|
Cash & Equivalents
|
14.54M | 2.31M | 3.41M | 11.75M | 9.62M | 77.97M | 72.54M | 66.22M | 60.92M | 54.65M | 119.05M | 11.17M | 57.74M | 176.97M | 115.84M | 41.20M | 143.48M | 78.27M | 49.41M | 52.65M | 53.94M | 72.39M | 34.71M | 52.73M | 53.79M | 31.03M | 30.77M | 29.03M |
|
Short-term Investments
|
| | | | | | | | | | 25.19M | 56.71M | 70.21M | 368.88M | 288.98M | 199.42M | 153.77M | 278.06M | 435.62M | 515.40M | 526.69M | 475.92M | 476.67M | 412.83M | 497.73M | 460.37M | 449.37M | 435.04M |
|
Cash & Current Investments
|
14.54M | 2.31M | 3.41M | 11.75M | 9.62M | 77.97M | 72.54M | 66.22M | 60.92M | 54.65M | 144.24M | 67.89M | 127.94M | 545.84M | 404.82M | 240.62M | 297.25M | 356.32M | 485.03M | 568.05M | 580.63M | 548.32M | 511.38M | 465.56M | 551.51M | 491.40M | 480.14M | 464.07M |
|
Receivables - Net
|
-0.03M | -0.33M | 0.50M | | | 0.06M | 0.51M | 0.06M | 0.02M | 2.97M | 0.41M | 0.45M | 0.41M | 12.53M | 14.82M | 20.55M | 66.38M | 88.20M | 54.28M | 44.88M | 29.00M | 19.86M | 20.02M | 2.20M | 23.74M | 22.18M | 35.92M | 25.87M |
|
Receivables - Other
|
| | | | | | | | | | | | | 12.50M | 0.50M | | 0.80M | 5.00M | | | 1.30M | | | | 2.30M | | | |
|
Receivables
|
-0.03M | -0.33M | 0.50M | | | 0.06M | 0.51M | 0.06M | 0.02M | 2.97M | 0.41M | 0.45M | 0.41M | 25.02M | 15.32M | 20.55M | 67.18M | 93.20M | 54.28M | 44.88M | 30.30M | 19.86M | 20.02M | 2.20M | 26.04M | 22.18M | 35.92M | 25.87M |
|
Prepaid Assets
|
0.10M | -0.09M | | | | 0.06M | 0.16M | 0.40M | 0.16M | 0.13M | 0.42M | 0.71M | 0.86M | 14.16M | 15.59M | 20.88M | 23.88M | 23.01M | 19.73M | 22.89M | 23.28M | 22.09M | 22.17M | 21.64M | 18.14M | 16.73M | 24.59M | 20.75M |
|
Current Assets
|
| 2.84M | | | | 78.09M | 73.21M | 66.68M | 61.10M | 57.75M | 145.07M | 69.72M | 129.88M | 591.17M | 480.97M | 329.63M | 424.37M | 505.97M | 585.94M | 668.00M | 675.34M | 629.98M | 593.56M | 571.18M | 635.60M | 574.85M | 568.92M | 589.60M |
|
Property, Plant & Equipment (Net)
|
-0.06M | -0.04M | | | | 0.31M | 0.34M | 0.57M | 0.74M | 0.90M | 1.38M | 1.80M | 2.29M | 22.30M | 23.13M | 24.18M | 28.24M | 28.41M | 38.85M | 51.04M | 59.18M | 66.69M | 68.00M | 68.03M | 66.12M | 63.54M | 63.87M | 62.40M |
|
Long-Term Investments
|
| | | | | | | | | | 22.63M | 91.28M | 69.63M | | | 16.58M | 31.26M | 31.26M | 31.12M | 31.12M | 54.38M | 54.21M | 64.21M | 64.21M | 64.21M | 43.56M | 43.78M | |
|
Intangibles
|
| 8.46M | | | | 10.63M | 8.90M | 9.06M | 8.96M | 11.57M | 9.51M | 9.69M | 9.62M | 15.55M | 16.38M | 16.68M | 16.49M | 16.71M | 17.94M | 18.09M | 18.50M | 18.24M | 18.71M | 18.74M | 18.66M | 18.85M | 18.78M | 17.92M |
|
Goodwill & Intangibles
|
-1.36M | -1.22M | | | | -1.16M | 8.90M | 9.06M | 8.96M | 11.57M | 9.51M | 9.69M | 9.62M | 15.55M | 16.38M | 16.68M | 16.49M | 16.71M | 17.94M | 18.09M | 18.50M | 18.24M | 18.71M | 18.74M | 18.66M | 18.85M | 18.78M | 17.92M |
|
Other Non-Current Assets
|
0.02M | 0.08M | | | | 8.91M | 8.95M | 9.12M | 9.02M | 0.06M | 32.20M | 101.04M | 79.31M | 10.42M | 4.35M | 33.45M | 0.65M | 0.61M | 0.61M | 0.61M | | | | 0.38M | 0.65M | 0.50M | 0.50M | 0.50M |
|
Non-Current Assets
|
| -2.84M | | | | 9.22M | 9.29M | 9.69M | 9.76M | 10.07M | 33.57M | 102.84M | 81.61M | 101.57M | 214.63M | 367.63M | 413.84M | 351.95M | 265.39M | 167.27M | 170.92M | 173.44M | 184.56M | 207.25M | 329.53M | 322.00M | 271.70M | 410.31M |
|
Assets
|
| | | | | 87.31M | 82.50M | 76.37M | 70.87M | 67.82M | 178.64M | 172.56M | 211.48M | 692.74M | 695.60M | 697.26M | 838.21M | 857.92M | 851.33M | 835.27M | 846.27M | 803.41M | 778.12M | 778.43M | 965.13M | 896.85M | 840.62M | 999.90M |
|
Accounts Payables
|
| | | | | 2.63M | 2.10M | 1.37M | 2.10M | 1.69M | 2.56M | 3.08M | 5.11M | 7.66M | 7.11M | 9.13M | 14.00M | 11.90M | 15.75M | 14.62M | 10.09M | 15.34M | 14.10M | 14.97M | 13.91M | 16.01M | 15.84M | 18.77M |
|
Payables
|
| | | | | 2.63M | 2.10M | 1.37M | 2.10M | 1.69M | 2.56M | 3.08M | 5.11M | 7.66M | 7.11M | 9.13M | 14.00M | 11.90M | 15.75M | 14.62M | 10.09M | 15.34M | 14.10M | 14.97M | 13.91M | 16.01M | 15.84M | 18.77M |
|
Accumulated Expenses
|
| | | | | 1.39M | 1.47M | 1.33M | 1.76M | 2.25M | 1.69M | 2.54M | 3.82M | 12.51M | 17.33M | 22.11M | 19.44M | 12.61M | 16.35M | 19.29M | 18.73M | 15.14M | 18.44M | 24.47M | 23.56M | 13.49M | 19.56M | 25.41M |
|
Other Accumulated Expenses
|
4.40M | 3.50M | | | | 3.40M | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 27.71M | 34.20M | 38.93M | 44.45M |
|
Current Leases
|
| 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.00M | | | | | 1.93M | 2.32M | 0.13M | | 0.94M | 7.65M | 20.55M | 4.71M | 4.47M | 4.23M | 4.38M | 3.44M | 2.08M | 1.26M | 2.18M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | 0.39M | | | | | 8.34M | 5.29M | | |
|
Current Deferred Revenue
|
| 1.95M | | | | 3.44M | 3.25M | 3.24M | 6.07M | 4.60M | 2.62M | 2.79M | 47.65M | 77.82M | 19.20M | 13.00M | 37.30M | 35.50M | 35.30M | 35.20M | 30.32M | 30.10M | 7.90M | 9.22M | | 34.09M | 36.47M | |
|
Total Current Liabilities
|
| 25.48M | | | | 7.48M | 6.83M | 5.95M | 9.93M | 6.20M | 6.88M | 8.41M | 56.58M | 99.93M | 45.96M | 44.32M | 70.74M | 60.94M | 75.04M | 90.03M | 63.84M | 65.06M | 44.63M | 53.04M | 73.92M | 71.08M | 75.59M | 90.81M |
|
Capital Leases
|
-0.01M | -0.01M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 161.77M | 150.90M | 140.83M | 128.34M |
|
Non-Current Deffered Revenue
|
| 5.67M | | | | 6.30M | 5.60M | 4.91M | 1.23M | 2.34M | 1.88M | 1.38M | 0.93M | | | | | | | | | | | | | | 104.08M | 94.11M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.34M | -0.34M | -1.78M | -2.94M |
|
Operating Leases
|
| | | | | | | | | | | | | 9.19M | 2.70M | 34.09M | 33.97M | 33.96M | 33.94M | 22.54M | 54.93M | 59.24M | 58.84M | 60.76M | 59.02M | 68.89M | 68.42M | 68.67M |
|
Other Non-Current Liabilities
|
| | 15.10M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | -15.10M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| 31.16M | | | | 13.78M | 12.43M | 10.85M | 11.16M | 8.53M | 9.34M | 10.49M | 58.17M | 109.12M | 48.66M | 78.40M | 104.71M | 94.90M | 108.98M | 112.57M | 118.77M | 119.83M | 99.25M | 109.42M | 303.05M | 297.12M | 291.90M | 293.98M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 189.48M | 185.10M | 179.76M | 172.79M |
|
Common Equity
|
-157.70M | -166.27M | | | | 73.53M | 70.06M | 65.52M | 59.71M | 59.29M | 169.30M | 162.07M | 153.31M | 583.61M | 646.94M | 618.86M | 733.50M | 763.02M | 742.34M | 722.70M | 727.50M | 683.58M | 678.88M | 669.01M | 662.09M | 600.07M | 550.50M | 708.86M |
|
Shareholder's Equity
|
-157.70M | -166.27M | | | | 73.53M | 70.06M | 65.52M | 59.71M | 59.29M | 169.30M | 162.07M | 153.31M | 583.61M | 646.94M | 618.86M | 733.50M | 763.02M | 742.34M | 722.70M | 727.50M | 683.58M | 678.88M | 669.01M | 662.09M | 600.07M | 550.50M | 708.86M |
|
Liabilities and Shareholders Equity
|
| | | | | 87.31M | 82.50M | 76.37M | 70.87M | 67.82M | 178.64M | 172.56M | 211.48M | 692.74M | 695.60M | 697.26M | 838.21M | 857.92M | 851.33M | 835.27M | 846.27M | 803.41M | 778.12M | 778.43M | 965.13M | 896.85M | 840.62M | 999.90M |
|
Retained Earnings
|
| -167.31M | | | | -227.57M | -231.32M | -236.37M | -242.64M | -243.99M | -250.44M | -259.31M | -269.34M | -368.22M | -315.97M | -356.17M | -283.10M | -259.51M | -293.49M | -326.24M | -338.29M | -399.05M | -421.00M | -445.27M | -471.42M | -544.86M | -612.20M | -658.48M |
|
Preferred Shares
|
| | | | | 13.36M | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | 0.48M | 0.47M | 0.49M | 0.83M | 1.40M | 1.38M | 1.36M | 1.23M | 1.73M | 1.73M | 1.69M | 1.49M | 1.71M | 1.78M | 1.75M |