|
Cash & Equivalents
|
2.49M | 2.94M | 1.78M | 38.61M | 38.63M | 39.20M | 38.97M | 39.26M | 39.26M | 38.81M | 38.55M | 38.20M | 37.90M | 37.65M | 37.05M | 24.58M | 24.75M | 17.85M | 9.92M | 7.66M | 3.87M | 15.82M | 69.18M | 58.73M | 59.49M | | 24.77M | 47.29M | | | | 32.18M | | | | 24.32M | 17.17M | 9.31M | 3.01M | 1.61M | 6.62M | 18.64M | 42.86M | 41.40M | 55.12M | 19.40M | 6.16M | 3.24M | 6.80M | 31.03M | 4.50M | 5.50M | 5.55M | 17.18M | 5.93M | 29.81M | 8.01M | 10.21M |
|
Short-term Investments
|
| | | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75M | 2.75M | 2.75M | 2.75M | 2.75M | 2.75M | 2.75M | | | | | |
|
Cash & Current Investments
|
2.49M | 2.94M | 1.78M | 38.94M | 38.63M | 39.20M | 38.97M | 39.26M | 39.26M | 38.81M | 38.55M | 38.20M | 37.90M | 37.65M | 37.05M | 24.58M | 24.75M | 17.85M | 9.92M | 7.66M | 3.87M | 15.82M | 69.18M | 58.73M | 59.49M | | 24.77M | 47.29M | | | | 32.18M | | | | 24.32M | 17.17M | 9.31M | 3.01M | 1.61M | 6.62M | 18.64M | 42.86M | 41.40M | 55.12M | 19.40M | 8.91M | 5.99M | 9.55M | 33.78M | 7.25M | 8.25M | 8.30M | 17.18M | 5.93M | 29.81M | 8.01M | 10.21M |
|
Receivables - Net
|
1.07M | | | 2.42M | | | | | | | | | | | | 0.20M | 0.09M | 0.09M | 0.29M | 0.53M | 0.36M | 0.37M | 0.70M | 1.05M | 1.14M | 1.78M | 1.49M | 1.13M | 1.27M | 1.36M | 0.88M | 1.05M | 1.14M | 1.37M | 1.60M | 2.01M | 2.00M | 4.61M | 1.91M | 2.17M | 2.64M | 2.25M | 1.80M | 1.98M | 1.87M | 7.38M | 3.09M | 4.34M | 4.38M | 4.41M | 4.73M | 6.35M | 7.38M | 6.42M | 5.79M | 4.68M | 5.61M | 5.58M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | 120.00M | | | | 100.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
1.07M | | | 2.42M | | | | | | | | | | | | 0.20M | 0.09M | 0.09M | 0.29M | 120.53M | 0.36M | 0.37M | 0.70M | 101.05M | 1.14M | 1.78M | 1.49M | 1.13M | 1.27M | 1.36M | 0.88M | 1.05M | 1.14M | 1.37M | 1.60M | 2.01M | 2.00M | 4.61M | 1.91M | 2.17M | 2.64M | 2.25M | 1.80M | 1.98M | 1.87M | 7.38M | 3.09M | 4.34M | 4.38M | 4.41M | 4.73M | 6.35M | 7.38M | 6.42M | 5.79M | 4.68M | 5.61M | 5.58M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | 0.16M | 0.11M | 0.07M | 0.14M | 0.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 1.47M | 1.16M | | | 0.06M | 0.03M | 0.04M | 0.02M | 0.07M | 0.05M | 0.03M | 0.02M | 0.04M | 0.06M | 0.05M | 0.03M | 0.02M | 0.29M | 1.17M | 0.52M | 0.03M | 0.17M | | 0.12M | 0.72M | | | | 0.24M | | | | | | | 0.54M | 1.16M | 1.15M | 1.10M | 1.73M | 1.58M | 1.37M | 1.19M | 1.11M | 1.29M | 1.89M | 1.76M | 1.90M | 2.09M | 1.86M | 1.61M | 2.14M | 1.05M | 1.09M | 0.54M |
|
Current Assets
|
| | | 40.08M | 39.79M | | | 39.32M | 39.08M | 38.85M | 38.57M | 38.27M | 37.95M | 37.68M | 37.07M | 26.05M | 25.88M | 18.91M | 11.51M | 9.03M | 5.58M | 18.31M | 71.50M | 71.07M | | | | | | | | | | | | | | | 6.67M | 6.91M | 12.83M | 24.76M | 47.43M | 45.96M | 58.84M | 28.47M | 10.36M | 8.88M | 13.07M | 37.20M | 11.87M | 13.94M | 14.79M | 25.21M | 20.25M | 75.94M | 21.19M | 16.33M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | 5.21M | 5.45M | 5.72M | 5.79M | 5.78M | 5.99M | 6.07M | 5.95M | 5.84M | 5.63M | 5.60M | 5.48M | 5.44M | 5.21M | 5.01M | 4.82M | 0.05M | 0.03M | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 13.00M | 13.00M | 11.79M | 10.64M | 10.43M | 9.95M | 9.65M | 9.35M | 9.04M | 8.74M | | 8.24M | 7.99M | | | | 6.99M | | | | | | | 3.49M | | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | | | | | | | | | | | | |
|
Goodwill
|
12.41M | 12.41M | 12.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 8.40M | 8.40M | 8.40M | 8.40M | 8.40M | 8.40M | 8.40M | 8.40M | 8.40M | 8.40M | 8.40M | | | | | | | | |
|
Intangibles
|
1.60M | 1.48M | 1.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.45M | 11.85M | 11.13M | 10.51M | 9.96M | 9.47M | 9.04M | 8.62M | 8.19M | 7.76M | 7.34M | 6.91M | 6.49M | 6.20M | 0.23M | 0.22M | | | | |
|
Goodwill & Intangibles
|
14.02M | 13.89M | 13.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.86M | 20.26M | 19.53M | 18.91M | 18.37M | 17.87M | 17.45M | 17.02M | 16.59M | 16.17M | 15.74M | 15.32M | 6.49M | 6.20M | 0.23M | 0.22M | | | | |
|
Long-Term Deferred Tax
|
| | | 183.00M | | | | | | | | | | | | | | | | 9.64M | 8.99M | 8.44M | 7.87M | 149.91M | 148.41M | | 145.86M | 150.50M | | | | 148.02M | | | | | | | 27.49M | 26.57M | 23.12M | 22.65M | 20.54M | 19.46M | 19.28M | 17.35M | 24.48M | 27.13M | 25.69M | 26.09M | 28.29M | 28.08M | 27.05M | 26.19M | 23.48M | 22.22M | 21.22M | 19.33M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | 0.00M | | 0.12M | 0.15M | 10.53M | 0.52M | 0.49M | 0.70M | 0.62M | 0.68M | 1.41M | | 2.11M | 1.90M | | | | 1.01M | | | | | | | 2.97M | 3.25M | 3.86M | 3.65M | 3.42M | 1.92M | 1.86M | 1.80M | 1.74M | 2.40M | 3.12M | 4.06M | 3.11M | 3.89M | 4.50M | 3.41M | 6.40M | 6.41M | 6.49M | 0.43M |
|
Non-Current Assets
|
| | | | 0.00M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 19.27M | 19.39M | 26.02M | 33.98M | 52.54M | 63.67M | 53.05M | 63.60M | 117.15M | | | | | | | | | | | | | | | 267.23M | 270.31M | 259.99M | 251.86M | 235.24M | 239.99M | 225.59M | 263.79M | 289.26M | 291.86M | 277.37M | 278.64M | 322.38M | 308.02M | 306.21M | 296.07M | 311.98M | 255.33M | 264.50M | 273.03M |
|
Assets
|
27.55M | 26.90M | 25.69M | 40.08M | 39.79M | 39.28M | 39.03M | 39.33M | 39.09M | 38.86M | 38.58M | 38.27M | 37.95M | 37.69M | 37.07M | 45.32M | 45.27M | 44.94M | 45.49M | 61.58M | 69.25M | 71.36M | 135.10M | 188.22M | 191.34M | | 184.28M | 180.49M | | | | 208.93M | | | | | | | 273.90M | 277.22M | 272.82M | 276.62M | 282.67M | 285.95M | 284.43M | 292.27M | 299.62M | 300.74M | 290.44M | 315.85M | 334.25M | 321.96M | 321.00M | 321.28M | 332.24M | 331.26M | 285.70M | 289.36M |
|
Accounts Payables
|
-0.24M | | | 1.83M | 0.29M | 0.05M | 0.10M | 0.20M | 0.09M | 0.09M | 0.08M | 0.19M | 0.09M | 0.41M | 0.14M | 0.09M | 0.17M | 0.14M | 0.35M | 0.36M | 0.81M | 1.56M | 0.69M | 0.86M | 1.54M | | 0.83M | 0.79M | | | | 0.68M | | | | | | | 3.65M | 4.04M | 3.08M | 4.49M | 5.09M | 4.86M | 2.78M | 4.75M | 3.90M | 1.83M | 3.00M | 2.77M | 3.94M | 4.38M | 3.31M | 2.87M | 2.81M | 2.04M | 2.10M | 2.87M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 0.05M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
-0.24M | | | 1.83M | 0.29M | 0.05M | 0.10M | 0.20M | 0.09M | 0.09M | 0.08M | 0.19M | 0.09M | 0.41M | 0.14M | 0.14M | 0.17M | 0.14M | 0.35M | 0.41M | 0.81M | 1.56M | 0.69M | 0.86M | 1.54M | | 0.83M | 0.79M | | | | 0.68M | | | | | | | 3.65M | 4.04M | 3.08M | 4.49M | 5.09M | 4.86M | 2.78M | 4.75M | 3.90M | 1.83M | 3.00M | 2.77M | 3.94M | 4.38M | 3.31M | 2.87M | 2.81M | 2.04M | 2.10M | 2.87M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 0.28M | 0.20M | | | 0.03M | 0.01M | 0.00M | | 0.01M | | | | 0.01M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
2.75M | 3.86M | 3.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.76M | 11.16M | | 0.01M | 0.01M | | | | 2.44M | 10.48M | | 22.00M | | | | | | | | |
|
Current Deferred Revenue
|
0.89M | | | -0.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 2.22M | 2.11M | 1.50M | 3.35M | 3.30M | |
|
Total Current Liabilities
|
| | | 0.28M | 0.50M | | | 0.23M | 0.09M | 0.09M | 0.08M | 0.19M | 0.09M | 0.41M | 0.14M | 0.09M | 0.17M | 0.14M | 0.35M | 0.36M | 0.81M | 1.56M | 0.69M | 0.86M | | | | | | | | | | | | | | | 15.41M | 15.20M | 3.08M | 4.50M | 5.09M | 4.86M | 2.78M | 4.75M | 6.35M | 12.31M | 3.00M | 24.77M | 3.94M | 4.38M | 5.53M | 4.98M | 5.57M | 6.72M | 6.68M | 2.87M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | 5.00M | 11.00M | 11.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.78M | 30.93M | 31.08M | 31.24M | 31.41M | 31.57M | 31.74M | 31.92M |
|
Minority Interest
|
| | | | | | | | | | | | | | | 7.00M | 7.00M | 6.35M | 5.73M | 5.61M | 5.36M | 5.20M | 5.03M | 4.87M | 4.70M | | 4.43M | 4.30M | | | | 3.76M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 1.32M | 1.28M | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 0.06M | | | | 1.00M | 0.75M | 0.63M | 0.61M | 0.29M | 0.25M | 0.32M | 0.54M | 0.42M | 0.59M | | 0.47M | 0.26M | | | | 0.19M | | | | | | | 1.08M | 1.04M | 0.84M | 0.78M | 1.80M | 1.76M | 1.59M | 1.54M | 2.15M | 11.20M | 11.20M | 11.20M | 1.96M | 1.86M | 1.57M | 1.62M | 0.34M | 0.31M | 0.52M | 0.36M |
|
Total Non-Current Liabilities
|
| | | 0.11M | 0.11M | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.06M | 0.06M | 0.07M | 0.07M | 0.13M | 0.21M | 0.19M | 0.70M | 5.37M | 11.81M | 12.56M | 0.69M | 0.86M | 1.54M | | 0.83M | 0.79M | | | | 0.68M | | | | | | | 32.31M | 32.10M | 13.74M | 15.17M | 13.62M | 13.39M | 11.31M | 13.28M | 17.55M | 15.15M | 5.36M | 27.08M | 51.98M | 40.20M | 36.60M | 36.23M | 43.21M | 38.29M | 38.71M | 34.80M |
|
Total Liabilities
|
| | | 0.39M | 0.61M | | | 0.32M | 0.18M | 0.18M | 0.17M | 0.25M | 0.15M | 0.48M | 0.20M | 1.13M | 0.96M | 0.83M | 1.31M | 5.66M | 12.06M | 12.88M | 1.23M | 1.28M | 2.13M | | 1.29M | 1.05M | | | | 0.87M | | | | -232.00M | -232.08M | -235.70M | 33.39M | 33.14M | 14.59M | 15.95M | 15.43M | 15.15M | 12.89M | 14.82M | 19.69M | 26.35M | 16.56M | 38.28M | 53.94M | 42.06M | 38.17M | 37.85M | 43.55M | 38.59M | 39.23M | 35.16M |
|
Total Debt
|
2.75M | 3.86M | 3.56M | | | | | | | | | | | | | | | | | 5.00M | 11.00M | 11.00M | | | | | | | | | | | | | | | | | 11.76M | 11.16M | | 0.01M | 0.01M | | | | 2.44M | 10.48M | | 22.00M | 30.78M | 30.93M | 31.08M | 31.24M | 31.41M | 31.57M | 31.74M | 31.92M |
|
Common Equity
|
| | | 4,320.51M | | | | 39.01M | | 38.68M | 38.41M | 38.02M | 37.80M | 37.21M | 36.87M | 44.19M | 44.31M | 44.11M | 44.18M | 55.92M | 57.20M | 58.48M | 133.87M | 186.93M | 189.21M | | 182.99M | 179.44M | | | | 208.06M | | | | 232.00M | 232.08M | 235.70M | 240.51M | 244.08M | 258.24M | 260.67M | 267.24M | 270.80M | 271.53M | 277.45M | 279.93M | 274.38M | 273.88M | 277.56M | 280.31M | 279.89M | 282.83M | 283.43M | 288.69M | 292.67M | 246.47M | 254.21M |
|
Shareholder's Equity
|
| | | 4,320.51M | 39.19M | | | 39.01M | 38.90M | 38.68M | 38.41M | 38.02M | 37.80M | 37.21M | 36.87M | 44.19M | 44.31M | 44.11M | 44.18M | 55.92M | 57.20M | 58.48M | 133.87M | 186.93M | 189.21M | | 182.99M | 179.44M | | | | 208.06M | | | | 232.00M | 232.08M | 235.70M | 240.51M | 244.08M | 258.24M | 260.67M | 267.24M | 270.80M | 271.53M | 277.45M | 279.93M | 274.38M | 273.88M | 277.56M | 280.31M | 279.89M | 282.83M | 283.43M | 288.69M | 292.67M | 246.47M | 254.21M |
|
Liabilities and Shareholders Equity
|
27.55M | 26.90M | 25.69M | 40.08M | 39.79M | 39.28M | 39.03M | 39.33M | 39.09M | 38.86M | 38.58M | 38.27M | 37.95M | 37.69M | 37.07M | 45.32M | 45.27M | 44.94M | 45.49M | 61.58M | 69.25M | 71.36M | 135.10M | 188.22M | 191.34M | | 184.28M | 180.49M | | | | 208.93M | | | | | | | 273.90M | 277.22M | 272.82M | 276.62M | 282.67M | 285.95M | 284.43M | 292.27M | 299.62M | 300.74M | 290.44M | 315.85M | 334.25M | 321.96M | 321.00M | 321.28M | 332.24M | 331.26M | 285.70M | 289.36M |
|
Retained Earnings
|
| | | -4280.86M | -4281.38M | | | -4281.57M | -4281.69M | -4281.94M | -4282.23M | -4282.63M | -4282.89M | -4283.56M | -4284.31M | -4284.06M | -4283.99M | -4283.61M | -4283.00M | -4271.19M | -4269.74M | -4268.34M | -4267.91M | -4250.43M | -4248.17M | | -4254.32M | -4257.80M | | | | -4228.91M | | | | | | | -4190.43M | -4187.04M | -4173.07M | -4170.82M | -4164.50M | -4161.02M | -4160.45M | -4153.84M | -4151.01M | -4156.05M | -4152.12M | -4147.65M | -4144.80M | -4144.33M | -4140.65M | -4137.19M | -4131.31M | -4126.77M | -4172.32M | -4163.54M |
|
Treasury Shares
|
| | | | | | | 0.40M | | | | 0.40M | 0.51M | 1.63M | 1.65M | 1.65M | 1.68M | 1.68M | 1.68M | 0.17M | 1.68M | 1.67M | 1.12M | 0.11M | 1.12M | | | 0.11M | | | | 53.00 | | 0.11M | 0.11M | -0.01M | -0.08M | -0.07M | -0.15M | | | | 0.02M | | | -0.03M | 0.07M | 0.03M | 0.27M | 0.06M | 0.38M | 0.06M | 0.05M | 0.19M | 0.79M | 0.05M | 0.06M | 0.09M |