|
Cash & Equivalents
|
20.74M | 18.33M | 36.36M | 29.61M | 82.16M | 82.55M | 65.73M | 18.61M | 18.46M | 88.29M | 51.98M | 35.78M | 9.86M | 28.98M | 21.96M | 28.57M | 28.87M | 51.81M | 19.24M | 10.67M | 17.91M | 18.94M | 21.19M | 8.58M | 11.94M | 5.93M | 17.36M |
|
Cash & Current Investments
|
20.74M | 18.33M | 36.36M | 29.61M | 82.16M | 82.55M | 65.73M | 18.61M | 18.46M | 88.29M | 51.98M | 35.78M | 9.86M | 28.98M | 21.96M | 28.57M | 28.87M | 51.81M | 19.24M | 10.67M | 17.91M | 18.94M | 21.19M | 8.58M | 11.94M | 5.93M | 17.36M |
|
Receivables
|
386.82M | 391.88M | 342.68M | 381.01M | 405.03M | 416.38M | 439.85M | 424.45M | 408.11M | 462.94M | 484.40M | 477.58M | 565.67M | 538.20M | 494.88M | 629.76M | 613.52M | 516.90M | 475.58M | 461.38M | 419.80M | 391.22M | 291.38M | 282.10M | 232.19M | 223.75M | 206.95M |
|
Securities
|
| | | | 3.49M | 0.24M | 1.21M | 1.29M | 6.25M | 8.00M | 4.44M | 1.31M | 0.51M | | | 0.15M | 0.15M | 1.20M | 7.05M | 4.96M | 0.81M | 1.13M | 1.13M | 0.96M | 1.11M | 1.19M | 1.45M |
|
Loans - Net
|
| | | 378.61M | 402.97M | 414.45M | 437.98M | 107.26M | 406.07M | 459.32M | 480.46M | 469.67M | 558.02M | 533.84M | 490.18M | 626.49M | | 68.74M | 68.74M | 456.47M | 415.26M | 384.35M | 283.11M | 274.65M | 225.45M | 198.17M | 203.49M |
|
Long-Term Investments
|
| | | | | | | 36.26M | 50.51M | 53.06M | 49.91M | 69.71M | 91.66M | 91.90M | 57.10M | 62.50M | 53.57M | 10.15M | 10.15M | 37.17M | 42.53M | 70.66M | 80.80M | 106.82M | 108.13M | 107.17M | 106.49M |
|
Intangibles
|
| | | 12.85M | 12.29M | 11.73M | 10.31M | 9.79M | 9.27M | 8.75M | 8.23M | 7.45M | 6.15M | 4.84M | 3.53M | 2.57M | 6.61M | 14.07M | 12.69M | 9.87M | 8.53M | 7.57M | 6.61M | 5.64M | 5.08M | 3.84M | 2.09M |
|
Goodwill & Intangibles
|
| | | 12.85M | 12.29M | 11.73M | 10.31M | 9.79M | 9.27M | 8.75M | 8.23M | 7.45M | 6.15M | 4.84M | 3.53M | 2.57M | 6.61M | 14.07M | 12.69M | 9.87M | 8.53M | 7.57M | 6.61M | 5.64M | 5.08M | 3.84M | 2.09M |
|
Other Non-Current Assets
|
| | 22.53M | 18.54M | 16.26M | 18.46M | 26.02M | 12.15M | 7.10M | 12.83M | 10.20M | 7.41M | 8.06M | 7.42M | 5.52M | 4.63M | 4.61M | 3.20M | 5.42M | 8.81M | 4.10M | 4.62M | 3.71M | 5.89M | 5.43M | 27.04M | 5.96M |
|
Assets
|
| | | 527.34M | 604.49M | 614.23M | 628.96M | 588.48M | 585.80M | 730.26M | 714.25M | 693.54M | 772.60M | 753.31M | 672.57M | 813.34M | 858.48M | 132.09M | 132.09M | 670.74M | 640.19M | 634.38M | 546.77M | 542.82M | 495.23M | 459.35M | 398.10M |
|
Accounts Payables
|
| 1.90M | | 1.75M | 2.56M | 2.27M | 2.95M | 3.97M | 1.82M | 1.62M | 1.91M | 2.40M | 3.50M | 3.10M | 2.95M | 1.45M | 3.90M | 3.82M | 2.09M | 2.41M | 1.65M | 1.73M | 1.45M | 2.19M | 1.68M | 3.93M | 2.71M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | 36.56M | | | | | | | | |
|
Dividends payables
|
| | | | 0.00M | | 0.00M | | 0.00M | | 0.00M | | 0.00M | | 0.00M | | | | | | | | | | | | |
|
Payables
|
| 1.90M | | 1.75M | 2.57M | 2.27M | 2.96M | 3.97M | 1.83M | 1.62M | 1.92M | 2.40M | 3.50M | 3.10M | 2.95M | 1.45M | 3.90M | 3.82M | 38.65M | 2.41M | 1.65M | 1.73M | 1.45M | 2.19M | 1.68M | 3.93M | 2.71M |
|
Accumulated Expenses
|
| | | 1.08M | 0.93M | 1.15M | 1.19M | 1.19M | 1.21M | 2.24M | 1.95M | 1.88M | 1.45M | 1.37M | 0.67M | 1.06M | 1.48M | 1.75M | 2.05M | 1.58M | 1.41M | 1.77M | 1.26M | 1.35M | 1.32M | 1.30M | 1.06M |
|
Current Deferred Revenue
|
| | | 0.62M | 0.59M | 0.33M | 0.65M | 0.68M | 0.39M | 0.69M | 0.42M | 0.45M | 0.36M | 0.37M | 0.37M | 0.38M | 0.38M | 0.76M | 0.72M | 0.31M | 0.46M | 0.22M | 0.13M | 0.13M | 0.33M | 0.28M | 0.15M |
|
Mortgages
|
| | | 103.19M | 67.67M | 78.25M | 89.23M | 71.58M | 71.61M | 115.02M | 106.19M | 42.23M | 58.59M | 43.77M | 36.95M | 12.68M | 13.21M | 13.79M | | | 15.14M | 15.14M | 15.14M | 18.18M | 18.85M | 19.80M | 18.18M |
|
Non-Current Debt
|
| | | 44.75M | 34.93M | 44.75M | 103.45M | 105.25M | 104.24M | 104.93M | 91.63M | 91.94M | 82.01M | 82.17M | 82.33M | 313.60M | 124.74M | 117.43M | 117.90M | 290.53M | 258.75M | 264.45M | 193.03M | 205.72M | 165.69M | 138.65M | 122.10M |
|
Operating Leases
|
| | | 16.11M | 16.11M | 16.11M | 16.11M | 16.11M | 16.10M | 27.40M | 27.40M | 27.39M | 27.39M | 27.39M | 27.38M | 27.38M | 27.37M | 27.37M | 27.37M | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 1.68M | 1.91M | 1.08M | 0.85M | 0.43M | 0.42M | 0.98M | 1.23M | 4.29M | 3.49M | 2.07M | 1.07M | 17.12M | 0.74M | 16.19M | 11.02M | 13.64M | 16.52M | 14.40M | 9.16M | 14.11M | 15.49M | 14.22M | 9.71M |
|
Total Non-Current Liabilities
|
| | | 278.12M | 287.73M | 303.92M | 320.77M | 284.72M | 284.47M | 432.91M | 421.28M | 415.41M | 499.92M | 484.55M | 415.43M | 474.33M | 544.71M | 514.36M | 478.33M | 415.44M | 393.18M | 401.36M | 331.43M | 342.98M | 299.79M | 276.60M | 228.68M |
|
Total Liabilities
|
| | | 279.80M | 289.64M | 305.00M | 321.62M | 285.15M | 284.89M | 433.89M | 422.51M | 419.70M | 503.41M | 486.62M | 416.49M | 491.45M | 545.45M | 530.56M | 489.35M | 429.09M | 409.71M | 415.76M | 340.59M | 357.09M | 315.29M | 290.82M | 238.38M |
|
Total Debt
|
| | | 44.75M | 34.93M | 44.75M | 103.45M | 105.25M | 104.24M | 104.93M | 91.63M | 91.94M | 82.01M | 82.17M | 82.33M | 313.60M | 124.74M | 117.43M | 117.90M | 290.53M | 258.75M | 264.45M | 193.03M | 205.72M | 165.69M | 138.65M | 122.10M |
|
Common Equity
|
| | | 247.54M | 314.85M | 309.23M | 307.33M | 303.33M | 300.90M | 296.37M | 291.74M | 273.84M | 269.19M | 266.70M | 256.08M | 321.88M | 313.03M | 289.14M | 267.02M | 241.65M | 230.49M | 218.62M | 206.17M | 185.73M | 179.94M | 168.53M | 159.72M |
|
Shareholder's Equity
|
| | | 247.54M | 314.85M | 309.23M | 307.33M | 303.33M | 300.90M | 296.37M | 291.74M | 273.84M | 269.19M | 266.70M | 256.08M | 321.88M | 313.03M | 289.14M | 267.02M | 241.65M | 230.49M | 218.62M | 206.17M | 185.73M | 179.94M | 168.53M | 159.72M |
|
Liabilities and Shareholders Equity
|
| | | 527.34M | 604.49M | 614.23M | 628.96M | 588.48M | 585.80M | 730.26M | 714.25M | 693.54M | 772.60M | 753.31M | 672.57M | 813.34M | 858.48M | 132.09M | 132.09M | 670.74M | 640.19M | 634.38M | 546.77M | 542.82M | 495.23M | 459.35M | 398.10M |
|
Retained Earnings
|
| | | -54.46M | -62.72M | -64.53M | -66.43M | -70.44M | -72.86M | -77.40M | -82.02M | -99.92M | -104.58M | -107.07M | -117.69M | -122.94M | -131.66M | -155.55M | -177.68M | -203.05M | -213.88M | -226.07M | -238.53M | -258.81M | -264.75M | -276.25M | -285.32M |
|
Preferred Shares
|
| | | | | | | | | | | 0.12M | | | | 0.12M | | | | | | | | | | | |
|
Treasury Shares
|
| | 0.21M | | | 0.21M | | 0.21M | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
14.91M | 14.91M | 0.21M | 15.13M | 19.70M | 19.49M | 19.49M | 19.49M | 19.49M | 19.49M | 19.49M | 19.49M | 19.49M | 19.49M | 19.49M | 24.34M | 24.34M | | | | | | | | | | |