | 1,068.48M | 1,194.60M | 1,343.38M | 1,065.37M | 1,087.94M | 961.79M | 669.72M | 711.78M | 987.72M | 692.33M | 721.63M | 658.87M | 522.17M | 488.74M | 427.83M | 433.98M | 464.99M | 506.18M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 1.94M | 1.75M | 1.56M | 1.38M | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 7.20M | | | | 1.20M | | | | | | | | 5.20M | | | | | | | | | | 0.13M | | | | 0.13M | 0.06M | 0.02M | 0.03M | 0.01M | | | 3.91M | 3.66M | 3.41M | 3.16M | 3.00M | 6.71M | 6.45M | 6.52M | 6.25M | 5.97M | 5.70M | 4.27M | 4.25M | 4.23M | 4.21M | 4.18M | 4.16M | 4.14M | 4.12M | 4.09M | 4.07M |
|
Non-Current Deffered Revenue
|
0.74M | | | 0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | 2.56M | 2.11M | 1.67M | 1.24M | 0.82M | 0.41M | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 2.96M | 2.76M | 2.68M | 0.97M | 0.99M | 1.01M | 1.01M | 0.99M | 0.99M | 0.99M | 1.00M | 1.01M | 0.97M | 0.97M | 0.97M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | 1.04M | | | | 1.13M | | | | 1.12M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53M | 2.90M | 2.82M | 4.41M | 3.85M | 3.44M | 3.18M | 2.61M | 3.48M | 3.55M | 3.29M | 1.70M | 2.53M | 2.77M | 2.54M | 1.25M | 2.10M | 1.80M | 3.22M | 2.23M | 2.77M | 2.54M | 2.44M | 1.79M | 2.51M | 2.28M | 2.55M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | | | 0.70M | | | | 5.30M | 0.04M | 5.82M | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63M | | | | | | | | | 1,353.03M | | | | 672.83M | 719.51M | 987.91M | | | | | | | | | |
|
Total Liabilities
|
18.53M | | | 3.60M | | 173.76M | 172.77M | 2.42M | 150.10M | 142.75M | 16.08M | | 14.25M | 5.71M | 9.90M | 2.18M | 11.97M | 15.72M | 7.03M | 2.10M | | | | 0.33M | | 0.81M | | | 1.67M | 1.00M | 3.37M | 3.53M | 3.72M | 504.93M | 359.62M | 500.95M | 637.13M | 1,335.00M | 1,195.51M | 1,073.85M | 1,204.58M | 1,353.73M | 1,075.01M | 1,097.70M | 970.90M | 678.13M | 719.55M | 993.73M | 699.58M | 731.09M | 667.47M | 529.93M | 495.83M | 434.58M | 439.92M | 470.52M | 515.60M |
|
Total Debt
|
| | | 7.20M | | | | 1.20M | | | | | | | | 5.20M | | | | | | | | | | 0.13M | | | | 0.13M | 0.06M | 0.02M | 0.03M | 0.01M | | | 4.90M | 4.66M | 4.41M | 4.16M | 4.00M | 7.71M | 7.46M | 7.55M | 7.30M | 7.05M | 6.78M | 4.35M | 4.33M | 4.31M | 4.29M | 4.27M | 4.25M | 4.64M | 4.21M | 4.18M | 5.03M |
|
Common Equity
|
36.63M | 32.82M | 32.22M | 31.22M | 31.84M | 32.29M | 31.37M | 31.04M | 29.66M | | | | | | | 18.55M | | | 15.88M | 15.68M | 15.18M | 14.45M | 13.31M | 3.48M | | 5.21M | 6.91M | 8.71M | 11.82M | 17.17M | 18.18M | 19.17M | 20.28M | 33.13M | 34.11M | 35.74M | 36.32M | 37.99M | 41.64M | 43.07M | 42.62M | 50.51M | 52.83M | 53.34M | 54.25M | 49.92M | 53.13M | 71.32M | 71.56M | 70.71M | 74.83M | 79.18M | 83.32M | 85.09M | 94.27M | 89.99M | 91.87M |
|
Shareholder's Equity
|
36.63M | 32.82M | 32.22M | 31.22M | 31.84M | 32.29M | 31.37M | 31.04M | 29.66M | | | | | | | 18.55M | | | 15.88M | 15.68M | 15.18M | 14.45M | 13.31M | 3.48M | | 5.21M | 6.91M | 8.71M | 11.82M | 17.17M | 18.18M | 19.17M | 20.28M | 33.13M | 34.11M | 35.74M | 36.32M | 37.99M | 41.64M | 43.07M | 42.62M | 50.51M | 52.83M | 53.34M | 54.25M | 49.92M | 53.13M | 71.32M | 71.56M | 70.71M | 74.83M | 79.18M | 83.32M | 85.09M | 94.27M | 89.99M | 91.87M |
|
Liabilities and Shareholders Equity
|
40.10M | 36.39M | 37.44M | 34.82M | 34.84M | 35.56M | 35.08M | 33.46M | 31.78M | | | | | | | 20.73M | | | 18.17M | 17.79M | 16.68M | 15.77M | 14.76M | 3.81M | | 6.03M | | | 13.49M | 18.18M | 21.55M | 22.70M | 23.99M | 538.07M | 393.73M | 536.69M | 673.45M | 1,372.99M | 1,237.15M | 1,116.92M | 1,247.20M | 1,404.23M | 1,127.84M | 1,151.03M | 1,025.15M | 728.05M | 772.69M | 1,065.05M | 771.15M | 801.80M | 742.30M | 609.11M | 579.16M | 519.67M | 534.19M | 560.51M | 607.46M |
|
Treasury Shares
|
0.06M | 1.10M | 1.11M | 0.02M | 1.11M | 0.00M | 1.11M | 0.01M | 1.12M | 1.13M | 1.13M | 0.01M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | | | 5.07M | | | | | | | | | | | | | | | | | | | 0.19M | | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Retained Earnings
|
21.61M | 17.82M | 17.22M | 16.23M | 16.86M | 17.30M | 16.39M | 16.06M | 14.69M | | | | | | | 3.59M | | | 0.92M | 0.72M | 0.22M | -0.51M | -1.65M | -4.43M | | -2.70M | | | 3.91M | 9.26M | 10.27M | 11.26M | 12.36M | 12.93M | 13.91M | 14.41M | 14.99M | 15.91M | 18.18M | 19.61M | 20.48M | 20.97M | 20.00M | 20.71M | 21.76M | 18.98M | 22.18M | 24.88M | 27.64M | 26.81M | 30.50M | 34.54M | 38.36M | 40.09M | 48.76M | 44.04M | 45.66M |