|
Cash & Equivalents
|
74.35M | 97.59M | 82.93M | 75.07M | 75.07M | 60.61M | 49.26M | 39.94M | 40.77M | 46.65M | 99.18M | 96.97M | 112.84M | 144.89M | 73.04M |
|
Cash & Current Investments
|
74.35M | 97.59M | 82.93M | 75.07M | 75.07M | 60.61M | 49.26M | 39.94M | 40.77M | 46.65M | 99.18M | 96.97M | 112.84M | 144.89M | 73.04M |
|
Receivables - Net
|
31.93M | 32.53M | 15.59M | 23.61M | 25.48M | 22.02M | 15.60M | 16.39M | 27.00M | 35.87M | 25.73M | 25.18M | 22.38M | 29.44M | 31.53M |
|
Receivables - Other
|
| | | | | 2.36M | | | 2.92M | 2.12M | 2.36M | 1.67M | 2.24M | 2.29M | 4.52M |
|
Receivables
|
31.93M | 32.53M | 15.59M | 23.61M | 25.48M | 24.37M | 15.60M | 16.39M | 29.92M | 37.99M | 28.10M | 26.84M | 24.62M | 31.73M | 36.05M |
|
Inventory
|
10.92M | 15.71M | 0.81M | 0.48M | 0.64M | 2.69M | 2.21M | 2.00M | 2.04M | 3.89M | 1.18M | 6.94M | 9.77M | 4.59M | 5.17M |
|
Prepaid Assets
|
6.34M | 5.49M | 3.70M | 3.30M | 3.83M | 10.18M | 6.46M | 5.59M | 6.27M | 4.87M | 4.80M | 5.42M | 7.42M | 7.73M | 9.26M |
|
Current Assets
|
229.79M | 154.29M | 146.30M | 129.85M | 105.02M | 95.50M | 73.52M | 63.92M | 79.01M | 93.41M | 133.25M | 136.17M | 154.66M | 188.94M | 123.53M |
|
Property, Plant & Equipment (Net)
|
24.86M | 16.50M | 13.79M | 12.25M | 11.93M | 15.25M | 16.00M | 17.51M | 15.84M | 12.23M | 8.79M | 6.34M | 14.58M | 17.93M | 16.72M |
|
Goodwill
|
15.21M | 15.20M | 14.13M | 17.16M | 19.62M | 19.62M | 19.60M | 19.62M | 19.62M | 19.62M | 19.62M | 32.80M | 32.64M | 32.80M | 130.64M |
|
Intangibles
|
22.54M | 14.13M | 10.63M | 9.01M | 31.82M | 43.16M | 47.00M | 45.18M | 34.57M | 8.40M | 32.58M | 44.72M | 43.96M | 44.00M | 70.80M |
|
Goodwill & Intangibles
|
37.75M | 29.33M | 24.75M | 26.16M | 51.44M | 62.78M | 66.60M | 64.80M | 54.19M | 28.02M | 52.20M | 77.52M | 76.59M | 76.80M | 201.44M |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.44M | 0.76M | 1.80M | 2.66M | 2.79M | 67.37M | 66.52M |
|
Other Non-Current Assets
|
105.81M | 4.01M | 43.06M | 3.79M | 4.13M | 3.05M | 2.63M | 2.48M | 5.67M | 6.31M | 5.80M | 6.15M | 7.53M | 8.06M | 9.05M |
|
Non-Current Assets
|
82.61M | 49.84M | 51.20M | 61.04M | 76.51M | 89.66M | 93.78M | 93.28M | 84.58M | 61.15M | 56.62M | 77.99M | 88.38M | 36.31M | 33.83M |
|
Assets
|
312.40M | 204.14M | 197.50M | 190.90M | 181.53M | 185.16M | 167.31M | 157.21M | 163.59M | 154.56M | 189.87M | 214.16M | 243.04M | 350.43M | 434.37M |
|
Accounts Payables
|
17.85M | 24.94M | 9.86M | 11.07M | 16.59M | 7.76M | 8.70M | 8.40M | 4.72M | 13.40M | 6.35M | 9.77M | 9.42M | 9.42M | 12.39M |
|
Payables
|
17.85M | 24.94M | 9.86M | 11.07M | 16.59M | 7.76M | 8.70M | 8.40M | 4.72M | 13.40M | 6.35M | 9.77M | 9.42M | 9.42M | 12.39M |
|
Accumulated Expenses
|
14.59M | 23.98M | 12.84M | 14.23M | 10.00M | 12.98M | 8.33M | 9.24M | 14.41M | 9.03M | 11.39M | 10.55M | 13.71M | 19.52M | 22.32M |
|
Other Accumulated Expenses
|
| 2.57M | | | | | | | | | | | | | |
|
Current Leases
|
1.00M | 0.65M | 0.06M | 0.04M | 0.14M | 0.12M | 0.12M | 0.12M | 0.02M | 4.72M | 5.01M | 5.05M | 3.26M | 4.28M | 5.66M |
|
Current Taxes
|
0.27M | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
24.00M | 28.44M | 19.32M | 22.80M | 23.88M | 33.24M | 29.18M | 26.82M | 38.67M | 42.24M | 38.39M | 46.09M | 52.12M | 56.15M | 70.65M |
|
Curent Deferred Tax Liability
|
0.08M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
146.79M | 78.01M | 74.17M | 48.14M | 50.61M | 54.10M | 46.34M | 44.58M | 57.81M | 69.42M | 61.16M | 71.47M | 78.52M | 89.37M | 111.02M |
|
Capital Leases
|
0.91M | 0.99M | 0.09M | 0.34M | 0.19M | 0.33M | 0.24M | 0.18M | 0.04M | 0.03M | 0.01M | 0.00M | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | 24.00M |
|
Pension
|
| | | | | | | | 0.49M | 0.51M | 2.48M | 2.04M | 2.74M | 4.32M | |
|
Liabilities from Discontinued Operations
|
89.00M | | 32.10M | | 50.61M | 54.10M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
3.89M | 5.13M | 3.73M | 3.42M | 3.05M | 3.08M | 3.18M | 0.23M | 0.86M | 0.88M | 0.92M | 0.94M | 2.26M | 0.55M | 10.99M |
|
Operating Leases
|
| | | | | | | | | 10.62M | 8.60M | 5.65M | 13.48M | 19.61M | 17.30M |
|
Other Non-Current Liabilities
|
11.97M | 6.21M | 4.62M | 6.17M | 3.63M | 4.29M | 4.00M | 3.91M | 4.26M | 1.86M | 3.86M | 3.30M | 4.02M | 4.42M | 5.17M |
|
Total Non-Current Liabilities
|
-11.97M | -6.21M | -4.62M | -6.17M | -3.63M | -4.29M | -4.00M | -3.91M | -4.26M | -1.86M | -3.86M | -3.30M | -4.02M | -4.42M | -5.17M |
|
Total Debt
|
| | | | | | | | | | | | | | 24.00M |
|
Common Equity
|
148.10M | 114.44M | 113.86M | 132.87M | 124.19M | 123.47M | 113.67M | 108.43M | 100.62M | 71.76M | 79.88M | 97.34M | 109.31M | 236.48M | 265.89M |
|
Shareholder's Equity
|
148.10M | 114.44M | 113.86M | 132.87M | 124.19M | 123.47M | 113.67M | 108.43M | 100.62M | 71.76M | 79.88M | 97.34M | 109.31M | 236.48M | 265.89M |
|
Liabilities and Shareholders Equity
|
312.40M | 204.14M | 197.50M | 190.90M | 181.53M | 185.16M | 167.31M | 157.21M | 163.59M | 154.56M | 189.87M | 214.16M | 243.04M | 350.43M | 434.37M |
|
Treasury Shares
|
8.58M | 1.60M | 9.46M | 9.14M | 8.82M | 8.66M | 8.40M | 8.28M | 8.11M | 8.00M | 7.60M | -0.01M | -0.01M | -0.01M | 5.33M |
|
Retained Earnings
|
146.66M | 123.88M | 122.58M | 139.68M | 128.18M | 124.41M | 112.69M | 103.60M | 93.05M | 58.98M | 35.38M | 40.02M | 52.76M | 137.75M | 160.98M |
|
Preferred Shares
|
| | | | | | | | | | 35.46M | 35.46M | 35.46M | | |