|
Cash & Equivalents
|
1.32M | 4.74M | 3.87M | 35.12M | 19.25M | 19.57M | 14.73M | 14.81M | 16.35M | 10.22M | 29.52M | 27.43M | 26.14M | 24.55M | 28.68M | 25.82M | 28.67M | 16.04M | 10.94M | 15.57M | 13.11M | 15.64M | 8.85M | 3.43M | 9.60M | 10.48M | 5.08M | 3.92M | 5.80M | 5.70M | 8.52M | 9.79M | 15.26M | 13.18M | 11.66M | 8.95M | 11.83M |
|
Short-term Investments
|
| | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M | 0.06M | 0.06M | 0.06M | | | | | | | | | | | 0.18M | | | 0.61M | 0.36M | 0.40M | 0.14M | 0.20M | 0.41M | 0.47M | 0.37M | 0.24M | 0.58M | 0.18M | 0.38M | 0.43M |
|
Cash & Current Investments
|
1.32M | 4.74M | 3.90M | 35.15M | 19.29M | 19.60M | 14.76M | 14.87M | 16.41M | 10.28M | 29.58M | 27.43M | 26.14M | 24.55M | 28.68M | 25.82M | 28.67M | 16.04M | 10.94M | 15.57M | 13.11M | 15.81M | 8.85M | 3.43M | 10.21M | 10.84M | 5.47M | 4.07M | 6.00M | 6.11M | 8.99M | 10.16M | 15.49M | 13.76M | 11.84M | 9.33M | 12.26M |
|
Receivables - Net
|
| | 2.41M | 3.08M | 5.99M | 3.93M | 6.37M | 6.36M | 7.40M | 15.27M | 7.38M | 8.97M | 6.79M | 13.88M | 7.31M | 7.84M | 6.87M | 12.92M | 16.81M | 7.35M | 13.37M | 16.17M | 21.26M | 27.95M | 20.20M | 30.96M | 26.72M | 27.60M | 24.97M | 30.70M | 35.20M | 35.70M | 25.86M | 25.46M | 29.49M | 30.74M | 28.51M |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.09M | | | | 0.54M | 0.20M | 0.37M | 0.38M | 0.04M | 1.14M | 1.67M | 2.01M | 2.17M | 4.36M | 4.13M | 4.23M | 6.22M | 9.37M | 4.53M | 7.56M | 6.10M | 3.33M | 3.57M | 4.86M |
|
Receivables
|
| | 2.41M | 3.08M | 5.99M | 3.93M | 6.37M | 6.36M | 7.40M | 15.27M | 7.38M | 8.97M | 6.79M | 13.97M | 7.31M | 7.84M | 6.87M | 13.46M | 17.00M | 7.72M | 13.76M | 16.21M | 22.39M | 29.62M | 22.21M | 33.12M | 31.08M | 31.73M | 29.20M | 36.92M | 44.57M | 40.23M | 33.42M | 31.57M | 32.82M | 34.32M | 33.37M |
|
Current Deferred Tax Assets
|
| | | | | | 0.55M | 0.56M | 0.61M | 0.63M | 0.66M | 0.68M | 0.68M | 0.75M | 0.73M | 0.74M | 0.73M | 0.71M | 0.76M | 0.78M | 0.82M | 0.82M | 0.90M | 0.94M | 0.98M | 1.04M | 1.06M | 1.08M | 1.08M | 1.29M | 1.39M | 1.41M | 1.46M | 1.48M | 1.55M | 1.59M | 1.64M |
|
Prepaid Assets
|
| | 0.57M | 0.88M | 0.86M | 0.84M | 1.30M | 1.70M | 1.60M | 1.53M | 1.33M | 2.20M | 1.99M | 1.76M | 1.56M | 2.59M | 2.29M | 2.17M | 1.95M | 3.27M | 2.88M | 2.50M | 2.46M | 2.20M | 4.02M | 3.23M | 3.47M | 3.52M | 3.51M | 3.90M | 3.51M | 3.54M | 5.26M | 4.88M | 3.77M | 4.82M | 5.76M |
|
Current Assets
|
| | 6.87M | 39.11M | 26.13M | 24.36M | 22.43M | 22.93M | 25.41M | 27.07M | 38.29M | 38.60M | 34.91M | 40.20M | 37.55M | 36.25M | 37.82M | 31.14M | 29.70M | 26.19M | 29.37M | 34.27M | 32.56M | 33.58M | 33.82M | 44.66M | 35.27M | 35.05M | 34.28M | 40.30M | 47.23M | 49.04M | 46.37M | 43.53M | 44.92M | 44.51M | 46.10M |
|
Property, Plant & Equipment (Net)
|
| | 8.96M | 10.48M | 10.64M | 11.60M | 13.80M | 15.13M | 15.67M | 16.50M | 16.69M | 16.83M | 16.57M | 16.56M | 16.62M | 16.27M | 15.36M | 15.35M | 15.22M | 16.06M | 16.49M | 17.41M | 18.71M | 20.27M | 22.03M | 21.99M | 22.36M | 21.85M | 21.72M | 21.03M | 21.43M | 21.40M | 20.98M | 20.13M | 19.72M | 19.91M | 19.16M |
|
Goodwill
|
| | | | | | | | | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 1.38M | 2.81M | 2.82M | 2.82M | 2.82M | 2.82M | 20.16M | 23.17M | 23.17M | 22.97M | 22.97M | 22.97M | 11.24M | 34.21M | 34.21M | 34.21M | 34.21M | 34.21M | 34.21M | 34.21M | 34.21M |
|
Intangibles
|
| | 0.07M | 0.07M | 0.09M | 0.10M | 0.09M | 0.10M | 0.09M | 1.16M | 0.26M | 0.24M | 0.24M | 1.25M | 0.24M | 0.23M | 0.23M | 15.73M | 15.74M | 15.76M | 15.77M | 15.78M | 32.14M | 32.15M | 32.15M | 32.34M | 32.35M | 32.38M | 45.87M | 45.88M | 45.90M | 44.90M | 44.98M | 45.98M | 45.99M | 45.99M | 45.99M |
|
Goodwill & Intangibles
|
| | 0.07M | 0.07M | 0.09M | 0.10M | 0.09M | 0.10M | 0.09M | 2.54M | 1.63M | 1.62M | 1.62M | 2.63M | 1.62M | 1.61M | 1.60M | 18.54M | 18.56M | 18.57M | 18.59M | 18.60M | 52.29M | 55.32M | 55.32M | 55.31M | 55.32M | 55.35M | 57.11M | 80.09M | 80.11M | 79.12M | 79.19M | 80.19M | 80.20M | 80.20M | 80.20M |
|
Other Non-Current Assets
|
| | 0.22M | 0.16M | 0.15M | 0.14M | 1.56M | 1.66M | 2.08M | 1.92M | 1.64M | 1.60M | 1.52M | 1.63M | 1.56M | 1.42M | 1.34M | 1.60M | 1.66M | 1.70M | 1.92M | 1.92M | 2.58M | 2.71M | 2.43M | 2.57M | 2.81M | 2.84M | 2.79M | 3.91M | 4.03M | 3.90M | 3.93M | 3.86M | 3.56M | 3.23M | 3.01M |
|
Non-Current Assets
|
| | 9.24M | 10.71M | 10.88M | 11.83M | 15.45M | 16.89M | 17.84M | 20.05M | 20.73M | 20.74M | 20.34M | 20.37M | 20.29M | 20.16M | 19.07M | 35.18M | 34.74M | 35.25M | 35.53M | 38.03M | 77.64M | 78.38M | 78.94M | 78.09M | 77.82M | 75.63M | 98.68M | 98.40M | 97.74M | 96.84M | 95.36M | 93.27M | 91.39M | 90.27M | 88.33M |
|
Assets
|
| | 16.12M | 49.82M | 37.01M | 36.20M | 37.88M | 39.83M | 43.24M | 47.12M | 59.02M | 59.34M | 55.25M | 60.57M | 57.84M | 56.41M | 56.89M | 66.32M | 64.44M | 61.44M | 64.90M | 72.30M | 110.20M | 111.96M | 112.77M | 122.75M | 113.09M | 110.68M | 132.96M | 138.71M | 144.97M | 145.88M | 141.73M | 136.79M | 136.31M | 134.78M | 134.43M |
|
Accounts Payables
|
| | 1.34M | 1.71M | 1.76M | 1.63M | 1.93M | 2.73M | 2.34M | 1.31M | 1.70M | 1.10M | 0.72M | 1.18M | 1.00M | 0.87M | 0.82M | 1.19M | 1.40M | 1.21M | 1.44M | 1.59M | 2.45M | 2.66M | 1.21M | 1.63M | 2.52M | 1.32M | 3.29M | 3.03M | 2.26M | 2.45M | 2.69M | 3.44M | 3.71M | 3.35M | 2.86M |
|
Notes Payables
|
| | 0.67M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 2.00M | 4.71M | 1.76M | 1.63M | 1.93M | 2.73M | 2.34M | 1.31M | 1.70M | 1.10M | 0.72M | 1.18M | 1.00M | 0.87M | 0.82M | 1.19M | 1.40M | 1.21M | 1.44M | 1.59M | 2.45M | 2.66M | 1.21M | 1.63M | 2.52M | 1.32M | 3.29M | 3.03M | 2.26M | 2.45M | 2.69M | 3.44M | 3.71M | 3.35M | 2.86M |
|
Accumulated Expenses
|
| | 2.36M | 2.49M | 2.79M | 3.81M | 2.99M | 3.13M | 4.69M | 4.43M | 3.96M | 4.21M | 4.64M | 4.88M | 4.03M | 3.79M | 4.24M | 5.61M | 3.69M | 4.53M | 5.87M | 6.68M | 12.95M | 10.04M | 9.01M | 9.96M | 6.65M | 9.39M | 10.48M | 8.52M | 7.10M | 8.43M | 9.46M | 10.22M | 7.03M | 7.15M | 7.89M |
|
Other Accumulated Expenses
|
| | 0.20M | 0.53M | 0.51M | 0.48M | 0.50M | 0.45M | 1.35M | 0.25M | 0.48M | 0.46M | 0.31M | 0.43M | 0.38M | 0.30M | 0.04M | 0.32M | 0.26M | 0.31M | 0.28M | 0.29M | 0.47M | 0.77M | 0.56M | 0.54M | 0.43M | 0.23M | | 0.55M | 0.60M | 0.92M | 0.60M | 0.78M | 0.71M | 0.41M | 0.26M |
|
Short term Debt
|
| | | | | | | | | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.40M | 0.40M | 0.40M | 0.40M | | | | | 6.65M | 2.85M | 1.50M | 1.50M | | 2.24M | 7.00M | 7.00M | 7.00M | 7.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | 0.48M | 0.39M | 0.30M | 0.19M | 0.41M | 0.86M | 0.88M | 0.85M | 0.87M | 0.92M | 0.93M | | 0.96M | 0.98M | 0.88M | 0.94M | 0.91M | 0.89M | 0.92M | 0.92M |
|
Current Taxes
|
| | | | | 0.41M | 0.44M | 0.40M | 0.26M | 0.27M | 0.25M | 0.22M | 0.15M | 0.09M | 0.08M | 0.04M | 0.06M | 0.05M | 0.03M | 0.05M | 0.05M | 0.17M | 0.22M | 0.31M | 0.31M | 0.39M | 0.39M | 0.14M | | 0.10M | 0.20M | 0.23M | 0.49M | 0.14M | 0.21M | 0.24M | 0.14M |
|
Current Deferred Revenue
|
| | 10.86M | 13.93M | 15.90M | 15.78M | 16.48M | 18.10M | 19.17M | 24.16M | 23.41M | 21.99M | 20.58M | 26.96M | 24.09M | 21.96M | 20.39M | 24.58M | 25.01M | 19.79M | 21.83M | 26.71M | 35.51M | 35.76M | 36.97M | 43.72M | 37.46M | 38.99M | 38.35M | 42.08M | 50.75M | 49.43M | 49.53M | 44.23M | 45.44M | 43.53M | 43.91M |
|
Total Current Liabilities
|
| | 15.22M | 21.13M | 20.46M | 21.22M | 21.40M | 22.09M | 26.20M | 28.84M | 29.07M | 27.30M | 25.94M | 32.42M | 29.13M | 26.62M | 25.45M | 30.98M | 29.76M | 24.98M | 28.53M | 34.50M | 49.29M | 45.55M | 45.12M | 53.51M | 44.79M | 47.81M | 57.99M | 59.82M | 61.18M | 60.87M | 59.60M | 56.06M | 54.66M | 52.98M | 54.01M |
|
Non-Current Debt
|
| | 11.01M | 10.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 3.11M | 3.13M | 2.48M | 2.71M | 1.61M | 1.21M | 1.18M | 1.06M | 1.09M | 1.13M | 0.76M | 0.60M | 0.50M | 0.35M | 0.26M | 0.41M | 0.34M | 0.56M | 0.61M | 0.47M | 1.62M | 2.90M | 2.07M | 1.81M | 1.84M | 1.90M | 1.12M | 0.81M | 5.93M | 6.45M | 6.07M | 5.83M | 5.51M | 5.05M | 4.65M |
|
Preferred Stock Liabilities
|
| | 22.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 0.04M | | | | | | | | | | | | 0.69M | 0.69M | 0.85M | 0.94M | 1.23M | 1.27M | 1.33M | 1.36M | 1.36M | 1.38M | 1.38M | 1.38M |
|
Operating Leases
|
| | | | | | | | | | 0.55M | 0.46M | 0.38M | 0.30M | 0.21M | 0.54M | 0.43M | 0.46M | 0.40M | 0.34M | 0.31M | 2.01M | 3.27M | 3.03M | 2.80M | 2.55M | 2.31M | 2.06M | 1.80M | 1.54M | 1.28M | 1.62M | 1.38M | 1.14M | 0.92M | 0.85M | 0.84M |
|
Other Non-Current Liabilities
|
| | 0.02M | 0.07M | 0.09M | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M | 0.55M | 0.47M | 0.38M | 0.30M | 0.24M | 0.57M | 0.46M | 0.63M | 0.57M | 0.52M | 0.48M | 3.51M | 10.52M | 10.65M | 6.35M | 5.80M | 5.55M | 2.06M | 4.80M | 2.10M | 1.83M | 1.62M | 1.38M | 1.14M | | | |
|
Total Non-Current Liabilities
|
| | 31.22M | 34.38M | 22.94M | 23.93M | 23.01M | 23.30M | 27.38M | 29.90M | 30.17M | 28.43M | 26.70M | 33.02M | 29.62M | 26.97M | 25.70M | 31.38M | 30.10M | 25.54M | 29.14M | 34.98M | 50.91M | 48.45M | 47.19M | 56.00M | 47.31M | 50.56M | 60.05M | 61.85M | 68.38M | 68.65M | 67.03M | 63.25M | | | |
|
Total Liabilities
|
| | 31.25M | 34.45M | 23.02M | 24.04M | 23.11M | 23.39M | 27.46M | 29.97M | 30.72M | 28.90M | 27.08M | 33.32M | 29.86M | 27.54M | 26.16M | 32.02M | 30.67M | 26.05M | 29.62M | 38.49M | 61.43M | 59.10M | 53.54M | 61.80M | 52.86M | 52.62M | 64.85M | 63.95M | 70.21M | 70.27M | 68.41M | 64.39M | 62.47M | 60.26M | 60.88M |
|
Total Debt
|
| | 11.01M | 10.12M | | | | | | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.40M | 0.40M | 0.40M | 0.40M | | | | | 6.65M | 2.85M | 1.50M | 1.50M | | 2.24M | 7.00M | 7.00M | 7.00M | 7.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M |
|
Common Equity
|
| | -57.21M | 15.37M | 13.99M | 12.16M | 14.77M | 16.43M | 15.78M | 17.15M | 28.30M | 30.45M | 28.17M | 27.25M | 27.98M | 28.87M | 30.73M | 34.30M | 33.77M | 35.39M | 35.28M | 33.81M | 48.77M | 52.86M | 59.22M | 60.95M | 60.23M | 58.06M | 68.11M | 74.76M | 74.76M | 75.61M | 73.33M | 72.40M | 73.84M | 74.52M | 73.55M |
|
Shareholder's Equity
|
| | -57.21M | 15.37M | 13.99M | 12.16M | 14.77M | 16.43M | 15.78M | 17.15M | 28.30M | 30.45M | 28.17M | 27.25M | 27.98M | 28.87M | 30.73M | 34.30M | 33.77M | 35.39M | 35.28M | 33.81M | 48.77M | 52.86M | 59.22M | 60.95M | 60.23M | 58.06M | 68.11M | 74.76M | 74.76M | 75.61M | 73.33M | 72.40M | 73.84M | 74.52M | 73.55M |
|
Liabilities and Shareholders Equity
|
| | 16.12M | 49.82M | 37.01M | 36.20M | 37.88M | 39.83M | 43.24M | 47.12M | 59.02M | 59.34M | 55.25M | 60.57M | 57.84M | 56.41M | 56.89M | 66.32M | 64.44M | 61.44M | 64.90M | 72.30M | 110.20M | 111.96M | 112.77M | 122.75M | 113.09M | 110.68M | 132.96M | 138.71M | 144.97M | 145.88M | 141.73M | 136.79M | 136.31M | 134.78M | 134.43M |
|
Retained Earnings
|
| | -87.61M | -93.48M | -95.09M | -97.59M | -95.79M | -96.16M | -97.60M | -97.38M | -97.74M | -97.35M | -96.91M | -95.58M | -95.57M | -94.70M | -94.13M | -94.35M | -94.28M | -94.53M | -95.47M | -98.78M | -98.40M | -95.39M | -91.36M | -92.40M | -94.19M | -96.89M | -98.76M | -95.12M | -98.03M | -98.78M | -100.22M | -104.30M | -105.78M | -108.90M | -110.95M |
|
Treasury Shares
|
| | | | | 0.05M | | | | 0.11M | | | 0.12M | 0.11M | | 0.07M | 0.07M | 0.14M | 0.06M | 0.01M | 0.03M | 0.13M | 0.06M | 0.05M | 0.11M | 0.22M | 0.04M | 0.10M | 0.23M | 0.23M | 1.09M | 0.13M | 0.42M | 0.97M | 0.03M | 0.03M | 2.36M |