|
Accumulated Depreciation
|
| | | 0.22M | | | | 0.24M | | | | 0.14M | | | | 0.14M | | | | 0.15M | | | | 0.15M | | | | 0.16M | | | | 0.17M | | | | 0.19M | | | |
|
Cash & Equivalents
|
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 | 0.00M | 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 | 0.00M | 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
|
0.92M | 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 Assets
|
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)
|
0.04M | 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
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.00M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | 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
|
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
|
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
|
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
|
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
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.43M | | | | | | | | | | |
|
Payables
|
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
|
| | | | | | 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
|
| 0.02M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
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
|
2.62M | 1.50M | 1.50M | 4.00M | 1.50M | 1.50M | 1.50M | 2.50M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
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
|
1.12M | 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
|
| | | 7.72M | | | | 5.48M | 4.60M | 3.58M | 1.04M | 1.86M | 2.07M | | | 1.83M | 136.48M | 49.70M | 27.79M | 10.36M | | | | 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 |
|
Total Liabilities
|
6.95M | 4.17M | 8.59M | 7.72M | 4.83M | 4.28M | 4.42M | 5.62M | 4.74M | 3.72M | 1.19M | 1.86M | 2.07M | 0.85M | 1.60M | 1.87M | 136.51M | 49.72M | 27.79M | 10.36M | 39.12M | 0.77M | 0.57M | 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
|
| 0.02M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
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
|
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
|
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
|
-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
|
| | | 0.42M | | | | 0.47M | | | | 0.50M | | | | 0.50M | | | | 0.50M | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | 0.63M | | | |
|
Shares Outstanding
|
| | | 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 | | | | | | | | | | | | | | | | | | | |