|
Cash & Equivalents
|
42.11M | 59.40M | 34.74M | 20.79M | 61.03M | 54.43M | 58.73M | 36.81M | 61.39M | 52.26M | 64.83M | 64.94M | 68.60M | 70.17M | 76.89M |
|
Cash & Current Investments
|
42.11M | 59.40M | 34.74M | 20.79M | 61.03M | 54.43M | 58.73M | 36.81M | 61.39M | 52.26M | 64.83M | 64.94M | 68.60M | 70.17M | 76.89M |
|
Receivables - Net
|
42.74M | 34.75M | 39.22M | 44.35M | 39.24M | 45.47M | 36.15M | 44.36M | 48.92M | 48.54M | 44.68M | 45.36M | 46.47M | 41.61M | 62.47M |
|
Receivables - Other
|
1.90M | | | | | | | | | | | | | | |
|
Receivables
|
44.64M | 34.75M | 39.22M | 44.35M | 39.24M | 45.47M | 36.15M | 44.36M | 48.92M | 48.54M | 44.68M | 45.36M | 46.47M | 41.61M | 62.47M |
|
Inventory
|
3.41M | 25.40M | 13.47M | 11.71M | 8.93M | 6.62M | 5.48M | 7.49M | 9.48M | 12.26M | 14.27M | 13.70M | 16.23M | 18.82M | 42.71M |
|
Prepaid Assets
|
15.69M | 15.91M | 17.06M | 17.41M | 14.87M | 12.84M | 12.19M | 14.84M | 5.32M | 3.63M | 2.72M | 8.27M | 6.55M | 2.95M | 2.90M |
|
Current Assets
|
103.95M | 135.46M | 104.49M | 94.25M | 124.07M | 119.35M | 112.55M | 103.50M | 125.11M | 116.69M | 126.49M | 132.26M | 137.85M | 133.55M | 184.96M |
|
Property, Plant & Equipment (Net)
|
3.50M | 7.35M | 3.77M | 2.44M | 2.17M | 1.92M | 1.68M | 1.53M | 1.33M | 1.13M | 0.94M | 0.74M | 0.54M | 0.88M | 0.80M |
|
Long-Term Investments
|
13.06M | 1.58M | | 1.58M | | | | | | | | | | | |
|
Goodwill
|
| 9.00M | 9.01M | 17.43M | | | | | | | | | | | 19.86M |
|
Intangibles
|
400.54M | 179.72M | 206.63M | 200.08M | 193.54M | 186.32M | 179.14M | 216.05M | 207.55M | 199.59M | 191.62M | 198.00M | 191.71M | 185.43M | 170.41M |
|
Goodwill & Intangibles
|
400.54M | 188.72M | 215.64M | 217.51M | 193.54M | 186.32M | 179.14M | 216.05M | 207.55M | 199.59M | 191.62M | 198.00M | 191.71M | 185.43M | 190.27M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 80.20M | 81.57M | 81.59M | |
|
Other Non-Current Assets
|
6.12M | 7.47M | 8.90M | 6.50M | 5.65M | 4.43M | 5.94M | 5.47M | 5.14M | 4.57M | 4.30M | 2.71M | 2.60M | 3.74M | 4.00M |
|
Non-Current Assets
|
423.22M | 210.26M | 228.31M | 209.02M | 201.35M | 192.67M | 186.76M | 223.05M | 214.02M | 205.28M | 196.85M | 281.65M | 276.43M | 271.63M | 195.07M |
|
Assets
|
527.17M | 345.72M | 332.80M | 303.27M | 325.42M | 312.02M | 299.31M | 326.55M | 339.13M | 321.98M | 323.34M | 413.91M | 414.27M | 405.18M | 380.03M |
|
Accounts Payables
|
16.19M | 28.54M | 22.98M | 14.81M | 10.61M | 16.48M | 7.67M | 6.68M | 8.52M | 9.41M | 8.37M | 5.99M | 6.17M | 11.18M | 19.00M |
|
Payables
|
16.19M | 28.54M | 22.98M | 14.81M | 10.61M | 16.48M | 7.67M | 6.68M | 8.52M | 9.41M | 8.37M | 5.99M | 6.17M | 11.18M | 19.00M |
|
Accumulated Expenses
|
18.95M | 31.56M | 33.06M | 28.86M | 19.57M | 22.87M | 13.78M | 14.70M | 15.39M | 13.23M | 10.99M | 12.18M | 10.80M | 10.28M | 22.07M |
|
Other Accumulated Expenses
|
2.09M | 3.00M | 3.08M | 7.18M | 2.64M | 11.64M | 11.55M | 34.30M | 32.16M | 16.01M | 11.25M | 0.95M | 0.33M | 0.26M | 1.00M |
|
Short term Debt
|
80.00M | 8.70M | 11.01M | 11.94M | 12.34M | 12.22M | 12.26M | 14.50M | 14.60M | 13.50M | 10.90M | 26.30M | 24.46M | 14.90M | 12.80M |
|
Total Current Liabilities
|
184.55M | 134.37M | 131.37M | 132.69M | 109.09M | 116.91M | 100.48M | 135.02M | 138.53M | 116.15M | 92.30M | 95.32M | 94.55M | 79.48M | 114.29M |
|
Non-Current Debt
|
271.26M | 91.83M | 77.23M | 72.16M | 71.83M | 66.75M | 66.41M | 61.32M | 61.25M | 49.50M | 65.98M | 66.40M | 38.15M | 38.25M | 38.87M |
|
Other Non-Current Liabilities
|
13.23M | 20.86M | 35.19M | 31.78M | 28.56M | 30.81M | 30.76M | 23.16M | 22.86M | 23.26M | 25.76M | 22.20M | 26.60M | 27.60M | 17.90M |
|
Total Non-Current Liabilities
|
455.98M | 239.89M | 221.66M | 215.98M | 191.56M | 188.94M | 171.69M | 200.97M | 204.41M | 170.35M | 162.67M | 165.99M | 137.01M | 123.31M | 169.25M |
|
Total Liabilities
|
469.21M | 260.75M | 256.85M | 247.76M | 220.12M | 219.75M | 202.44M | 224.13M | 227.27M | 193.61M | 188.43M | 188.19M | 163.61M | 150.91M | 187.16M |
|
Total Debt
|
351.26M | 100.53M | 88.25M | 84.10M | 84.17M | 78.97M | 78.67M | 75.82M | 75.85M | 63.00M | 76.88M | 92.70M | 62.61M | 53.15M | 51.67M |
|
Common Equity
|
57.96M | 84.98M | 75.95M | 55.51M | 105.30M | 92.27M | 96.86M | 102.41M | 111.86M | 128.37M | 134.91M | 225.72M | 250.66M | 254.27M | 192.87M |
|
Shareholder's Equity
|
57.96M | 84.98M | 75.95M | 55.51M | 105.30M | 92.27M | 96.86M | 102.41M | 111.86M | 128.37M | 134.91M | 225.72M | 250.66M | 254.27M | 192.87M |
|
Liabilities and Shareholders Equity
|
527.17M | 345.72M | 332.80M | 303.27M | 325.42M | 312.02M | 299.31M | 326.55M | 339.13M | 321.98M | 323.34M | 413.91M | 414.27M | 405.18M | 380.03M |
|
Retained Earnings
|
-399.80M | -393.07M | -403.59M | -427.94M | -423.40M | -437.57M | -433.83M | -429.23M | -420.16M | -412.33M | -408.15M | -319.60M | -323.08M | -314.62M | -594.16M |
|
Treasury Shares
|
2.94M | | | 1.37M | | | | 2.62M | | | | 2.93M | | | |