|
Cash & Equivalents
|
14.58M | 26.53M | 39.56M | 37.78M | 23.00M | 17.08M | 34.67M | 45.48M | 57.17M | 33.49M | 58.50M | 49.73M | 35.54M | 38.20M | 44.83M | 31.21M | 32.55M | 30.86M | 40.74M | 48.28M | 71.90M | 40.05M | 46.70M | 36.80M | 50.91M | 46.94M | 85.07M | 82.26M | 46.76M | 54.50M | 111.40M | 128.11M | 147.39M | 150.94M | 139.49M | 136.58M | 133.19M | 137.74M | | | 161.48M | 115.47M | 144.16M | 149.21M | 111.50M | 141.41M | 145.63M | 131.30M | 84.95M | 133.48M | 99.55M | 110.29M | 134.75M | 139.92M | 150.93M | 143.63M | 170.71M | 140.55M | 132.95M | 79.32M | 100.40M |
|
Short-term Investments
|
| | 2.62M | 4.27M | 4.04M | 70.90M | 3.42M | 6.58M | 11.92M | 51.82M | 10.21M | 12.23M | 16.37M | 19.83M | 5.00M | 10.21M | 15.17M | 18.59M | 19.29M | 26.38M | 31.77M | 16.92M | 3.26M | 7.98M | 13.38M | 27.56M | 3.05M | 10.55M | 17.83M | | | | | 232.08M | | | | 338.63M | | | | 2.20M | 2.19M | 2.18M | 2.05M | 2.02M | 2.01M | 1.96M | 1.63M | 1.44M | 1.44M | 1.43M | 1.23M | 381.54M | 1.23M | 1.24M | 1.23M | 366.55M | 371.21M | 390.44M | 389.19M |
|
Cash & Current Investments
|
14.58M | 26.53M | 42.17M | 42.05M | 27.04M | 87.98M | 38.09M | 52.06M | 69.09M | 85.32M | 68.70M | 61.96M | 51.91M | 58.03M | 49.82M | 41.41M | 47.72M | 49.44M | 60.03M | 74.65M | 103.66M | 56.97M | 49.96M | 44.78M | 64.29M | 74.50M | 88.12M | 92.80M | 64.59M | 54.50M | 111.40M | 128.11M | 147.39M | 383.02M | 139.49M | 136.58M | 133.19M | 476.37M | | | 161.48M | 117.67M | 146.35M | 151.39M | 113.55M | 143.44M | 147.64M | 133.26M | 86.57M | 134.92M | 100.99M | 111.72M | 135.98M | 521.46M | 152.16M | 144.87M | 171.94M | 507.09M | 504.16M | 469.76M | 489.59M |
|
Receivables - Net
|
| | 7.83M | 7.95M | 9.57M | 9.91M | 10.23M | 12.43M | 14.69M | 16.56M | 13.49M | 11.95M | 12.56M | 12.90M | 12.16M | 15.31M | 15.49M | 15.82M | 18.23M | 20.73M | 17.33M | 16.03M | 16.73M | 19.70M | 18.90M | 8.41M | 6.30M | 5.92M | 8.61M | 3.61M | 9.40M | 19.52M | 8.90M | 2.82M | 8.99M | 18.73M | 8.61M | 2.78M | 10.09M | 10.21M | 10.42M | 12.58M | 13.97M | 16.40M | 17.16M | 20.12M | 14.50M | 19.97M | 17.03M | 30.80M | 18.24M | 13.17M | 17.02M | 17.23M | 18.63M | 15.73M | 18.02M | 17.54M | 17.58M | 16.96M | 16.64M |
|
Receivables - Other
|
| | | | | 1.79M | | | | 1.79M | | | | 1.60M | | | | 1.43M | | | | 1.35M | | | | 3.23M | | | 34.77M | 4.85M | | | | 4.56M | | | | 5.20M | | | | 5.79M | | | | 14.85M | 14.77M | 14.77M | 14.69M | 23.20M | 14.90M | 14.84M | 14.76M | 7.66M | 14.73M | 14.44M | 7.91M | 6.41M | 13.79M | 5.82M | 5.66M |
|
Receivables
|
| | 7.83M | 7.95M | 9.57M | 11.70M | 10.23M | 12.43M | 14.69M | 18.35M | 13.49M | 11.95M | 12.56M | 14.50M | 12.16M | 15.31M | 15.49M | 17.25M | 18.23M | 20.73M | 17.33M | 17.37M | 16.73M | 19.70M | 18.90M | 11.64M | 6.30M | 5.92M | 43.39M | 8.46M | 9.40M | 19.52M | 8.90M | 7.38M | 8.99M | 18.73M | 8.61M | 7.98M | 10.09M | 10.21M | 10.42M | 18.37M | 13.97M | 16.40M | 17.16M | 34.97M | 29.27M | 34.73M | 31.73M | 54.00M | 33.15M | 28.01M | 31.78M | 24.89M | 33.36M | 30.18M | 25.93M | 23.95M | 31.37M | 22.78M | 22.30M |
|
Land & Improvements
|
| | | | | 12.50M | | | | 14.78M | | | | 12.48M | | | | 11.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 11.11M | 9.66M | 9.37M | 9.30M | 9.59M | 9.83M | 10.27M | 11.03M | 11.47M | 11.85M | 11.16M | 11.52M | 11.30M | 11.99M | 11.77M | 11.31M | 11.12M | 11.93M | 10.26M | 11.44M | 12.02M | 16.02M | 7.19M | 8.79M | 8.48M | 7.97M | 7.56M | 8.07M | 7.71M | 7.31M | 7.21M | 7.01M | 9.35M | 9.21M | 9.36M | 14.60M | | | | 12.47M | | | 15.20M | 21.52M | 21.22M | 20.94M | 20.57M | 20.58M | 20.23M | 19.93M | 19.58M | 19.18M | 18.81M | 18.05M | 17.75M | 19.05M | 18.81M | 18.65M | 18.75M |
|
Long-Term Investments
|
| | 275.88M | 328.06M | 332.24M | 332.73M | 333.83M | 327.51M | 318.64M | 347.08M | 330.40M | 356.41M | 381.05M | 384.85M | 406.06M | 431.20M | 431.58M | 436.90M | 441.06M | 424.07M | 421.85M | 440.44M | 466.13M | 461.47M | 528.98M | 561.18M | 555.85M | 553.80M | 598.35M | 629.48M | 596.85M | 590.90M | 584.62M | 595.84M | 610.30M | 589.72M | 611.92M | 781.88M | | | | 773.95M | | | 857.66M | 823.56M | 847.16M | 830.51M | 924.43M | 948.96M | 930.58M | 896.17M | 886.04M | 936.81M | 935.79M | 919.41M | 924.21M | 966.39M | 998.09M | 1,042.89M | 1,047.10M |
|
Goodwill
|
| | 1.08M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 3.09M | 3.05M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 2.77M | 3.52M | 3.52M | 3.52M | 3.52M | | | 3.52M | 3.52M | 3.52M | 3.52M | 3.52M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M |
|
Intangibles
|
| | | | | | | | | 2.80M | 3.45M | 4.04M | 4.34M | 4.84M | | | | 7.83M | | | | 12.68M | | | | 18.87M | | | | 21.38M | | | | 20.02M | | | | 17.16M | | | | 35.21M | | | | 53.06M | 55.58M | 56.29M | 54.38M | 3.04M | 3.17M | 3.44M | 3.49M | 3.46M | 3.32M | 3.17M | 3.05M | 2.94M | 2.84M | 2.71M | 2.62M |
|
Goodwill & Intangibles
|
| | 1.08M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 3.47M | 4.13M | 4.72M | 5.01M | 5.52M | 0.68M | 3.09M | 3.05M | 10.60M | 2.77M | 2.77M | 2.77M | 15.45M | 2.77M | 2.77M | 2.77M | 21.64M | 2.77M | 2.77M | 2.77M | 24.14M | 2.77M | 2.77M | 2.77M | 22.78M | 3.52M | 3.52M | 3.52M | 20.68M | | | 3.52M | 38.73M | 3.52M | 3.52M | 3.52M | 58.31M | 60.84M | 61.54M | 59.63M | 8.29M | 8.42M | 8.70M | 8.75M | 8.71M | 8.57M | 8.43M | 8.31M | 8.19M | 8.09M | 7.97M | 7.87M |
|
Long-Term Deferred Tax
|
| | | | | | | | | -7.10M | | | | -8.52M | | | | -9.50M | | | | -17.78M | | | | -19.32M | | | | -11.76M | | | | 13.49M | | | | 15.90M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 2.08M | 2.58M | 4.07M | 5.79M | 4.04M | 6.35M | 6.00M | 4.17M | 4.25M | 6.00M | 4.49M | 3.66M | 4.06M | 6.23M | 5.63M | 5.59M | 8.61M | 8.87M | 8.08M | 11.44M | 8.69M | 7.84M | 7.21M | 9.31M | 12.40M | 10.25M | 5.62M | 4.62M | 6.07M | 6.54M | 6.51M | 6.68M | 17.81M | 17.01M | 18.23M | 18.65M | | | | 27.98M | | | 28.41M | 29.68M | 33.80M | 31.51M | 26.63M | 23.80M | 25.26M | 0.15M | 21.88M | 20.07M | 22.74M | 24.89M | 24.05M | 21.37M | 18.52M | 20.70M | 19.17M |
|
Assets
|
| | 465.63M | 491.77M | 506.08M | 523.05M | 524.81M | 553.61M | 560.76M | 597.22M | 601.17M | 617.04M | 621.41M | 618.76M | 626.74M | 642.96M | 660.51M | 671.07M | 701.78M | 732.57M | 749.40M | 840.47M | 757.35M | 769.67M | 837.58M | 952.42M | 959.52M | 976.51M | 1,007.90M | 982.17M | 997.97M | 1,067.75M | 1,064.25M | 1,050.81M | 1,055.77M | 1,106.46M | 1,162.65M | 1,334.44M | | | | 1,548.94M | | | 1,558.33M | 1,547.59M | 1,519.80M | 1,472.17M | 1,460.07M | 1,461.11M | 1,443.08M | 1,403.61M | 1,413.77M | 1,430.55M | 1,446.50M | 1,460.72M | 1,494.82M | 1,489.81M | 1,524.25M | 1,543.98M | 1,562.99M |
|
Accounts Payables
|
| | 2.47M | 2.34M | 2.52M | 2.67M | 2.93M | 2.72M | 2.94M | 2.03M | 2.47M | 2.12M | 1.62M | 2.85M | 2.30M | 3.15M | 2.44M | 1.79M | 5.09M | 4.44M | 3.79M | 3.50M | 2.83M | 2.94M | 4.21M | 4.21M | 3.11M | 3.34M | 3.28M | 3.61M | 3.41M | 4.35M | 3.24M | 2.88M | 3.41M | 4.02M | 4.67M | 5.06M | | | | 8.93M | | | 13.92M | 10.17M | 8.85M | 5.92M | 4.86M | 5.36M | 3.30M | 3.22M | 2.98M | 2.94M | 3.56M | 3.30M | 3.25M | 2.94M | 4.98M | 6.23M | 5.54M |
|
Notes Payables
|
| | 0.20M | 0.09M | 961.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 2.67M | 2.43M | 2.52M | 2.67M | 2.93M | 2.72M | 2.94M | 2.03M | 2.47M | 2.12M | 1.62M | 2.85M | 2.30M | 3.15M | 2.44M | 1.79M | 5.09M | 4.44M | 3.79M | 3.50M | 2.83M | 2.94M | 4.21M | 4.21M | 3.11M | 3.34M | 3.28M | 3.61M | 3.41M | 4.35M | 3.24M | 2.88M | 3.41M | 4.02M | 4.67M | 5.06M | | | | 8.93M | | | 13.92M | 10.17M | 8.85M | 5.92M | 4.86M | 5.36M | 3.30M | 3.22M | 2.98M | 2.94M | 3.56M | 3.30M | 3.25M | 2.94M | 4.98M | 6.23M | 5.54M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.58M | | | 2.41M | 2.45M | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.26M | | | | 31.04M | 29.00M | 27.01M | 23.17M | 30.71M | 32.16M | 15.44M | 13.67M | 13.75M | 15.66M | 14.62M | 16.35M | 13.08M | 15.11M | 15.29M | 15.98M |
|
Current Deferred Revenue
|
| | 13.19M | 12.94M | 12.99M | 13.14M | 13.17M | 13.28M | 13.40M | 13.41M | 13.36M | 13.34M | 13.28M | 13.18M | 13.11M | 13.05M | 13.11M | 13.24M | 13.13M | 13.04M | 12.92M | 12.82M | 12.66M | 12.49M | 12.32M | 12.36M | 12.35M | 12.48M | 12.72M | 12.87M | 12.15M | 12.34M | 12.44M | 12.51M | 12.65M | 12.73M | 12.90M | 12.61M | | | | 13.08M | | | 14.18M | 14.51M | 15.27M | 15.52M | 15.87M | 16.23M | 16.58M | 17.16M | 17.57M | 18.24M | 18.50M | 18.92M | 19.49M | 20.17M | 20.91M | 21.59M | 22.23M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.67M | 168.88M |
|
Non-Current Deferred Tax Liability
|
| | 15.36M | 14.50M | 14.61M | 15.01M | 16.08M | 17.75M | 18.78M | 17.92M | 17.21M | 19.15M | 17.26M | 15.95M | 16.18M | 19.31M | 19.55M | 20.42M | 22.40M | 24.24M | 24.51M | 25.05M | 26.76M | 28.27M | 27.79M | 24.32M | 25.37M | 27.66M | 27.73M | 17.33M | 21.59M | 22.37M | 22.55M | 16.12M | 16.64M | 16.81M | 15.56M | 18.69M | | | | 25.26M | | | 32.84M | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 14.58M | 13.15M | 14.76M | 0.09M | 15.34M | 19.09M | 23.63M | 0.06M | 25.62M | 33.17M | 29.89M | 0.03M | 20.43M | 26.06M | 25.98M | 0.01M | 27.38M | 32.71M | 36.58M | 31.03M | 31.27M | 31.96M | 34.70M | 34.69M | 34.13M | 31.07M | 33.45M | 29.66M | 30.06M | 31.79M | 33.35M | 31.82M | 42.71M | 44.32M | 48.04M | 50.65M | | | | 87.65M | | | 69.24M | 69.58M | 62.82M | 59.21M | 55.99M | 57.11M | 52.56M | 56.07M | 56.43M | 53.27M | 53.18M | 55.61M | 56.99M | 55.63M | 53.26M | 55.98M | 57.18M |
|
Total Non-Current Liabilities
|
| | 391.13M | 418.65M | 430.83M | 461.73M | 445.49M | 465.84M | 466.38M | 517.35M | 493.73M | 498.35M | 505.39M | 530.97M | 517.81M | 524.89M | 540.69M | 573.96M | 573.82M | 594.40M | 603.51M | 691.73M | 611.49M | 617.57M | 677.29M | 785.17M | 790.71M | 807.82M | 835.11M | 803.95M | 802.00M | 866.38M | 858.87M | 847.18M | 839.01M | 884.57M | 933.54M | 1,087.08M | | | | 1,197.30M | | | 1,192.37M | 1,178.25M | 1,164.68M | 1,132.48M | 1,135.23M | 1,111.21M | 1,093.49M | 1,048.77M | 1,059.45M | 1,064.39M | 1,073.22M | 1,079.35M | 1,091.51M | 1,095.39M | 1,124.50M | 1,133.24M | 1,140.43M |
|
Total Liabilities
|
| | 405.71M | 431.79M | 445.59M | 461.82M | 460.83M | 484.93M | 490.01M | 517.40M | 519.35M | 531.52M | 535.29M | 531.01M | 538.24M | 550.95M | 566.67M | 573.98M | 601.21M | 627.11M | 640.09M | 722.76M | 642.76M | 649.53M | 711.99M | 819.86M | 824.84M | 838.89M | 868.56M | 833.61M | 832.07M | 898.16M | 892.22M | 879.00M | 881.72M | 928.89M | 981.58M | 1,137.73M | | | -1647.20M | 1,284.95M | -1488.23M | -1502.06M | 1,261.61M | 1,247.83M | 1,227.50M | 1,191.68M | 1,191.21M | 1,168.33M | 1,146.05M | 1,104.84M | 1,115.88M | 1,117.66M | 1,126.40M | 1,134.96M | 1,148.50M | 1,151.02M | 1,177.76M | 1,189.22M | 1,197.60M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.67M | 168.88M |
|
Common Equity
|
| | 59.93M | 59.98M | 60.50M | 61.23M | 63.98M | 68.68M | 70.75M | 79.81M | 81.82M | 85.52M | 86.12M | 87.75M | 88.50M | 92.01M | 93.84M | 103.69M | 100.57M | 105.46M | 109.31M | 117.72M | 120.99M | 126.46M | 131.31M | 132.56M | 134.68M | 137.62M | 139.34M | 148.57M | 165.91M | 169.59M | 172.03M | 171.81M | 174.05M | 177.57M | 181.07M | 196.71M | | | 1,647.20M | 263.99M | 1,488.23M | 1,502.06M | 1,558.33M | 299.77M | 1,519.80M | 1,472.17M | 1,460.07M | 292.79M | 1,443.08M | 1,403.61M | 1,413.77M | 1,430.55M | 1,441.25M | 1,460.72M | 1,494.82M | 338.78M | 1,524.25M | 1,543.98M | 1,562.99M |
|
Shareholder's Equity
|
| | 59.93M | 59.98M | 60.50M | 61.23M | 63.98M | 68.68M | 70.75M | 79.81M | 81.82M | 85.52M | 86.12M | 87.75M | 88.50M | 92.01M | 93.84M | 103.69M | 100.57M | 105.46M | 109.31M | 117.72M | 120.99M | 126.46M | 131.31M | 132.56M | 134.68M | 137.62M | 139.34M | 148.57M | 165.91M | 169.59M | 172.03M | 171.81M | 174.05M | 177.57M | 181.07M | 196.71M | | | 1,647.20M | 263.99M | 1,488.23M | 1,502.06M | 1,558.33M | 299.77M | 1,519.80M | 1,472.17M | 1,460.07M | 292.79M | 1,443.08M | 1,403.61M | 1,413.77M | 1,430.55M | 1,441.25M | 1,460.72M | 1,494.82M | 338.78M | 1,524.25M | 1,543.98M | 1,562.99M |
|
Liabilities and Shareholders Equity
|
| | 465.63M | 491.77M | 506.08M | 523.05M | 524.81M | 553.61M | 560.76M | 597.22M | 601.17M | 617.04M | 621.41M | 618.76M | 626.74M | 642.96M | 660.51M | 671.07M | 701.78M | 732.57M | 749.40M | 840.47M | 757.35M | 769.67M | 837.58M | 952.42M | 959.52M | 976.51M | 1,007.90M | 982.17M | 997.97M | 1,067.75M | 1,064.25M | 1,050.81M | 1,055.77M | 1,106.46M | 1,162.65M | 1,334.44M | | | | 1,548.94M | | | 1,558.33M | 1,547.59M | 1,519.80M | 1,472.17M | 1,460.07M | 1,461.11M | 1,443.08M | 1,403.61M | 1,413.77M | 1,430.55M | 1,446.50M | 1,460.72M | 1,494.82M | 1,489.81M | 1,524.25M | 1,543.98M | 1,562.99M |
|
Treasury Shares
|
| | 1.32M | 1.24M | 1.20M | 1.20M | 1.14M | | | 1.10M | 1.09M | 1.17M | 1.13M | 1.14M | 1.10M | 1.05M | 0.99M | 0.99M | 0.99M | 0.93M | 0.88M | 0.93M | 0.88M | 0.81M | 0.73M | 0.70M | -0.19M | -0.19M | -0.19M | 0.54M | 0.47M | 0.40M | 0.33M | 0.30M | 0.26M | 0.27M | 0.36M | 0.49M | 0.43M | 0.35M | 0.19M | 0.23M | 0.08M | 0.18M | 0.10M | 0.11M | 0.10M | 0.75M | 0.60M | 0.00M | 0.00M | 0.85M | 810.00 | 0.00M | 0.00M | 0.97M | 920.00 | 0.01M | 1.04M | 0.01M | 0.01M |
|
Retained Earnings
|
| | -21.91M | 21.59M | 22.36M | 22.55M | 24.21M | 27.80M | 31.79M | 35.11M | 37.15M | 39.95M | 41.21M | 39.67M | 39.80M | 42.42M | 44.56M | 51.88M | 45.96M | 49.82M | 54.71M | 60.53M | 53.77M | 59.13M | 64.42M | 67.41M | 69.27M | 71.75M | 72.85M | 77.52M | 95.04M | 98.28M | 100.29M | 95.20M | 97.13M | 100.61M | 104.23M | 101.26M | | | | 23.24M | | | 179.20M | 18.07M | 187.77M | 183.27M | 180.92M | -13.07M | 202.73M | 200.08M | 204.12M | 206.98M | 214.45M | 213.57M | 225.40M | 225.36M | 229.70M | 225.04M | 232.86M |