|
Cash & Equivalents
|
23.14M | 17.53M | 7.74M | 11.51M | 7.93M | 6.39M | 37.89M | 32.23M | 30.92M | 21.47M | 25.18M | 11.74M | 10.41M | 8.59M | 9.27M | 5.47M | 4.47M | 7.60M | 13.74M | 28.44M | 26.37M | 26.82M | 30.69M | 34.76M | 32.18M | 31.91M | 18.58M | 20.67M | 15.42M | 15.15M | 17.08M | 12.19M | 16.73M | 25.03M | 30.93M | 42.23M | 47.34M | 72.14M | 78.75M | 79.81M | 80.82M | 75.82M | 66.43M | 68.03M | 58.77M | 52.53M | 45.36M | 35.23M | 28.48M | 48.66M | 13.52M | 6.34M | 6.96M | 7.03M |
|
Short-term Investments
|
| | 1.64M | 0.41M | 0.41M | 0.41M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 6.00M | 6.00M | 6.00M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
23.14M | 17.53M | 9.38M | 11.92M | 8.33M | 6.79M | 38.30M | 32.23M | 30.92M | 21.47M | 25.18M | 11.74M | 10.41M | 8.59M | 9.27M | 5.47M | 4.47M | 7.60M | 13.74M | 28.44M | 26.37M | 26.82M | 30.69M | 34.76M | 32.18M | 31.91M | 18.58M | 20.67M | 15.42M | 15.15M | 17.08M | 12.19M | 16.73M | 25.03M | 35.93M | 48.23M | 53.34M | 78.14M | 78.75M | 79.81M | 80.82M | 75.82M | 66.43M | 68.03M | 58.77M | 52.53M | 45.36M | 35.23M | 28.48M | 48.66M | 13.52M | 6.34M | 6.96M | 7.03M |
|
Receivables - Net
|
| | 11.03M | 6.69M | 6.03M | 19.48M | 12.94M | | | | 16.61M | 17.00M | 9.22M | 9.20M | 8.36M | 7.35M | 8.95M | 12.01M | 8.65M | 1.95M | 1.96M | 1.63M | 1.11M | 1.52M | 1.09M | 0.82M | 10.12M | 7.77M | 6.17M | 7.34M | 7.43M | 5.64M | 5.92M | 10.27M | 13.12M | 10.35M | 11.56M | 15.28M | 12.62M | 13.01M | 12.66M | 13.90M | 13.86M | 10.06M | 10.31M | 14.22M | 16.19M | 10.93M | 15.81M | 16.59M | 14.88M | 15.37M | 15.55M | 14.36M |
|
Receivables - Other
|
| | | 1.12M | 0.89M | 0.72M | 0.63M | | | | 1.44M | 1.46M | 1.67M | 2.19M | 1.92M | 0.79M | 0.44M | 1.38M | 1.93M | 1.75M | 1.87M | 2.80M | 3.25M | 3.23M | 3.52M | 4.10M | 4.28M | 4.22M | 4.19M | 4.38M | 4.25M | 3.04M | 3.48M | 3.63M | 3.45M | 8.84M | 3.66M | 8.96M | | 0.02M | 0.07M | | 0.07M | 0.07M | 0.07M | 0.09M | 4.90M | | | | 1.61M | 1.25M | | 0.69M |
|
Receivables
|
| | 11.03M | 7.82M | 6.93M | 20.20M | 13.57M | | | | 18.05M | 18.46M | 10.88M | 11.39M | 10.28M | 8.15M | 9.39M | 13.38M | 10.58M | 3.71M | 3.82M | 4.43M | 4.36M | 4.75M | 4.61M | 4.92M | 14.40M | 11.99M | 10.36M | 11.72M | 11.68M | 8.69M | 9.40M | 13.90M | 16.58M | 19.18M | 15.22M | 24.24M | 12.62M | 13.03M | 12.73M | 13.90M | 13.94M | 10.13M | 10.38M | 14.31M | 21.09M | 10.93M | 15.81M | 16.59M | 16.49M | 16.62M | 15.55M | 15.05M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3.28M | 3.25M | 3.22M | 3.33M | 3.45M | 3.36M | 3.56M | 3.85M | 3.73M | 3.88M | 4.17M | 4.32M | 4.60M | 4.24M | 4.71M | 5.50M | 6.79M | 7.44M | 7.65M | 8.52M | 9.15M | 9.91M | 10.35M | 10.75M | 11.18M | 11.74M | 11.68M | 11.72M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 21.79M | 18.05M | 17.80M | 16.92M | 15.46M | 13.60M | 16.08M | 10.42M | 9.88M | 8.04M | 8.16M | 5.57M | 7.85M | 10.28M | 12.11M | 15.26M | 17.83M | 20.23M | 23.04M | 18.55M | 19.69M | 21.68M | 22.65M | 18.49M | 19.31M | 21.75M | 20.78M | 15.74M |
|
Current Deferred Tax Assets
|
| | | 0.59M | 1.55M | 3.28M | 2.70M | | | | 6.15M | 4.67M | 6.83M | 2.40M | 2.14M | 0.70M | 1.25M | 1.05M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 2.89M | 0.65M | 0.96M | 0.92M | 0.68M | | | | 2.54M | 2.58M | 2.71M | 3.36M | 2.31M | 1.81M | 1.78M | 1.55M | 1.38M | 1.74M | 1.74M | 1.76M | 1.76M | 1.65M | 2.21M | 2.63M | 5.57M | 5.50M | 5.60M | 6.07M | 7.83M | 7.61M | 18.96M | 16.89M | 4.60M | 3.42M | 5.32M | 4.61M | 6.66M | 7.39M | 7.44M | 7.65M | 7.54M | 6.41M | 7.55M | 6.17M | 5.21M | 4.20M | 4.28M | 3.53M | 4.65M | 4.78M | 7.38M | 6.79M |
|
Current Assets
|
| | 25.29M | 21.08M | 17.88M | 31.30M | 55.35M | | | | 54.43M | 39.98M | 33.36M | 26.46M | 24.71M | 17.54M | 19.12M | 27.60M | 38.91M | 42.42M | 34.93M | 33.02M | 36.89M | 41.16M | 39.00M | 39.47M | 59.78M | 56.22M | 48.61M | 49.30M | 47.05M | 42.07M | 60.58M | 56.23M | 61.99M | 68.11M | 76.03M | 101.77M | 108.37M | 110.48M | 113.03M | 112.64M | 105.66M | 104.72M | 99.67M | 91.47M | 86.46M | 72.04M | 71.22M | 87.27M | 52.36M | 48.23M | 50.66M | 43.93M |
|
Property, Plant & Equipment (Net)
|
| | 44.61M | 5.52M | 5.98M | 5.72M | 5.80M | | | | 4.81M | 4.40M | 4.08M | 3.41M | 2.04M | 1.89M | 1.22M | 1.06M | 0.73M | 0.50M | 0.47M | 0.44M | 0.41M | 0.34M | 0.27M | 0.23M | 42.70M | 42.42M | 44.83M | 44.17M | 44.00M | 45.52M | 26.05M | 29.82M | 29.43M | 29.78M | 31.20M | 30.71M | 30.17M | 30.31M | 31.15M | 33.29M | 34.85M | 76.38M | 81.01M | 85.71M | 94.65M | 103.64M | 123.41M | 139.14M | 178.56M | 181.20M | 180.62M | 180.72M |
|
Long-Term Investments
|
| | -8.00M | 2.63M | 2.64M | 2.49M | 13.81M | -14.85M | -19.45M | -17.87M | -29.88M | -20.15M | -16.95M | -8.83M | 17.23M | 5.20M | 3.08M | 3.09M | 3.96M | 3.10M | 2.74M | 3.07M | 4.35M | 3.15M | 5.04M | 5.38M | 6.63M | 46.07M | 48.40M | 44.11M | 32.28M | 30.31M | 18.12M | 17.52M | 7.70M | 2.80M | 3.60M | 2.90M | 2.39M | 0.71M | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.81M | | | | 4.83M | 4.61M | 4.50M | 4.30M | 4.17M | 3.97M | 2.29M | 2.13M | 1.96M | 1.80M | 1.63M | 1.45M | 1.24M | 1.16M | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.81M | | | | 4.83M | 4.61M | 4.50M | 4.30M | 4.17M | 3.97M | 2.29M | 2.13M | 1.96M | 1.80M | 1.63M | 1.45M | 1.24M | 1.16M | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | 61.40M | 56.01M | 53.29M | 50.31M | 38.66M | 36.19M | 38.52M | 36.01M | 32.54M | 24.80M | 19.18M | 13.49M | 14.10M | 13.31M | 3.80M | 1.60M | 10.60M | 7.55M | 3.79M | 1.56M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 5.85M | 1.29M | 1.42M | 2.00M | -20.27M | | | | -22.52M | 9.97M | 10.68M | 10.98M | 10.98M | 10.36M | 6.70M | 8.80M | 2.30M | 1.73M | 1.71M | 2.29M | 1.50M | 2.01M | 2.04M | 2.07M | 7.99M | 14.50M | 16.55M | 18.36M | 20.33M | 19.99M | 13.88M | 31.21M | 29.99M | 31.58M | 32.28M | 33.40M | 36.87M | 28.91M | 29.57M | 29.53M | 30.65M | 41.78M | 44.22M | 44.63M | 45.60M | 45.32M | 45.24M | 44.84M | 44.73M | 45.77M | 44.79M | 44.83M |
|
Non-Current Assets
|
| | 50.46M | 11.12M | 11.98M | 12.82M | 18.17M | | | | 39.27M | 42.89M | 43.13M | 38.85M | 36.06M | 24.04M | 17.49M | 12.94M | 68.39M | 62.35M | 59.22M | 56.12M | 45.73M | 41.68M | 45.87M | 43.69M | 99.89M | 137.59M | 138.46M | 129.43M | 124.92M | 118.11M | -2.27M | 99.42M | 45.58M | 83.46M | 82.46M | 80.01M | 0.22M | 71.09M | 70.72M | 72.81M | 75.50M | 129.23M | 134.04M | 139.13M | 149.04M | 157.76M | 177.36M | 192.70M | 232.01M | 235.44M | 233.88M | 234.02M |
|
Assets
|
| | 75.75M | 32.20M | 29.86M | 44.12M | 73.52M | | | | 93.70M | 82.87M | 76.50M | 65.31M | 60.77M | 41.58M | 36.61M | 40.54M | 107.30M | 104.78M | 94.16M | 89.13M | 82.62M | 82.84M | 84.87M | 83.16M | 159.66M | 193.81M | 187.07M | 178.73M | 173.80M | 160.18M | 58.30M | 155.65M | 146.67M | 151.57M | 158.50M | 181.77M | 185.44M | 181.57M | 183.75M | 185.46M | 181.16M | 233.95M | 233.71M | 230.60M | 235.50M | 229.80M | 248.58M | 279.96M | 284.37M | 283.67M | 284.54M | 277.95M |
|
Accounts Payables
|
| | 21.20M | 2.13M | 4.91M | 6.91M | 5.19M | | | | 7.51M | 7.40M | 10.23M | 8.93M | 6.17M | 5.92M | 3.26M | 2.34M | 1.92M | 1.20M | 1.62M | 1.32M | 1.00M | 1.30M | 1.32M | 0.66M | 6.24M | 4.79M | 6.63M | 6.84M | 8.05M | 8.46M | 7.17M | 7.53M | 7.85M | 7.91M | 8.16M | 9.12M | 16.49M | 9.33M | 14.15M | 18.65M | 16.11M | 12.24M | 15.96M | 13.97M | 14.60M | 12.54M | 16.80M | 20.19M | 21.02M | 17.48M | 15.86M | 13.11M |
|
Notes Payables
|
| | 0.56M | | 0.57M | 0.57M | | | | | 1.48M | 1.50M | 1.61M | 1.67M | 12.68M | 10.92M | | | | | | | | | | | 24.07M | 24.17M | 24.02M | 24.07M | 23.93M | 24.19M | 25.58M | 24.36M | 18.44M | 9.91M | 4.37M | 1.03M | 1.01M | 0.96M | 1.24M | 1.18M | 1.13M | 1.61M | 1.59M | 1.99M | 2.65M | 2.54M | 2.42M | 2.32M | 1.62M | 1.57M | 1.43M | 1.10M |
|
Payables
|
| | 21.76M | 2.13M | 5.48M | 7.48M | 5.19M | | | | 8.99M | 8.90M | 11.84M | 10.60M | 18.85M | 16.84M | 3.26M | 2.34M | 1.92M | 1.20M | 1.62M | 1.32M | 1.00M | 1.30M | 1.32M | 0.66M | 30.30M | 28.95M | 30.66M | 30.91M | 31.98M | 32.65M | 32.76M | 31.89M | 26.29M | 17.82M | 12.54M | 10.16M | 17.50M | 10.29M | 15.38M | 19.83M | 17.24M | 13.86M | 17.56M | 15.96M | 17.26M | 15.07M | 19.21M | 22.52M | 22.64M | 19.05M | 17.29M | 14.22M |
|
Accumulated Expenses
|
| | 2.57M | 3.42M | 4.34M | 3.15M | 5.10M | | | | 5.16M | 5.03M | 7.33M | 6.86M | 5.80M | 5.37M | 3.41M | 2.76M | 2.12M | 0.98M | 1.14M | 1.30M | 1.38M | 0.76M | 1.54M | 1.97M | 8.28M | 3.78M | 3.45M | 3.89M | 3.02M | 2.05M | 3.16M | 4.11M | 3.26M | 2.21M | 2.66M | 4.50M | 6.48M | 3.96M | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 5.88M | 4.63M | 4.51M | 6.41M | 7.38M | | | | 6.74M | 6.81M | 8.54M | 8.81M | 7.39M | 6.32M | 11.47M | 12.45M | 10.71M | 4.59M | 8.21M | 4.48M | 4.49M | 3.21M | 1.10M | 0.63M | 2.14M | 7.09M | 5.55M | 4.29M | 4.31M | 4.28M | 3.38M | 4.10M | 13.00M | 14.89M | 11.96M | 9.87M | 5.12M | 4.55M | 5.20M | 5.36M | 6.64M | 6.19M | 6.38M | 6.06M | 5.79M | 6.89M | 7.39M | 7.67M | 8.18M | 7.74M | 10.35M | 9.65M |
|
Short term Debt
|
| | 3.00M | | | | | | | | | | | | 12.68M | 10.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.83M | 16.18M | 18.53M | 15.95M |
|
Current Deferred Revenue
|
| | 4.49M | 5.98M | 5.36M | 15.29M | 20.27M | | | | 22.52M | 19.59M | 16.04M | 16.13M | 9.71M | 5.86M | 5.11M | 4.73M | 4.95M | 4.20M | 1.88M | 1.86M | 1.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 49.40M | 18.74M | 21.87M | 36.10M | 42.56M | | | | 47.16M | 44.40M | 48.01M | 47.67M | 50.09M | 39.85M | 30.27M | 28.98M | 23.71M | 14.94M | 17.17M | 12.28M | 6.88M | 5.27M | 3.96M | 3.26M | 40.72M | 39.83M | 39.66M | 39.09M | 39.31M | 38.98M | 39.29M | 40.11M | 42.54M | 34.92M | 27.15M | 24.52M | 22.62M | 18.80M | 20.59M | 25.20M | 23.88M | 20.04M | 23.93M | 22.02M | 23.05M | 21.97M | 26.61M | 30.19M | 44.65M | 42.97M | 46.17M | 39.82M |
|
Non-Current Debt
|
| | 2.31M | | 2.02M | 1.88M | | | | | 14.43M | 13.66M | 13.72M | 14.02M | 13.51M | | | | | | | | | | | | 50.06M | 44.00M | 34.20M | 26.28M | 20.43M | 14.19M | 10.12M | 5.49M | 5.45M | 4.29M | 3.67M | 3.41M | 3.15M | 2.96M | 4.00M | 3.73M | 3.45M | 20.12M | 19.83M | 19.18M | 18.27M | 18.13M | 17.98M | 17.63M | 9.37M | 9.09M | 8.74M | 8.80M |
|
Non-Current Deffered Revenue
|
| | 0.88M | | 11.22M | 17.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.93M | | | | | | | | | | |
|
Minority Interest
|
| | 60.00M | | 60.00M | 60.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 3.31M | 4.28M | 4.37M | 4.44M | 4.45M | | | | 6.01M | 5.89M | 6.05M | 6.10M | 8.35M | 5.59M | 2.87M | 2.55M | 2.04M | 2.18M | 2.23M | 2.25M | 2.29M | 0.27M | 0.29M | 0.29M | 50.06M | 4.07M | 5.45M | 6.06M | 5.76M | 5.24M | 4.82M | 25.71M | 13.47M | 13.21M | 11.39M | 12.82M | 12.36M | 15.47M | 14.66M | 13.91M | 13.85M | 13.65M | 15.13M | 15.11M | 15.78M | 14.54M | 14.40M | 14.03M | 13.07M | 13.44M | 12.86M | 12.17M |
|
Total Non-Current Liabilities
|
| | 6.49M | 56.31M | 14.34M | 20.79M | 75.24M | | | | 88.39M | 83.06M | 85.04M | 81.85M | 77.40M | 56.05M | 44.23M | 38.28M | 29.09M | 17.31M | 18.25M | 12.28M | 6.88M | 5.27M | 3.96M | 3.26M | 41.66M | 83.82M | 73.86M | 65.37M | 55.28M | 53.16M | 49.41M | 45.59M | 6.45M | 39.21M | 30.82M | 27.93M | | 21.75M | 24.59M | 28.93M | 27.33M | 40.16M | 43.76M | 41.20M | 41.32M | 40.09M | 44.59M | 47.82M | 54.02M | 52.06M | 54.91M | 48.62M |
|
Total Liabilities
|
30.26M | 34.21M | 55.89M | 60.59M | 60.64M | 74.18M | 79.69M | | | | 94.40M | 88.96M | 91.09M | 87.95M | 85.75M | 61.64M | 47.10M | 40.83M | 31.13M | 19.49M | 20.48M | 14.52M | 9.16M | 5.54M | 4.25M | 3.55M | 91.72M | 87.89M | 79.31M | 71.43M | 65.51M | 58.40M | 54.23M | 71.30M | 61.46M | 52.42M | 42.21M | 40.75M | 38.13M | 37.22M | 39.25M | 42.83M | 41.19M | 53.81M | 58.90M | 56.31M | 57.10M | 54.63M | 58.98M | 61.85M | 67.09M | 65.50M | 67.77M | 60.79M |
|
Total Debt
|
| | 5.30M | | 2.02M | 1.88M | | | | | 14.43M | 13.66M | 13.72M | 14.02M | 26.19M | 10.92M | | | | | | | | | | | 50.06M | 44.00M | 34.20M | 26.28M | 20.43M | 14.19M | 10.12M | 5.49M | 5.45M | 4.29M | 3.67M | 3.41M | 3.15M | 2.96M | 4.00M | 3.73M | 3.45M | 20.12M | 19.83M | 19.18M | 18.27M | 18.13M | 17.98M | 17.63M | 23.20M | 25.27M | 27.27M | 24.75M |
|
Common Equity
|
-30.26M | -34.21M | -21.46M | -28.39M | -30.78M | -30.05M | -6.17M | | | | -0.70M | -6.09M | -14.60M | -22.65M | -24.98M | -20.06M | -10.49M | -0.29M | 76.17M | 85.28M | 73.68M | 74.61M | 73.45M | 77.31M | 80.62M | 79.60M | 67.95M | 105.92M | 107.76M | 107.30M | 108.29M | 101.78M | 54.70M | 84.35M | 85.21M | 99.15M | 116.28M | 141.03M | 147.30M | 144.35M | 144.50M | 142.62M | 139.98M | 161.21M | 174.81M | 174.29M | 178.40M | 175.16M | 189.60M | 218.12M | 217.28M | 218.17M | 216.77M | 217.15M |
|
Shareholder's Equity
|
-30.26M | -34.21M | -21.46M | -28.39M | -30.78M | -30.05M | -6.17M | | | | -0.70M | -6.09M | -14.60M | -22.65M | -24.98M | -20.06M | -10.49M | -0.29M | 76.17M | 85.28M | 73.68M | 74.61M | 73.45M | 77.31M | 80.62M | 79.60M | 67.95M | 105.92M | 107.76M | 107.30M | 108.29M | 101.78M | 54.70M | 84.35M | 85.21M | 99.15M | 116.28M | 141.03M | 147.30M | 144.35M | 144.50M | 142.62M | 139.98M | 161.21M | 174.81M | 174.29M | 178.40M | 175.16M | 189.60M | 218.12M | 217.28M | 218.17M | 216.77M | 217.15M |
|
Liabilities and Shareholders Equity
|
| | 75.75M | 32.20M | 29.86M | 44.12M | 73.52M | | | | 93.70M | 82.87M | 76.50M | 65.31M | 60.77M | 41.58M | 36.61M | 40.54M | 107.30M | 104.78M | 94.16M | 89.13M | 82.62M | 82.84M | 84.87M | 83.16M | 159.66M | 193.81M | 187.07M | 178.73M | 173.80M | 160.18M | 58.30M | 155.65M | 146.67M | 151.57M | 158.50M | 181.77M | 185.44M | 181.57M | 183.75M | 185.46M | 181.16M | 233.95M | 233.71M | 230.60M | 235.50M | 229.80M | 248.58M | 279.96M | 284.37M | 283.67M | 284.54M | 277.95M |
|
Treasury Shares
|
| | 0.25M | | 0.13M | 0.13M | 0.26M | | | | 0.21M | 0.22M | 0.24M | 0.24M | 0.17M | 0.24M | 0.27M | 0.27M | | 0.41M | 1.37M | 1.37M | 1.71M | 1.86M | 2.54M | 1.01M | 4.06M | 0.06M | 0.25M | 0.26M | 4.60M | 4.62M | 4.62M | 0.02M | 4.62M | 4.62M | 4.62M | 4.62M | 4.62M | 4.62M | 4.62M | 4.62M | 4.62M | 4.62M | 4.62M | | 4.62M | 4.62M | 4.62M | 4.62M | 4.62M | 4.62M | 4.62M | 4.62M |
|
Retained Earnings
|
| | -79.77M | -103.75M | -106.75M | -106.40M | -112.28M | | | | -110.89M | -117.02M | -129.47M | -138.12M | -141.03M | -136.65M | -128.79M | -119.18M | -43.35M | -34.66M | -28.25M | -22.46M | -15.48M | -4.87M | 10.43M | 10.90M | 12.91M | 51.50M | 54.95M | 54.24M | 57.34M | 50.85M | 27.04M | 32.01M | 32.45M | 46.19M | 62.78M | 87.03M | 92.86M | 89.83M | 89.50M | 87.12M | 83.95M | 76.28M | 70.43M | 68.25M | 71.54M | 68.12M | 66.16M | 67.77M | 66.43M | 66.64M | 64.50M | 63.85M |