|
Cash & Equivalents
|
28.66M | 62.04M | 64.22M | 75.33M | 126.97M | 143.41M | 124.29M | 79.90M | 143.52M | 172.71M | 255.14M | 148.74M | 77.23M | 132.86M | 73.30M | 40.86M |
|
Short-term Investments
|
135.77M | 126.84M | 77.15M | 73.24M | 70.64M | 85.38M | 103.40M | 119.97M | 113.65M | 150.49M | 47.51M | 31.97M | 24.72M | | | |
|
Cash & Current Investments
|
164.44M | 188.88M | 141.37M | 148.57M | 197.61M | 228.79M | 227.69M | 199.88M | 257.17M | 323.19M | 302.65M | 180.71M | 101.95M | 132.86M | 73.30M | 40.86M |
|
Receivables - Net
|
3.45M | 44.38M | 56.42M | 19.77M | 31.74M | 33.61M | 56.05M | 68.72M | 56.81M | 31.05M | 73.66M | 62.65M | 60.17M | 87.63M | 70.31M | 101.97M |
|
Receivables - Other
|
18.71M | 21.97M | 27.03M | 11.30M | 10.93M | 17.36M | 18.90M | 14.12M | 16.87M | 53.05M | 75.84M | 71.63M | 2.00M | 105.65M | 199.47M | 290.01M |
|
Receivables
|
22.16M | 66.34M | 83.45M | 31.07M | 42.67M | 50.96M | 74.94M | 82.84M | 73.69M | 84.10M | 149.50M | 134.28M | 62.17M | 193.29M | 269.78M | 391.98M |
|
Inventory
|
20.93M | 38.14M | 46.29M | 66.43M | 53.93M | 44.00M | 41.94M | 43.66M | 41.38M | 61.88M | 55.77M | 81.94M | 102.96M | 154.02M | 176.07M | 172.76M |
|
Current Deferred Tax Assets
|
| 6.78M | 7.89M | 5.17M | 5.04M | 5.26M | 5.43M | -5.43M | | | | | | | | |
|
Prepaid Assets
|
1.92M | 2.37M | 4.03M | 4.30M | 4.26M | 4.60M | 4.15M | 5.53M | 5.10M | 7.42M | 6.25M | 15.00M | 11.53M | 12.04M | 22.33M | 28.97M |
|
Current Assets
|
245.59M | 302.51M | 280.28M | 263.45M | 306.86M | 329.03M | 344.27M | 354.08M | 399.05M | 469.59M | 503.93M | 401.64M | 368.91M | 477.00M | 515.58M | 606.52M |
|
Property, Plant & Equipment (Net)
|
20.02M | 17.50M | 23.52M | 24.43M | 20.00M | 13.50M | 16.76M | 15.96M | 19.22M | 16.91M | 21.69M | 58.90M | 62.30M | 39.80M | 46.60M | 50.70M |
|
Long-Term Investments
|
6.51M | 6.28M | 58.46M | 68.92M | 50.51M | 46.77M | 33.86M | 42.10M | 40.66M | 9.39M | 15.03M | 12.16M | 15.43M | 23.61M | 20.96M | 31.63M |
|
Goodwill
|
| | | | | | | | | | 6.34M | 314.20M | 334.35M | 336.82M | 431.67M | 431.16M |
|
Intangibles
|
| | | 0.85M | 0.86M | | | | | 0.46M | 13.64M | 116.87M | 133.55M | 138.45M | 184.85M | 185.89M |
|
Goodwill & Intangibles
|
| | | 0.85M | 0.86M | | | | | 0.46M | 19.98M | 431.08M | 467.90M | 475.27M | 616.52M | 617.04M |
|
Long-Term Deferred Tax
|
| 5.28M | 6.70M | 3.75M | 6.72M | 7.43M | 15.02M | 15.09M | 11.49M | 6.68M | 4.93M | 2.06M | 7.29M | 27.21M | 41.30M | 61.46M |
|
Other Non-Current Assets
|
0.09M | 0.18M | 0.20M | 1.06M | 0.87M | 0.74M | 0.75M | 24.93M | 25.67M | 5.82M | 10.61M | 10.44M | 1.93M | 5.22M | 13.51M | 32.89M |
|
Non-Current Assets
|
36.38M | 29.24M | 88.87M | 98.15M | 78.10M | 68.44M | 66.39M | 78.42M | 74.37M | 39.26M | 81.03M | 526.93M | 545.29M | 347.57M | 500.28M | 514.05M |
|
Assets
|
281.97M | 331.75M | 369.15M | 361.60M | 384.95M | 397.47M | 410.66M | 432.50M | 473.42M | 508.84M | 584.95M | 928.57M | 914.20M | 824.58M | 1,015.86M | 1,120.57M |
|
Accounts Payables
|
| 31.13M | 20.21M | 16.14M | 13.91M | 19.24M | 17.71M | 15.90M | 21.34M | 15.97M | 19.86M | 24.84M | 19.24M | 31.36M | 48.30M | 72.46M |
|
Payables
|
| 31.13M | 20.21M | 16.14M | 13.91M | 19.24M | 17.71M | 15.90M | 21.34M | 15.97M | 19.86M | 24.84M | 19.24M | 31.36M | 48.30M | 72.46M |
|
Accumulated Expenses
|
10.34M | 15.46M | 19.08M | 12.12M | 14.08M | 13.39M | 13.97M | 10.95M | 16.85M | 18.51M | 23.97M | 28.07M | 25.40M | 35.64M | 44.31M | 44.25M |
|
Other Accumulated Expenses
|
4.47M | 5.74M | 9.90M | 6.41M | 6.76M | 9.17M | 11.17M | 8.44M | 6.95M | 7.42M | 10.78M | 19.08M | 30.20M | 19.63M | 17.07M | 28.66M |
|
Short term Debt
|
| | | | | | | | | | | 10.00M | 10.00M | 7.50M | 10.00M | |
|
Current Leases
|
| | | | | | | | | | 3.38M | 6.15M | 6.82M | 8.23M | 9.84M | 10.48M |
|
Current Taxes
|
6.51M | 7.40M | 8.79M | | | 0.69M | 0.94M | 1.42M | 4.08M | | 1.06M | 0.86M | 0.76M | 2.34M | 4.16M | 0.36M |
|
Current Deferred Revenue
|
| 1.65M | 5.12M | 7.52M | 2.98M | 4.24M | 2.54M | 2.06M | 3.56M | 2.96M | 7.90M | 7.18M | 8.97M | 16.64M | 11.19M | 15.95M |
|
Total Current Liabilities
|
44.11M | 62.10M | 63.10M | 42.19M | 37.73M | 46.73M | 46.34M | 48.06M | 62.09M | 44.87M | 66.95M | 96.19M | 101.39M | 121.33M | 144.88M | 172.16M |
|
Capital Leases
|
| | | | | | 0.45M | 0.16M | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | 187.51M | 177.84M | 125.90M | 17.09M | 30.00M |
|
Non-Current Deffered Revenue
|
1.27M | 1.27M | 1.02M | 0.77M | 1.24M | 1.38M | 1.71M | 1.72M | 1.54M | 1.17M | | | | | | |
|
Minority Interest
|
| | | | | | | 0.24M | 0.02M | 0.00M | | 0.01M | 0.24M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 9.30M | 9.29M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.12M | 0.07M | 0.03M | | | 2.63M | 1.73M | 0.66M | |
|
Operating Leases
|
| | | | | | | | | | 6.83M | 19.10M | 21.91M | 21.19M | 22.75M | 23.81M |
|
Other Non-Current Liabilities
|
3.17M | 4.14M | 4.63M | 3.46M | 3.51M | 0.44M | 0.44M | 0.18M | 0.62M | 0.15M | 1.02M | 10.14M | 1.45M | 2.71M | 5.60M | 6.06M |
|
Total Non-Current Liabilities
|
-3.17M | -4.14M | -4.63M | -3.46M | -3.51M | -0.44M | -0.44M | -0.18M | -0.62M | -0.15M | -1.02M | -10.14M | -1.45M | -2.71M | -5.60M | -6.06M |
|
Total Debt
|
| | | | | | | | | | | 197.51M | 187.84M | 133.40M | 27.09M | 30.00M |
|
Common Equity
|
233.42M | 263.47M | 299.20M | 315.19M | 342.47M | 348.91M | 361.26M | 382.19M | 409.06M | 462.57M | 509.90M | 612.11M | 608.21M | 550.97M | 822.75M | 886.51M |
|
Shareholder's Equity
|
233.42M | 263.47M | 299.20M | 315.19M | 342.47M | 348.91M | 361.26M | 382.19M | 409.06M | 462.57M | 509.90M | 612.11M | 608.21M | 550.97M | 822.75M | 886.51M |
|
Liabilities and Shareholders Equity
|
281.97M | 331.75M | 369.15M | 361.60M | 384.95M | 397.47M | 410.66M | 432.50M | 473.42M | 508.84M | 584.95M | 928.57M | 914.20M | 824.58M | 1,015.86M | 1,120.57M |
|
Retained Earnings
|
118.58M | 144.49M | 174.94M | 185.36M | 199.08M | 201.97M | 207.45M | | | | 328.09M | 351.42M | 347.23M | 171.02M | 230.69M | 274.31M |
|
Treasury Shares
|
| | 0.33M | 0.38M | 0.39M | 0.40M | 0.43M | 339.14M | 341.91M | 226.16M | 201.65M | 0.18M | 0.11M | 0.10M | 0.19M | 0.16M |