|
Assets
|
120.27M | 130.54M | 205.25M | 234.72M | 323.31M | 391.19M | 409.79M | 644.49M | 542.67M | 476.65M | 487.54M | 602.63M | 553.59M | 489.49M | 598.23M | 836.23M |
|
Cash & Equivalents
|
66.15M | 83.29M | 156.52M | 175.14M | 272.21M | 333.69M | 160.91M | 167.20M | 122.11M | 164.32M | 167.36M | 366.67M | 350.47M | 173.95M | 197.03M | 145.26M |
|
Short-term Investments
|
5.00M | 1.24M | 1.24M | | | | 114.10M | 355.80M | 311.91M | 132.21M | 160.50M | 90.06M | 90.03M | 151.51M | 109.49M | 153.13M |
|
Cash & Current Investments
|
71.16M | 84.53M | 157.77M | 175.14M | 272.21M | 333.69M | 275.01M | 522.99M | 434.01M | 296.53M | 327.86M | 456.73M | 440.50M | 325.46M | 306.52M | 298.39M |
|
Receivables - Net
|
5.50M | 13.10M | 16.05M | 24.88M | 23.69M | 27.33M | 64.19M | 54.84M | 26.29M | 36.17M | 37.19M | 28.71M | 26.98M | 50.13M | 47.33M | 175.81M |
|
Receivables - Other
|
12.93M | 1.44M | 2.78M | 1.18M | 0.53M | 0.46M | 4.08M | 3.19M | 13.85M | 58.36M | 33.38M | 26.64M | 4.90M | 24.78M | 48.19M | 28.43M |
|
Receivables
|
18.43M | 14.54M | 18.83M | 26.06M | 24.21M | 27.79M | 68.26M | 58.03M | 40.13M | 94.53M | 70.57M | 55.35M | 31.88M | 74.91M | 95.52M | 204.24M |
|
Raw Materials
|
| | | | | | | | | | | | 0.74M | 11.90M | 9.98M | 0.32M |
|
Current Deferred Tax Assets
|
1.02M | 0.09M | 0.86M | 1.30M | 0.18M | | -1.10M | | | | | | | | | |
|
Prepaid Assets
|
2.06M | 0.52M | 4.53M | 1.61M | 1.75M | 1.09M | 7.34M | 6.93M | 10.88M | 25.29M | 23.32M | 34.15M | 34.90M | 38.33M | 39.26M | 51.92M |
|
Current Assets
|
95.23M | 106.04M | 180.58M | 204.11M | 298.56M | 364.35M | 350.61M | 587.95M | 485.03M | 416.35M | 421.75M | 546.22M | 507.28M | 438.70M | 547.18M | 781.30M |
|
Construction in Progress
|
1.54M | 1.48M | 1.47M | 5.31M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 1.48M | 2.76M | 9.47M | 4.18M | 6.52M | 12.31M | 13.11M | 15.30M | 19.78M | 22.54M | 20.36M | 10.46M | 10.43M | 11.02M | 14.46M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 151.51M | 215.37M | 379.87M |
|
Goodwill
|
18.48M | 18.48M | 18.48M | 18.48M | 18.48M | 18.48M | 37.41M | 34.91M | 34.33M | 32.84M | 27.94M | 27.94M | 28.03M | 28.03M | 28.03M | 28.03M |
|
Intangibles
|
3.26M | 2.91M | 2.57M | 2.33M | 3.82M | 3.82M | 11.85M | 8.18M | 7.15M | 6.14M | 5.00M | 4.10M | 3.32M | 2.61M | 2.22M | 1.83M |
|
Goodwill & Intangibles
|
21.73M | 21.38M | 21.05M | 20.81M | 22.30M | 22.30M | 49.26M | 43.09M | 41.48M | 38.98M | 32.94M | 32.04M | 31.36M | 30.64M | 30.25M | 29.86M |
|
Long-Term Deferred Tax
|
| 1.00M | 1.53M | 0.34M | 0.11M | | | 0.24M | 0.44M | 1.26M | 7.89M | 0.25M | 0.46M | 3.69M | 2.26M | 0.55M |
|
Other Non-Current Assets
|
0.10M | 0.01M | | | | | 0.12M | 0.09M | 0.43M | 0.29M | | | | | | |
|
Non-Current Assets
|
25.04M | 24.50M | 24.68M | 30.62M | 24.75M | 26.84M | 59.18M | 56.54M | 57.64M | 60.30M | 65.78M | 56.41M | 46.30M | 50.78M | 51.05M | 54.93M |
|
Accounts Payables
|
17.08M | 8.55M | 29.52M | 32.70M | 22.59M | 37.69M | 46.40M | 101.94M | 100.24M | 39.87M | 35.44M | 53.30M | 41.82M | 56.38M | 39.48M | 97.30M |
|
Payables
|
17.08M | 8.55M | 29.52M | 32.70M | 22.59M | 37.69M | 46.40M | 101.94M | 100.24M | 39.87M | 35.44M | 53.30M | 41.82M | 56.38M | 39.48M | 97.30M |
|
Accumulated Expenses
|
9.61M | 13.04M | 6.75M | 9.49M | 7.91M | 15.98M | 35.45M | 39.54M | 35.36M | 33.10M | 35.91M | 50.75M | 53.31M | 49.87M | 81.72M | 83.32M |
|
Other Accumulated Expenses
|
-2.62M | | | | | | | | | | | | 13.41M | 12.57M | 8.65M | 19.22M |
|
Short term Debt
|
1.83M | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | 47.66M | 8.35M | 72.69M | 172.04M | 127.89M | 96.26M | 181.05M | 299.24M |
|
Curent Deferred Tax Liability
|
| | | | | 0.20M | | | | | | | | | | |
|
Total Current Liabilities
|
31.87M | 32.87M | 104.28M | 115.55M | 165.24M | 215.43M | 187.71M | 350.72M | 183.26M | 81.32M | 144.03M | 276.09M | 223.03M | 202.50M | 302.26M | 479.86M |
|
Minority Interest
|
| | -0.30M | -1.75M | 1.47M | -10.52M | 3.34M | 0.94M | 0.04M | -0.20M | 1.78M | 1.74M | -0.80M | | | |
|
Liabilities from Discontinued Operations
|
1.47M | 1.36M | | 0.00M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.01M | 0.29M | 0.81M | 0.22M | 1.20M | 1.28M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 2.21M | | | | | |
|
Other Non-Current Liabilities
|
0.61M | 0.60M | 0.59M | 0.01M | | | | | | 0.96M | 2.48M | 4.13M | 4.96M | | | |
|
Total Non-Current Liabilities
|
31.29M | 32.30M | 103.70M | 115.55M | | | | | | 81.32M | 144.03M | 276.09M | 4.96M | 6.09M | 5.03M | 4.51M |
|
Total Liabilities
|
31.91M | 32.90M | 104.29M | 115.56M | 165.53M | 216.24M | 187.94M | 351.92M | 184.54M | 82.28M | 146.51M | 280.22M | 227.99M | 208.59M | 307.29M | 484.37M |
|
Total Debt
|
1.83M | | | | | | | | | | | | | | | |
|
Common Equity
|
88.37M | 97.64M | 100.96M | 119.17M | 157.78M | 174.95M | 221.85M | 292.57M | 358.13M | 394.37M | 341.03M | 322.41M | 325.60M | 280.90M | 290.94M | 351.86M |
|
Shareholder's Equity
|
88.37M | 97.64M | 100.96M | 119.17M | 157.78M | 174.95M | 221.85M | 292.57M | 358.13M | 394.37M | 341.03M | 322.41M | 325.60M | 280.90M | 290.94M | 351.86M |
|
Liabilities and Shareholders Equity
|
120.27M | 130.54M | 205.25M | 234.72M | 323.31M | 391.19M | 409.79M | 644.49M | 542.67M | 476.65M | 487.54M | 602.63M | 553.59M | 489.49M | 598.23M | 836.23M |
|
Treasury Shares
|
-0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | 0.04M | 0.07M | 0.12M | 0.53M | 1.86M | 2.59M | 2.19M |
|
Retained Earnings
|
-1.30M | 6.48M | 8.94M | 23.85M | 53.34M | 73.61M | 99.58M | 154.65M | 211.11M | 247.62M | 189.31M | 166.11M | 188.69M | 207.83M | 225.51M | 292.70M |