|
Accumulated Depreciation
|
| | | -0.07M | | | | 0.09M | | | | 0.12M | | | | 0.14M | | | | | | | 0.22M | | | | 0.24M | | | | 0.14M | | | | 0.14M | | | | 0.15M | | | | 0.15M | | | | 0.16M | | | | 0.17M | | | | 0.19M | | | |
|
Loans - Loss Allowance
|
| | | | | | | 14.36M | | | | 4.70M | | | | 4.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
4.55M | 127.18M | 74.55M | 34.63M | 43.55M | 53.05M | 50.62M | 49.48M | 39.96M | 37.95M | 20.84M | 19.66M | 17.58M | 32.88M | 20.95M | 19.17M | 13.46M | 8.82M | 8.50M | 9.27M | 9.91M | 8.53M | 6.63M | 3.61M | 2.21M | 1.65M | 3.13M | 5.54M | 3.97M | 11.40M | 7.61M | 5.23M | 4.16M | 2.57M | 3.13M | 435.81M | 270.18M | 225.91M | 192.91M | 197.20M | 153.63M | 148.04M | 142.02M | 136.41M | 127.18M | 105.81M | 86.56M | 97.05M | 25.97M | 27.84M | 26.29M | 27.59M | 26.29M | 25.13M | 23.30M | 23.22M | 17.29M | 17.13M |
|
Receivables - Net
|
0.01M | 0.01M | | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | 0.05M | 0.02M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | 2.50M | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.01M | 0.01M | | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | 0.05M | 0.02M |
|
Prepaid Assets
|
| | | 0.09M | -0.22M | 7.49M | 10.02M | 10.46M | 12.64M | 5.27M | 8.77M | 14.96M | 14.96M | 0.60M | 0.48M | 0.36M | 0.78M | 0.89M | 0.76M | 0.92M | 0.83M | 0.71M | 0.59M | 0.87M | 0.79M | 0.69M | 0.59M | 0.87M | 0.86M | 0.79M | 0.72M | 0.60M | 0.45M | 0.32M | 0.24M | 0.63M | 0.57M | 0.40M | 2.90M | 2.90M | 2.90M | 2.90M | 0.20M | 0.66M | 0.51M | 0.37M | 0.22M | 0.61M | 0.48M | 0.44M | 0.28M | 0.37M | 0.30M | 0.27M | 0.12M | 0.40M | 0.26M | 0.22M |
|
Current Deferred Tax Assets
|
| | | 1.74M | 0.06M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
4.64M | 127.25M | 74.68M | 79.92M | 73.51M | 73.65M | 75.65M | 74.47M | 72.98M | 69.37M | 61.92M | 61.23M | 54.27M | 46.86M | 44.75M | 39.34M | 31.72M | 26.62M | 25.20M | 18.79M | 19.05M | 18.48M | 16.46M | 10.61M | 7.25M | 5.00M | 5.18M | 7.00M | 5.56M | 12.84M | 10.14M | 8.87M | 7.39M | 5.51M | 5.77M | 437.78M | 273.38M | 248.39M | 224.43M | 220.53M | 178.91M | 175.73M | 169.49M | 165.81M | 162.19M | 159.39M | 152.26M | 150.03M | 66.71M | 61.47M | 53.83M | 50.37M | 47.21M | 44.02M | 38.20M | 34.58M | 31.54M | 28.43M |
|
Property, Plant & Equipment (Net)
|
0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.03M | 0.06M | 0.06M | 0.07M | 0.06M | 0.07M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.07M | 0.06M | 0.07M | 0.06M | 0.07M | 0.06M | 0.06M | 0.07M |
|
Long-Term Investments
|
| | | 43.46M | 23.29M | 12.85M | 14.61M | 14.44M | 19.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.00M |
|
Intangibles
|
0.14M | 0.13M | 0.12M | 0.11M | 0.10M | -0.08M | -0.07M | 0.06M | 0.05M | 0.04M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.14M | 0.13M | 0.12M | 0.11M | 0.10M | -0.08M | -0.07M | 0.06M | 0.05M | 0.04M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | 2.60M | 3.38M | | 0.05M | 0.03M | 0.05M | 0.04M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | 8.72M | 8.54M | 8.75M | 9.05M | 16.25M | 16.85M | 17.75M | 15.95M | 17.01M | 16.64M | 17.12M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.09M | | | | | | | | | | | | | | | | 3.60M | 3.34M | 3.24M | 2.66M | 2.57M | 2.47M | 2.37M | 2.28M | 2.18M | 2.09M | 1.99M | 1.91M | 1.80M | 1.70M | 1.60M | 1.92M | 1.83M | 1.72M | 1.71M | 1.60M | 1.49M | 1.39M | 1.30M | 1.21M | 1.12M | 1.04M | 1.06M | 0.97M | 0.88M | 0.79M | 0.70M | 0.61M | 0.53M | 0.44M | 4.01M | 9.34M | 9.17M | 9.01M | 8.84M | 7.97M | 7.73M | 7.48M |
|
Non-Current Assets
|
0.17M | 0.15M | 2.74M | 1.78M | 0.17M | 0.16M | 0.13M | 0.16M | 0.15M | 0.16M | 0.15M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 3.65M | 3.38M | 3.29M | 2.71M | 2.60M | 2.51M | 2.41M | 2.30M | 2.20M | 2.10M | 2.00M | 1.91M | 1.81M | 1.71M | 1.61M | 1.93M | 1.84M | 1.73M | 1.73M | 10.34M | 10.04M | 10.15M | 10.36M | 17.47M | 17.99M | 18.80M | 17.02M | 17.99M | 17.53M | 17.93M | 0.71M | 0.62M | 0.53M | 2.44M | 6.58M | 11.90M | 11.74M | 11.57M | 11.40M | 10.54M | 10.29M | 9.55M |
|
Assets
|
4.80M | 127.40M | 77.42M | 81.69M | 73.69M | 73.80M | 75.78M | 74.63M | 73.13M | 69.53M | 62.07M | 61.31M | 54.34M | 46.93M | 44.81M | 39.40M | 35.37M | 30.01M | 28.49M | 21.49M | 21.65M | 20.99M | 18.87M | 12.91M | 9.45M | 7.10M | 7.17M | 8.91M | 7.37M | 14.55M | 11.75M | 10.80M | 9.23M | 7.24M | 7.50M | 448.12M | 283.42M | 258.55M | 234.79M | 238.00M | 196.90M | 194.54M | 186.52M | 183.80M | 179.72M | 177.32M | 152.97M | 150.66M | 67.25M | 63.91M | 60.41M | 62.27M | 58.95M | 55.59M | 49.61M | 45.11M | 41.82M | 37.98M |
|
Accounts Payables
|
-2.31M | 30.09M | 0.40M | 0.52M | 0.51M | 0.87M | 1.01M | 1.23M | 3.76M | 5.69M | 1.99M | 3.20M | 4.13M | 1.86M | 1.84M | 1.75M | 3.01M | 2.15M | 2.43M | 3.93M | 1.50M | 2.83M | 1.81M | 0.65M | 0.44M | 0.80M | 0.41M | 3.75M | 2.97M | 0.40M | 1.05M | 1.28M | 0.45M | 1.17M | 1.35M | 4.62M | 1.06M | 0.58M | 0.65M | 0.53M | 0.45M | 0.25M | 0.34M | 0.65M | 0.35M | 1.48M | 0.37M | 1.69M | 0.40M | 1.18M | 0.44M | 0.49M | 0.33M | 0.28M | 0.34M | 0.33M | 0.29M | 0.38M |
|
Dividends payables
|
| 23.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.43M | | | | | | | | | | |
|
Payables
|
-2.31M | 53.69M | 0.40M | 0.52M | 0.51M | 0.87M | 1.01M | 1.23M | 3.76M | 5.69M | 1.99M | 3.20M | 4.13M | 1.86M | 1.84M | 1.75M | 3.01M | 2.15M | 2.43M | 3.93M | 1.50M | 2.83M | 1.81M | 0.65M | 0.44M | 0.80M | 0.41M | 3.75M | 2.97M | 0.40M | 1.05M | 1.28M | 0.45M | 1.17M | 1.35M | 4.62M | 1.06M | 0.58M | 0.65M | 0.53M | 0.45M | 0.25M | 0.34M | 0.65M | 0.35M | 1.48M | 0.37M | 73.12M | 0.40M | 1.18M | 0.44M | 0.49M | 0.33M | 0.28M | 0.34M | 0.33M | 0.29M | 0.38M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | 0.88M | 1.52M | 0.15M | 0.19M | 0.21M | 2.17M | 0.20M | 0.22M | 0.25M | 0.28M | 0.22M | 0.26M | 0.29M | 0.29M | 0.22M | 0.29M | 0.30M | 0.22M | 0.27M | 0.31M | 0.32M | 0.27M | 0.33M | 0.33M | 0.37M | 0.31M | 0.36M | 0.39M | 0.41M | 0.32M | 0.32M | 0.35M | 0.38M | 0.26M | 0.33M | 0.35M | 0.38M |
|
Other Accumulated Expenses
|
1.50M | 6.00M | 3.80M | | 0.20M | 0.28M | | | | | | | | | | | | | | | | | | | | 0.14M | | | | | 0.14M | 0.17M | 0.14M | 0.14M | 0.19M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M | 0.02M | 0.00M | 0.06M | 0.05M | 0.06M | 0.05M | 0.05M | 0.04M | 0.02M | 0.01M | 0.50M | 6.21M | 6.33M | 6.47M | 6.60M | 1.29M | 1.30M | 1.31M |
|
Short term Debt
|
| | 32.94M | 14.36M | 14.89M | 16.88M | | 4.70M | 4.43M | 5.26M | 3.85M | 4.17M | 2.57M | 2.69M | 2.73M | 2.56M | 1.73M | 2.25M | 0.43M | | 0.02M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 37.44M | | | | 0.01M | | | | 0.01M | | | | -751.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| 34.00M | 7.20M | 7.36M | -13.72M | | | 0.43M | 0.43M | | | | | | | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.39M | 0.39M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | | | | 41.48M | 38.86M | 17.41M | | | | | 0.01M | 0.00M | | 0.00M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | 0.92M | 0.67M | 0.42M | 0.17M | 2.38M | 2.62M | 1.50M | 1.50M | 4.00M | 1.50M | 1.50M | 1.50M | 2.50M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | -1.74M | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 58.17M | 40.55M | 22.24M | 15.40M | 17.75M | 3.75M | 6.36M | 8.62M | 10.95M | 5.84M | 7.37M | 6.69M | 4.55M | 5.49M | 5.37M | 5.55M | 4.96M | 4.63M | 5.83M | 3.42M | 5.71M | 5.22M | 2.70M | 2.53M | 3.05M | 4.48M | 4.60M | 3.58M | 1.04M | 1.86M | 2.07M | 0.85M | 1.60M | 1.83M | 136.48M | 49.70M | 27.79M | 10.36M | 39.12M | 0.77M | 0.57M | 1.02M | 1.04M | 0.74M | 1.90M | 0.73M | 73.52M | 0.81M | 1.60M | 1.25M | 7.03M | 7.01M | 7.13M | 7.20M | 1.95M | 1.94M | 2.07M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | 1.00M | 1.12M | 0.75M | 2.88M | 2.50M | 2.12M | 1.75M | 1.38M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.14M | | | | | 0.04M | 0.03M | 0.02M | 0.00M | | | | | 0.05M | 0.03M | 0.02M | 0.00M | | | | | 3.15M | 3.06M | 3.13M | 2.96M | 2.79M | 6.80M | 6.71M | 6.62M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 5.48M | 4.60M | 3.58M | 1.04M | | | | | 1.83M | 136.48M | 49.70M | 27.79M | | | | | 1.02M | 1.04M | 0.74M | 1.90M | | | | | 1.25M | 7.03M | 7.01M | 7.13M | 7.20M | 1.95M | 1.94M | 2.07M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 7.72M | 4.83M | 4.28M | 4.42M | 5.62M | 4.74M | 3.72M | 1.19M | 1.86M | 2.07M | | | 1.87M | 136.51M | 49.72M | 27.79M | 10.36M | | | | 1.07M | 1.07M | 0.76M | 1.90M | 0.73M | 73.52M | 0.81M | 1.60M | 4.40M | 10.09M | 10.14M | 10.09M | 9.99M | 8.75M | 8.65M | 8.69M |
|
Total Debt
|
| | 32.94M | 14.36M | 14.89M | 16.88M | | 4.70M | 4.43M | 5.26M | 3.85M | 4.17M | 2.57M | 2.69M | 2.73M | 2.56M | 1.73M | 2.25M | 0.43M | | 0.02M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 59.45M | | 56.05M | 72.03M | 68.28M | 64.51M | 58.58M | 56.23M | 53.94M | 47.65M | 42.38M | 39.32M | 34.02M | 29.82M | 25.05M | 22.86M | 14.54M | 17.48M | 12.40M | 11.15M | 8.08M | 5.17M | 2.68M | 1.55M | 4.17M | 3.65M | 13.36M | 9.89M | 8.73M | 8.38M | 5.64M | 5.63M | 311.61M | 233.71M | 230.75M | 224.44M | 198.88M | 196.13M | 193.97M | 185.45M | 182.73M | 178.97M | 175.41M | 152.24M | 77.14M | 66.43M | 62.31M | 56.01M | 52.18M | 48.81M | 45.49M | 39.62M | 36.36M | 33.17M | 29.29M |
|
Shareholder's Equity
|
| 69.23M | 36.87M | 59.45M | 58.29M | 56.05M | 72.03M | 68.28M | 64.51M | 58.58M | 56.23M | 53.94M | 47.65M | 42.38M | 39.32M | 34.02M | 29.82M | 25.05M | 22.86M | 14.54M | 17.48M | 12.40M | 11.15M | 8.08M | 5.17M | 2.68M | 1.55M | 4.17M | 3.65M | 13.36M | 9.89M | 8.73M | 8.38M | 5.64M | 5.63M | 311.61M | 233.71M | 230.75M | 224.44M | 198.88M | 196.13M | 193.97M | 185.45M | 182.73M | 178.97M | 175.41M | 152.24M | 77.14M | 66.43M | 62.31M | 56.01M | 52.18M | 48.81M | 45.49M | 39.62M | 36.36M | 33.17M | 29.29M |
|
Liabilities and Shareholders Equity
|
4.80M | 127.40M | 77.42M | 81.69M | 73.69M | 73.80M | 75.78M | 74.63M | 73.13M | 69.53M | 62.07M | 61.31M | 54.34M | 46.93M | 44.81M | 39.40M | 35.37M | 30.01M | 28.49M | 21.49M | 21.65M | 20.99M | 18.87M | 12.91M | 9.45M | 7.10M | 7.17M | 8.91M | 7.37M | 14.55M | 11.75M | 10.80M | 9.23M | 7.24M | 7.50M | 448.12M | 283.42M | 258.55M | 234.79M | 238.00M | 196.90M | 194.54M | 186.52M | 183.80M | 179.72M | 177.32M | 152.97M | 150.66M | 67.25M | 63.91M | 60.41M | 62.27M | 58.95M | 55.59M | 49.61M | 45.11M | 41.82M | 37.98M |
|
Retained Earnings
|
| | -14.92M | -17.75M | -25.86M | -35.67M | -29.76M | -36.00M | -40.71M | -50.98M | -55.69M | -62.92M | -70.81M | -77.85M | -82.98M | -90.53M | -96.62M | -103.29M | -107.76M | -138.28M | -143.62M | -151.00M | -158.24M | -162.13M | -165.93M | -169.48M | -175.52M | -180.62M | -187.07M | -192.00M | -198.42M | -204.03M | -208.16M | -213.12M | -217.60M | 82.34M | 3.46M | -0.56M | -8.01M | -34.46M | -37.98M | -41.31M | -50.94M | -54.26M | -58.69M | -62.97M | -87.19M | -163.09M | -174.47M | -179.39M | -186.50M | -190.79M | -194.62M | -198.46M | -204.67M | -208.35M | -211.97M | -216.32M |
|
Treasury Shares
|
| | | | | | | | | | | 0.15M | 0.15M | 0.25M | 0.25M | 0.25M | | | | | | | 0.42M | | | | 0.47M | | | | 0.50M | | | | 0.50M | | | | 0.50M | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | 0.63M | | | |
|
Shares Outstanding
|
| | | 49.34M | | | | 50.62M | | | | 51.15M | | | | 51.24M | | | | | | | 58.14M | | | | 59.05M | 60.82M | 62.29M | 66.38M | 66.88M | 68.10M | 68.75M | 68.96M | 69.59M | 70.84M | 71.06M | 71.06M | 71.06M | | | | | | | | | | | | | | | | | | | |