|
Cash & Equivalents
|
0.04M | | 1.17M | 0.79M | 17.51M | 0.14M | 0.15M | 0.10M | 29.32M | 19.61M | 41.81M | 61.85M | 130.19M | 171.72M | 197.24M | 151.38M | 147.19M | 87.69M | 34.64M | 3.15M | 5.87M | 2.64M | 4.29M | 9.79M | 4.70M | | 5.75M | 5.27M |
|
Cash & Current Investments
|
0.04M | | 1.17M | 0.79M | 17.51M | 0.14M | 0.15M | 0.10M | 29.32M | 19.61M | 41.81M | 61.85M | 130.19M | 171.72M | 197.24M | 151.38M | 147.19M | 87.69M | 34.64M | 3.15M | 5.87M | 2.64M | 4.29M | 9.79M | 4.70M | | 5.75M | 5.27M |
|
Receivables - Net
|
| | | | 51.87M | | | | 50.22M | 48.51M | 51.01M | 43.76M | 29.35M | 42.89M | 43.90M | 39.22M | 28.27M | 36.27M | 31.89M | 29.72M | 31.24M | 30.06M | 37.27M | 33.74M | 34.65M | 39.87M | 44.53M | 43.61M |
|
Receivables - Other
|
11.48M | 1.50M | 1.50M | 1.50M | 7.92M | 1.50M | 1.50M | 1.50M | 20.43M | 24.48M | 19.98M | 14.91M | 2.50M | 14.17M | 12.26M | 7.58M | 7.28M | 11.66M | 4.27M | 7.01M | 6.47M | 6.13M | 6.00M | 6.00M | 6.17M | 3.69M | 5.41M | 4.94M |
|
Receivables
|
| | | | 59.79M | | | | 70.65M | 73.00M | 70.99M | 58.67M | 31.85M | 57.07M | 56.15M | 46.80M | 35.55M | 47.93M | 36.16M | 36.73M | 37.71M | 36.19M | 43.27M | 39.74M | 40.81M | 43.56M | 49.94M | 48.55M |
|
Inventory
|
55.64M | | | | 94.96M | | | | 85.19M | 99.30M | 110.44M | 80.11M | 81.76M | 80.30M | 74.33M | 107.15M | 117.49M | 146.41M | 198.02M | 200.81M | 177.77M | 203.65M | 221.37M | 263.73M | 224.83M | | 257.51M | 255.50M |
|
Prepaid Assets
|
| 0.15M | 0.16M | 0.12M | 5.12M | 0.10M | 0.07M | 0.04M | 7.56M | 10.72M | 10.74M | 9.41M | 15.95M | 16.23M | 20.99M | 24.38M | 27.59M | 29.01M | 35.69M | 35.80M | 35.76M | 37.56M | 17.62M | 18.18M | 11.06M | | 11.84M | 11.36M |
|
Current Assets
|
0.04M | 1.43M | 1.43M | 0.98M | 141.79M | 0.27M | 0.31M | 0.23M | 178.96M | 183.75M | 216.49M | 199.69M | 271.53M | 314.35M | 339.66M | 325.60M | 333.56M | 326.42M | 312.34M | 286.13M | 264.77M | 288.37M | 295.83M | 339.74M | 284.03M | | 326.50M | 322.98M |
|
Property, Plant & Equipment (Net)
|
| | | | 7.46M | | | | 7.84M | 7.77M | 7.68M | 7.40M | 7.35M | 8.49M | 10.05M | 11.96M | 12.64M | 13.48M | 22.89M | 25.09M | 27.69M | 30.39M | 32.68M | 32.71M | 36.33M | | 41.63M | 31.49M |
|
Long-Term Investments
|
| 174.77M | 175.41M | 176.21M | 176.63M | 177.05M | 177.07M | 177.05M | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
0.44M | | | | 13.86M | 6.00M | | | 19.86M | 19.86M | 19.86M | 19.86M | 19.86M | 19.86M | 19.86M | 19.86M | 19.86M | 19.86M | 19.86M | 19.86M | 19.86M | 19.86M | 19.86M | 19.86M | 19.86M | | 19.86M | 19.86M |
|
Intangibles
|
| | | | 20.38M | | | | 28.36M | 27.84M | 27.31M | 26.77M | 26.24M | 25.71M | 25.18M | 24.65M | 24.11M | 23.59M | 23.06M | 22.52M | 21.99M | 21.46M | 21.47M | 20.96M | 20.53M | | 19.44M | 18.89M |
|
Goodwill & Intangibles
|
0.44M | | | | 34.23M | 6.00M | | | 48.22M | 47.70M | 47.17M | 46.63M | 46.10M | 45.57M | 45.04M | 44.51M | 43.97M | 43.45M | 42.92M | 42.38M | 41.85M | 41.32M | 41.33M | 40.83M | 40.39M | | 39.30M | 38.75M |
|
Long-Term Deferred Tax
|
| | | | 4.75M | | | | 5.71M | 5.99M | 5.99M | 6.70M | 10.01M | 10.79M | 12.33M | 12.85M | 11.29M | 11.21M | 13.02M | 13.62M | 12.20M | 12.91M | 12.03M | 11.74M | 10.17M | | 9.16M | 8.43M |
|
Other Non-Current Assets
|
| | | | 1.03M | | | | 0.37M | 1.27M | 1.23M | 1.11M | 1.00M | 0.89M | 0.77M | 0.66M | 0.63M | 0.56M | 0.55M | 1.59M | 1.51M | 1.42M | 1.34M | 1.30M | 1.30M | | 1.22M | 1.12M |
|
Non-Current Assets
|
0.38M | 174.77M | 175.41M | 176.21M | 153.59M | 177.05M | 177.07M | 388.90M | 142.91M | 216.70M | 204.18M | 240.29M | 126.81M | 217.23M | 191.92M | 205.98M | 87.90M | 227.52M | 241.59M | 267.77M | 96.01M | 283.32M | 302.87M | 261.72M | 144.57M | | 320.17M | 323.30M |
|
Assets
|
0.42M | 176.19M | 176.84M | 177.19M | 343.98M | 177.32M | 177.38M | 389.13M | 389.13M | 400.44M | 420.67M | 439.99M | 487.49M | 531.58M | 531.58M | 531.58M | 531.58M | 553.94M | 553.94M | 553.90M | 553.94M | 571.69M | 598.69M | 601.46M | 604.72M | | 646.67M | 646.28M |
|
Accounts Payables
|
451.00 | | | | 17.03M | 0.45M | 0.57M | 0.68M | 16.36M | 19.22M | 16.39M | 16.31M | 19.97M | 20.17M | 22.18M | 22.05M | 21.13M | 35.15M | 26.09M | 38.95M | 29.90M | 26.28M | 29.39M | 34.87M | 34.18M | | 35.01M | 31.13M |
|
Notes Payables
|
0.15M | | | | | | 0.15M | 0.15M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.15M | | | | 17.03M | 0.45M | 0.72M | 0.83M | 16.36M | 19.22M | 16.39M | 16.31M | 19.97M | 20.17M | 22.18M | 22.05M | 21.13M | 35.15M | 26.09M | 38.95M | 29.90M | 26.28M | 29.39M | 34.87M | 34.18M | | 35.01M | 31.13M |
|
Accumulated Expenses
|
0.24M | 0.05M | 0.12M | 0.36M | 9.63M | | | | 8.58M | | | | 8.42M | 6.81M | 6.82M | 7.83M | 8.84M | 5.37M | 5.55M | 3.92M | 5.48M | 5.72M | 6.36M | 6.22M | 7.40M | | 10.07M | 6.77M |
|
Other Accumulated Expenses
|
| | | | 1.08M | | | | 1.70M | | | | 1.40M | 1.98M | 1.72M | 1.71M | 1.69M | 1.69M | 1.56M | 1.82M | 2.02M | 1.85M | 1.82M | 2.17M | 2.32M | | 2.27M | 2.37M |
|
Short term Debt
|
| | | | 3.35M | | | | | | | | | | | | | | | 0.63M | 1.28M | 1.03M | 0.09M | 0.19M | 0.60M | | 0.82M | 0.99M |
|
Current Leases
|
| | | | | | | | | | | | | | | | 4.43M | | 4.59M | 4.58M | 4.59M | 4.40M | 4.24M | 4.06M | 4.36M | | 4.56M | 4.32M |
|
Current Taxes
|
| 0.10M | | | | | | | 1.32M | 1.33M | 2.34M | 0.30M | 3.44M | 8.42M | 7.54M | 1.24M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | 7.71M | | | | 2.60M | 0.82M | 2.29M | 2.96M | 2.90M | 2.32M | 7.21M | 3.52M | 1.40M | 2.70M | 3.07M | 2.39M | 3.00M | 2.01M | 2.29M | 0.85M | 1.80M | | 1.63M | 0.91M |
|
Total Current Liabilities
|
0.39M | 0.15M | 0.12M | 0.36M | 41.19M | 0.45M | 0.72M | 0.83M | 31.68M | 31.05M | 33.45M | 44.00M | 67.91M | 63.57M | 50.18M | 44.76M | 52.84M | 56.92M | 62.91M | 56.92M | 45.71M | 40.25M | 43.01M | 47.11M | 74.97M | | 84.38M | 73.23M |
|
Capital Leases
|
| | | | 4.18M | | | | 1.15M | 2.48M | 2.97M | 2.52M | 2.05M | 0.60M | | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.10M | 0.10M | 0.77M | 1.54M | 2.99M | | 2.63M | 3.20M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | 36.28M | 55.50M | | | | | | |
|
Non-Current Deffered Revenue
|
0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.23M | | | | | | | | | | | | 1.11M | 1.11M | 1.11M | 1.30M | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 28.28M | | 26.39M | 25.24M | 24.38M | 23.40M | 23.32M | 22.30M | 30.57M | | 28.12M | 26.97M |
|
Other Non-Current Liabilities
|
| 171.04M | 171.72M | 171.83M | 4.62M | 171.86M | 171.66M | 171.46M | 3.66M | 3.74M | 3.98M | 3.99M | 3.40M | 2.32M | 1.88M | 1.62M | 0.67M | 0.07M | 0.07M | 0.15M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | | 0.21M | 0.42M |
|
Total Non-Current Liabilities
|
-277.35M | 0.15M | 0.12M | 0.36M | 45.38M | -289.59M | 0.72M | -84.16M | 34.01M | 34.95M | 38.24M | 50.44M | 75.20M | 70.65M | 55.27M | 52.22M | 85.93M | 89.60M | 101.60M | 102.49M | 108.86M | 119.65M | 148.84M | 149.88M | 149.05M | | 230.55M | 228.77M |
|
Total Liabilities
|
-277.35M | 171.19M | 171.84M | 172.19M | 50.00M | -117.73M | 172.38M | 87.30M | 37.67M | 38.69M | 42.22M | 54.43M | 78.61M | 72.97M | 57.16M | 53.84M | 86.60M | 89.67M | 101.67M | 102.64M | 108.92M | 119.71M | 148.90M | 149.93M | 149.10M | | 230.76M | 229.19M |
|
Total Debt
|
| | | | 3.35M | | | | | | | | | | | | | | | 0.63M | 37.56M | 56.53M | 0.09M | 0.19M | 0.60M | | 0.82M | 0.99M |
|
Common Equity
|
277.77M | 5.00M | 5.00M | 5.00M | 293.99M | 295.05M | 5.00M | 301.83M | 351.45M | 361.75M | 378.45M | 385.56M | 408.88M | 429.99M | 460.58M | 455.92M | 444.98M | 447.65M | 448.26M | 451.26M | 445.01M | 451.98M | 449.80M | 451.52M | 455.62M | | 415.91M | 417.08M |
|
Shareholder's Equity
|
277.77M | 5.00M | 5.00M | 5.00M | 293.99M | 295.05M | 5.00M | 301.83M | 351.45M | 361.75M | 378.45M | 385.56M | 408.88M | 429.99M | 460.58M | 455.92M | 444.98M | 447.65M | 448.26M | 451.26M | 445.01M | 451.98M | 449.80M | 451.52M | 455.62M | | 415.91M | 417.08M |
|
Liabilities and Shareholders Equity
|
0.42M | 176.19M | 176.84M | 177.19M | 343.98M | 177.32M | 177.38M | 389.13M | 389.13M | 400.44M | 420.67M | 439.99M | 487.49M | 531.58M | 531.58M | 531.58M | 531.58M | 553.94M | 553.94M | 553.90M | 553.94M | 571.69M | 598.69M | 601.46M | 604.72M | | 646.67M | 646.28M |
|
Retained Earnings
|
34.55M | 0.36M | 1.04M | 1.15M | 0.70M | 1.18M | 0.98M | 0.77M | 58.86M | 68.88M | 85.42M | 83.79M | 94.97M | 112.20M | 138.65M | 129.64M | 138.83M | 138.84M | 136.15M | 136.00M | 133.27M | 139.55M | 135.91M | 136.42M | 139.12M | | 142.42M | 142.30M |
|
Treasury Shares
|
| | | | | | | | | 1.63M | 1.70M | 1.70M | 1.67M | 1.70M | 1.91M | 1,913.08M | 1.50M | 1.36M | 1.58M | 1.58M | 0.53M | 0.44M | 1.40M | 1.39M | 1.38M | 1.32M | 1.09M | 2.48M |