|
Accumulated Depreciation
|
2.79M | 2.64M | 2.86M | 3.06M | 3.24M | 3.42M | 3.58M | 3.75M | 3.89M | 4.03M | 4.17M | 4.29M | 4.45M | 4.60M | 4.73M | 4.92M | 5.15M | 5.16M | 5.16M | 5.39M | 5.41M | 5.42M | 5.43M |
|
Cash & Equivalents
|
7.50M | 5.71M | 5.26M | 3.71M | 8.66M | 3.81M | 2.87M | 0.90M | 2.55M | 1.35M | 1.30M | 1.90M | 1.36M | 2.07M | 1.25M | 1.43M | 0.41M | 2.60M | 1.16M | 1.07M | 0.38M | 1.31M | 1.38M |
|
Prepaid Assets
|
1.41M | 1.31M | 1.17M | 1.49M | 1.35M | 1.26M | 0.60M | 0.51M | 0.54M | 0.56M | 0.51M | 0.65M | 0.63M | 0.58M | 0.53M | 0.79M | 0.62M | 0.34M | 0.23M | 0.54M | 0.47M | 0.33M | 0.21M |
|
Current Assets
|
21.61M | 19.07M | 14.65M | 11.36M | 12.67M | 16.21M | 17.06M | 15.20M | 14.84M | 16.49M | 30.68M | 29.52M | 27.16M | 24.99M | 22.57M | 21.11M | 19.73M | 17.69M | 15.92M | 14.07M | 11.70M | 10.39M | 8.22M |
|
Property, Plant & Equipment (Net)
|
3.48M | 3.26M | 3.04M | 9.34M | 2.65M | 2.50M | 2.33M | 8.79M | 8.64M | 8.53M | 8.40M | 8.21M | 8.04M | 7.89M | 7.75M | 7.55M | 7.33M | 7.36M | 7.39M | 5.63M | 5.66M | 5.65M | 5.63M |
|
Long-Term Investments
|
12.48M | 11.85M | 8.06M | 6.16M | 2.65M | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
7.13M | 7.00M | 6.16M | 5.41M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 2.47M | 2.47M | 2.47M | 2.47M | 2.42M | 2.32M | 2.15M | 2.15M |
|
Goodwill & Intangibles
|
7.13M | 7.00M | 6.16M | 5.41M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 3.87M | 2.47M | 2.47M | 2.47M | 2.47M | 2.42M | 2.32M | 2.15M | 2.15M |
|
Long-Term Deferred Tax
|
4.11M | 3.89M | 2.57M | 1.92M | 0.73M | 0.63M | 0.44M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 6.50M | 6.50M | 6.50M | 6.50M | 6.50M | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
26.10M | 25.53M | 23.15M | 14.75M | 13.76M | 13.50M | 13.15M | 12.67M | 12.51M | 12.40M | 12.27M | 12.09M | 11.91M | 11.77M | 11.63M | 10.03M | 9.80M | 9.83M | 9.86M | 8.06M | 8.05M | 7.92M | 7.89M |
|
Assets
|
47.71M | 44.60M | 37.80M | 26.11M | 26.42M | 29.71M | 30.21M | 27.87M | 27.35M | 28.89M | 42.95M | 41.61M | 39.07M | 36.75M | 34.20M | 31.14M | 29.53M | 27.52M | 25.78M | 22.13M | 19.75M | 18.32M | 16.11M |
|
Accounts Payables
|
0.72M | 0.41M | 0.52M | 0.46M | 0.54M | 0.11M | 0.18M | 0.12M | 0.15M | 0.08M | 0.12M | 0.25M | 0.16M | 0.15M | 0.48M | 0.83M | 0.33M | 0.11M | 0.22M | 0.20M | 0.29M | 0.09M | 0.19M |
|
Payables
|
0.72M | 0.41M | 0.52M | 0.46M | 0.54M | 0.11M | 0.18M | 0.12M | 0.15M | 0.08M | 0.12M | 0.25M | 0.16M | 0.15M | 0.48M | 0.83M | 0.33M | 0.11M | 0.22M | 0.20M | 0.29M | 0.09M | 0.19M |
|
Accumulated Expenses
|
0.54M | 0.54M | 0.47M | 0.37M | 0.61M | 0.60M | 0.49M | 0.69M | 0.69M | 0.45M | 0.48M | 0.48M | 0.66M | 0.88M | 0.72M | 0.99M | 0.53M | 0.40M | 0.49M | 0.43M | 0.48M | 0.51M | 0.60M |
|
Other Accumulated Expenses
|
| | | | 0.28M | | | | | | | 0.35M | 0.34M | 0.32M | 0.26M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M |
|
Curent Deferred Tax Liability
|
4.11M | 3.89M | 2.57M | 1.92M | 0.73M | 0.63M | 0.44M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
5.37M | 4.84M | 3.57M | 0.83M | 1.88M | 1.34M | 1.11M | 0.80M | 0.84M | 0.53M | 0.60M | 1.08M | 1.16M | 1.35M | 1.46M | 2.06M | 1.10M | 0.75M | 0.95M | 0.87M | 1.01M | 0.84M | 1.04M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | 1.39M | 1.39M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 0.16M | 0.13M | 0.11M |
|
Total Non-Current Liabilities
|
0.92M | 0.92M | 0.92M | 0.92M | | | | | | | | | | | | | | | | | 0.06M | 1.43M | 1.41M |
|
Total Liabilities
|
5.37M | 4.84M | 3.57M | 0.83M | 1.88M | 1.34M | 1.11M | 0.80M | 0.84M | 0.53M | 0.60M | 1.08M | 1.16M | 1.35M | 1.46M | 2.06M | 1.10M | 0.75M | 0.95M | 0.87M | 1.07M | 2.27M | 2.44M |
|
Common Equity
|
42.34M | 39.76M | 34.23M | 25.28M | 24.54M | 28.36M | 29.10M | 27.07M | 26.51M | 28.36M | 42.35M | 40.52M | 37.92M | 35.40M | 32.74M | 29.08M | 28.43M | 26.77M | 24.83M | 21.25M | 18.67M | 16.05M | 13.66M |
|
Shareholder's Equity
|
42.34M | 39.76M | 34.23M | 25.28M | 24.54M | 28.36M | 29.10M | 27.07M | 26.51M | 28.36M | 42.35M | 40.52M | 37.92M | 35.40M | 32.74M | 29.08M | 28.43M | 26.77M | 24.83M | 21.25M | 18.67M | 16.05M | 13.66M |
|
Liabilities and Shareholders Equity
|
47.71M | 44.60M | 37.80M | 26.11M | 26.42M | 29.71M | 30.21M | 27.87M | 27.35M | 28.89M | 42.95M | 41.61M | 39.07M | 36.75M | 34.20M | 31.14M | 29.53M | 27.52M | 25.78M | 22.13M | 19.75M | 18.32M | 16.11M |
|
Retained Earnings
|
-395.02M | -397.94M | -402.85M | -412.81M | -413.76M | -410.17M | -409.63M | -411.80M | -412.51M | -410.88M | -412.96M | -414.93M | -417.78M | -420.46M | -423.12M | -426.97M | -427.92M | -429.84M | -431.90M | -435.68M | -438.34M | -441.38M | -443.88M |
|
Treasury Shares
|
2.59M | 2.59M | 4.39M | 3.69M | 3.69M | 3.69M | 4.20M | 4.09M | 4.55M | 4.55M | 2.67M | 2.67M | 2.41M | 2.41M | 1.57M | 1.57M | 1.66M | 1.66M | 1.00M | 1.00M | 0.66M | 2.01M | 1.49M |
|
Shares Outstanding
|
82.28M | 82.28M | 82.28M | 82.39M | 82.39M | 82.39M | 82.88M | 82.88M | 82.90M | 82.90M | | | | | | | | | | | | | |