|
Cash & Equivalents
|
23.29M | 22.81M | 44.64M | 34.83M | 35.03M | 36.51M | 41.84M | 38.81M | 26.79M | 26.10M | 34.43M | 25.84M | 34.05M | 16.84M | 63.84M | 56.91M | | 21.30M | 66.42M | 102.20M | 103.40M | | 71.79M | | | 121.97M | 348.61M | 70.97M | 42.12M | 23.79M | 71.42M | 61.29M | 28.43M | 93.78M | 104.86M | 211.53M | 297.87M | 238.55M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | 170.96M | 172.90M | 175.15M | 114.82M | 0.32M | 0.32M | 0.32M | 307.49M | 149.79M | 0.32M | 0.32M |
|
Cash & Current Investments
|
23.29M | 22.81M | 44.64M | 34.83M | 35.03M | 36.51M | 41.84M | 38.81M | 26.79M | 26.10M | 34.43M | 25.84M | 34.05M | 16.84M | 63.84M | 56.91M | | 21.30M | 66.42M | 102.20M | 103.40M | | 71.79M | | | 121.97M | 648.61M | 241.93M | 215.01M | 198.94M | 186.24M | 61.61M | 28.75M | 94.10M | 412.35M | 361.31M | 298.19M | 238.88M |
|
Receivables - Net
|
2.92M | 1.94M | 1.42M | 1.27M | 1.88M | 1.78M | 5.02M | 17.62M | 15.32M | 16.64M | 17.29M | | 13.54M | 11.08M | 0.54M | 12.54M | | 4.08M | 0.33M | 0.45M | 1.05M | 2.30M | 1.46M | 0.87M | 0.24M | 0.14M | 0.35M | | | | | | | | | | | |
|
Receivables - Other
|
| | | 0.42M | | | | | | | 4.86M | | | | 1.16M | | | | | | | | 0.57M | 0.56M | 1.11M | | | | | | | | 0.05M | 0.09M | | 0.01M | | |
|
Receivables
|
2.92M | 1.94M | 1.42M | 1.70M | 1.88M | 1.78M | 5.02M | 17.62M | 15.32M | 16.64M | 22.15M | | 13.54M | 11.08M | 1.70M | 12.54M | | 4.08M | 0.33M | 0.45M | 1.05M | 2.30M | 2.04M | 1.43M | 1.35M | 0.14M | 0.35M | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.19M | 0.75M | 1.27M | | -0.45M | -3.67M | | | | | | | | 8.76M | | | 7.14M | 9.55M | 8.00M | 5.73M | 8.41M | 7.16M | 4.35M | 5.39M | 1.62M | 1.50M | 1.19M | 6.09M | 5.07M | 2.62M | 5.32M | 2.05M | 2.41M | 11.08M | 9.12M | 11.05M | 7.59M |
|
Current Assets
|
22.83M | 14.55M | 49.88M | 41.38M | 32.87M | 47.10M | 57.89M | 64.37M | 44.28M | 40.98M | 59.84M | | 44.32M | 32.45M | 79.63M | 75.71M | | 42.08M | 87.67M | 125.22M | 121.48M | 102.21M | 97.31M | 99.44M | 79.40M | 137.12M | 656.71M | 248.03M | 227.50M | 204.95M | 189.71M | 163.26M | 328.79M | 490.29M | 423.75M | 370.75M | 309.24M | 246.47M |
|
Property, Plant & Equipment (Net)
|
-0.01M | -0.04M | -0.06M | 0.14M | -0.35M | -0.46M | -0.52M | -0.04M | -0.07M | -0.07M | 1.97M | 0.08M | -0.15M | -0.16M | 0.52M | 0.03M | | 0.72M | 0.72M | 0.68M | 0.76M | 0.66M | 0.69M | 0.96M | 1.09M | 0.93M | 0.91M | 0.41M | 0.23M | 0.23M | 0.20M | 0.18M | 0.22M | 0.27M | 0.25M | 0.65M | 0.69M | 0.81M |
|
Goodwill
|
0.95M | 0.93M | 0.86M | 0.82M | 0.83M | 0.86M | 0.87M | 3.47M | 0.93M | 2.36M | 1.95M | | 2.30M | 2.25M | 1.96M | -0.40M | -0.40M | -0.40M | 2.03M | 2.05M | 2.06M | 2.00M | 2.01M | 1.95M | 1.81M | 1.66M | 1.80M | 1.84M | 1.88M | 1.81M | 1.89M | 1.88M | 1.88M | 1.99M | 1.86M | 1.92M | 2.04M | 2.00M |
|
Intangibles
|
4.96M | 4.86M | 4.48M | 4.31M | | | | -0.01M | -0.01M | -0.01M | 13.59M | | 13.05M | 12.48M | 13.12M | 12.65M | | 11.10M | 11.52M | 11.36M | 11.16M | 10.61M | 10.40M | 9.87M | 8.90M | 7.95M | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
5.91M | 5.79M | 5.33M | 5.13M | 0.83M | 0.86M | 0.87M | 3.47M | 0.93M | 2.35M | 15.54M | | 15.35M | 14.73M | 15.08M | 12.25M | -0.40M | 10.70M | 13.54M | 13.41M | 13.22M | 12.61M | 12.41M | 11.82M | 10.71M | 9.61M | 1.80M | 1.84M | 1.88M | 1.81M | 1.89M | 1.88M | 1.88M | 1.99M | 1.86M | 1.92M | 2.04M | 2.00M |
|
Long-Term Deferred Tax
|
| | | 124.12 | | | | | 0.75M | | | 0.04M | 0.08M | | | -0.19M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | 0.18M | 0.14M | 0.58M | 0.16M | 0.25M | 4.33M | 4.32M | 1.88M | 1.88M | 1.86M | 2.55M | 4.14M | 6.52M | 7.03M |
|
Non-Current Assets
|
6.02M | 5.92M | 5.48M | 5.28M | 5.70M | 6.01M | 6.13M | 24.98M | 18.06M | 17.23M | 17.89M | | 17.08M | 16.25M | 17.16M | 16.32M | | 14.79M | 14.82M | 15.58M | 24.04M | 26.46M | 16.06M | 17.04M | 16.32M | 18.21M | 7.46M | 6.87M | 9.87M | 13.53M | 13.24M | 13.52M | 13.06M | 12.56M | 11.81M | 13.07M | 14.80M | 15.26M |
|
Assets
|
28.86M | 20.47M | 55.36M | 46.65M | 38.57M | 53.11M | 64.02M | 89.35M | 62.34M | 58.21M | 77.73M | | 61.39M | 48.70M | 96.25M | 92.03M | | 56.87M | 102.50M | 140.79M | 145.52M | 128.67M | 113.37M | 116.47M | 95.72M | 155.33M | 664.17M | 254.90M | 237.37M | 218.48M | 202.95M | 176.78M | 341.86M | 502.85M | 435.56M | 383.82M | 324.04M | 261.73M |
|
Accounts Payables
|
| | | 4.94M | | | | | | | 11.19M | | | | 4.47M | | | 2.49M | 6.14M | 4.11M | 6.95M | 5.88M | 4.37M | 6.96M | 3.57M | 1.43M | 0.35M | 0.71M | 0.99M | 3.31M | 2.67M | 6.37M | 3.34M | 3.25M | 4.64M | 4.99M | 22.98M | 22.25M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 54.96M | | | | | | | 19.77M | | | 100.00M | | | 100.00M | 24.50M | | | | |
|
Payables
|
| | | 4.94M | | | | | | | 11.19M | | | | 4.47M | | | 2.49M | 6.14M | 59.08M | 6.95M | 5.88M | 4.37M | 6.96M | 3.57M | 1.43M | 20.12M | 0.71M | 0.99M | 103.31M | 2.67M | 6.37M | 103.34M | 27.75M | 4.64M | 4.99M | 22.98M | 22.25M |
|
Accumulated Expenses
|
| | | 0.00M | | | | | | | | | | | 5.74M | | | 4.40M | 3.28M | 4.92M | 6.13M | 7.43M | 7.20M | 7.57M | 5.51M | 11.14M | 10.66M | 12.30M | 3.87M | 3.65M | 8.78M | 6.55M | 12.46M | 18.48M | 19.55M | 21.18M | 26.15M | 27.04M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 0.37M | | | 0.35M | 0.73M | 0.58M | 0.66M | 1.03M | 0.90M | 0.68M | 0.27M | 0.21M | 0.66M | 0.32M | 0.62M | 0.48M | 0.72M | 0.79M | 0.81M | 1.03M | 1.80M | 0.76M | 1.49M | 1.96M |
|
Short term Debt
|
-4.47M | -4.63M | -4.07M | -4.94M | -3.98M | -4.53M | -5.15M | -16.69M | | | -11.19M | 0.00M | -8.24M | -8.94M | 0.10M | -13.02M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
5.65M | | | | | 3.21M | 5.21M | -0.12M | -0.21M | -0.31M | 0.46M | 0.10M | -0.23M | -0.50M | 0.47M | 0.05M | | 0.39M | 0.39M | 1.06M | 1.01M | 0.94M | 1.09M | 0.91M | 0.68M | 1.39M | 1.69M | 1.69M | 2.93M | 2.78M | 2.81M | 3.70M | 3.69M | 3.79M | 3.77M | 3.54M | 3.12M | 2.72M |
|
Current Deferred Revenue
|
| | | 8.58M | -27.32M | -26.01M | -24.24M | -35.86M | -3.34M | -8.02M | 4.33M | | -0.74M | -0.57M | 2.62M | -1.07M | | 7.11M | 8.94M | 7.42M | 7.14M | 7.51M | 7.94M | 5.10M | 3.23M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
-4.47M | | -12.98M | 13.52M | -12.72M | -13.45M | -14.24M | -35.16M | -12.11M | -16.03M | 16.79M | | -12.78M | -9.94M | 13.77M | -15.77M | | 14.74M | 19.89M | 73.05M | 21.89M | 22.79M | 25.62M | 22.72M | 15.17M | 16.68M | 38.78M | 17.44M | 11.93M | 113.74M | 20.41M | 23.44M | 140.17M | 59.01M | 41.73M | 34.88M | 60.33M | 64.93M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 25.05M | 25.31M | | 494.54M | 100.00M | 100.00M | | 100.00M | 100.00M | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 29.31M | | | | | | | 1.07M | | -3.99M | -0.46M | 0.49M | -2.22M | | 0.71M | 0.57M | 0.38M | 0.36M | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
-0.95M | -0.93M | -0.86M | 0.70M | -0.71M | -0.73M | -0.74M | -3.33M | -2.42M | -2.22M | 2.15M | | -2.04M | -1.96M | 2.06M | -2.19M | | 2.11M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 1.29M | | | | 0.42M | | | 0.16M | 0.07M | 0.35M | 1.15M | 0.90M | 1.69M | 1.53M | 1.32M | 2.97M | 2.76M | 2.49M | 4.33M | 3.88M | 3.29M | 5.82M | 5.02M | 4.21M | 3.45M | 2.91M | 2.44M | 2.71M |
|
Other Non-Current Liabilities
|
| | | | | | | | | 1.12M | 0.97M | -0.00M | | | 2.70M | | | 2.28M | 2.51M | 2.60M | 2.69M | 2.69M | 2.78M | 2.75M | 2.59M | 2.42M | 1.43M | 1.48M | 1.51M | 1.48M | 1.56M | 3.31M | 1.60M | 1.72M | 1.63M | 1.71M | 1.84M | 1.83M |
|
Total Non-Current Liabilities
|
-1.06M | -1.05M | -40.98M | 37.46M | -35.82M | -35.14M | -28.60M | -46.09M | -6.17M | -5.77M | 6.41M | 0.00M | -5.88M | -5.51M | -5.71M | -6.35M | | 17.73M | 20.53M | 73.79M | 23.40M | 23.68M | 27.31M | 49.31M | 41.81M | 19.66M | 536.09M | 119.93M | 116.26M | 117.62M | 123.69M | 129.26M | 145.19M | 63.22M | 45.18M | 37.78M | 62.76M | 67.64M |
|
Total Liabilities
|
-5.53M | -5.68M | -53.96M | 50.99M | -9.96M | -48.59M | -42.84M | -81.25M | -18.29M | -21.81M | 23.20M | | -18.66M | -15.46M | 17.39M | -22.12M | | 20.00M | 23.05M | 76.39M | 26.09M | 26.38M | 30.09M | 52.06M | 44.40M | 22.08M | 537.51M | 121.42M | 117.77M | 119.10M | 125.26M | 132.57M | 146.78M | 64.93M | 46.81M | 39.49M | 64.60M | 69.47M |
|
Total Debt
|
-4.47M | -4.63M | -4.07M | -4.94M | -3.98M | -4.53M | -5.15M | -16.69M | | | -11.19M | 0.00M | -8.24M | -8.94M | 0.10M | -13.02M | | | | | | | | 25.05M | 25.31M | | 494.54M | 100.00M | 100.00M | | 100.00M | 100.00M | | | | | | |
|
Common Equity
|
23.33M | 14.79M | 1.40M | -4.34M | | 4.52M | 21.18M | 8.09M | 44.05M | 36.40M | 54.53M | | 42.73M | 33.25M | 78.86M | 69.91M | | 36.86M | 79.45M | 64.41M | 119.43M | 102.30M | 83.28M | 64.41M | 51.32M | 133.25M | 126.65M | 133.48M | 119.60M | 99.38M | 77.69M | 44.21M | 195.07M | 437.92M | 388.75M | 344.33M | 259.44M | 192.26M |
|
Shareholder's Equity
|
| | | | | | | | | | | | | | 78.86M | | | 36.86M | 79.45M | 64.41M | 119.43M | 102.30M | 83.28M | 64.41M | 51.32M | 133.25M | 126.65M | 133.48M | 119.60M | 99.38M | 77.69M | 44.21M | 195.07M | 437.92M | 388.75M | 344.33M | 259.44M | 192.26M |
|
Liabilities and Shareholders Equity
|
28.86M | 20.47M | 55.36M | 46.65M | 38.57M | 53.11M | 64.02M | 89.35M | 62.34M | 58.21M | 77.73M | | 61.39M | 48.70M | 96.25M | 92.03M | | 56.87M | 102.50M | 140.79M | 145.52M | 128.67M | 113.37M | 116.47M | 95.72M | 155.33M | 664.17M | 254.90M | 237.37M | 218.48M | 202.95M | 176.78M | 341.86M | 502.85M | 435.56M | 383.82M | 324.04M | 261.73M |
|
Retained Earnings
|
28.56M | 27.97M | 25.77M | 24.82M | 24.95M | 25.80M | 26.30M | 28.02M | 26.64M | 25.96M | -97.55M | | 25.35M | 24.75M | -158.25M | 25.63M | | -199.20M | -210.95M | -228.43M | -252.90M | -272.45M | -299.55M | -320.94M | -337.72M | -359.10M | -378.33M | -920.71M | -935.42M | -956.69M | -993.26M | -1036.73M | -1097.12M | -1153.37M | -1214.57M | -1277.49M | -1843.19M | -2074.99M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | |