|
Assets
|
155.44M | 186.61M | 219.14M | 216.33M | 212.33M | 207.00M | 212.65M | 242.50M | 276.81M | 277.26M | 297.02M | 306.95M | 328.66M | 308.44M | 304.08M |
|
Cash & Equivalents
|
12.10M | 17.10M | 14.95M | 18.42M | 24.12M | 16.17M | 18.91M | 18.40M | 21.74M | 22.26M | 22.80M | 21.14M | 32.64M | 20.12M | 23.29M |
|
Short-term Investments
|
| 73.87M | 69.03M | 47.23M | 41.95M | 37.44M | 48.27M | 61.87M | 82.66M | 77.47M | 64.87M | 88.75M | 90.30M | 112.08M | 132.69M |
|
Cash & Current Investments
|
12.10M | 90.97M | 83.98M | 65.65M | 66.06M | 53.61M | 67.17M | 80.27M | 104.40M | 99.73M | 87.67M | 109.90M | 122.94M | 132.20M | 155.98M |
|
Receivables - Net
|
6.00M | 5.91M | 5.12M | 6.23M | 5.63M | 8.35M | 4.07M | 15.04M | 16.49M | 26.16M | 28.31M | 31.22M | 27.45M | 29.83M | 30.31M |
|
Receivables - Other
|
| | 0.95M | 0.65M | 0.46M | 1.38M | | | 2.01M | 9.97M | 11.97M | 14.77M | 14.64M | 11.14M | 12.14M |
|
Receivables
|
6.00M | 5.91M | 6.06M | 6.88M | 6.09M | 9.72M | 4.07M | 15.04M | 18.51M | 36.13M | 40.28M | 45.99M | 42.09M | 40.97M | 42.45M |
|
Inventory
|
| | | 0.31M | 0.28M | 0.27M | | | | | | | | | |
|
Current Deferred Tax Assets
|
1.10M | 1.29M | 2.25M | 2.06M | 3.46M | 1.87M | | | | | | | | | |
|
Prepaid Assets
|
| 4.61M | 2.32M | 2.36M | 2.00M | 3.98M | 4.02M | 3.15M | 3.75M | 5.26M | 5.66M | 6.21M | 6.67M | 6.79M | 12.53M |
|
Current Assets
|
113.03M | 127.58M | 149.10M | 145.65M | 145.61M | 113.77M | 106.03M | 144.71M | 159.08M | 177.29M | 178.55M | 167.56M | 188.98M | 177.62M | 209.37M |
|
Buildings
|
0.00M | 0.00M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.15M | 1.35M | 1.24M | 1.39M | 1.62M | 2.60M | 3.73M | 4.80M | 6.93M | 7.34M | 7.88M | 7.59M | 6.76M | 6.62M | 6.73M |
|
Long-Term Investments
|
| 15.17M | 25.11M | 23.05M | 17.07M | 28.42M | 1.81M | 1.81M | 1.81M | 0.94M | 0.94M | 0.94M | 2.92M | 0.41M | 0.41M |
|
Goodwill
|
36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 46.61M | 46.61M | 46.61M | 46.61M | 46.61M | 51.07M | 51.07M | 74.78M | 74.78M | 58.31M |
|
Intangibles
|
| | | | | 5.51M | 6.16M | 6.16M | 6.16M | 2.20M | 15.09M | 15.09M | 22.66M | 15.09M | 9.63M |
|
Goodwill & Intangibles
|
36.50M | 36.50M | 36.50M | 36.50M | 36.50M | 52.12M | 52.77M | 52.77M | 52.77M | 48.81M | 66.16M | 66.16M | 97.44M | 89.87M | 67.94M |
|
Long-Term Deferred Tax
|
| 0.57M | 2.79M | 1.18M | 0.95M | 1.26M | 1.63M | 2.25M | 3.64M | 5.92M | 10.61M | 10.83M | 15.85M | 8.48M | 1.61M |
|
Other Non-Current Assets
|
4.46M | 5.43M | 5.47M | 6.13M | 7.21M | 7.01M | 7.30M | 7.94M | 8.91M | 9.03M | 9.88M | 10.54M | 10.18M | 24.66M | 10.64M |
|
Non-Current Assets
|
42.41M | 59.03M | 70.04M | 70.68M | 66.72M | 93.23M | 106.62M | 97.78M | 117.74M | 99.97M | 118.47M | 139.39M | 139.68M | 130.82M | 94.71M |
|
Accounts Payables
|
| 0.62M | 3.49M | 3.46M | 1.08M | 0.86M | 0.69M | 0.57M | 0.39M | 0.63M | 0.70M | 0.89M | 1.46M | 1.86M | 1.15M |
|
Payables
|
| 0.62M | 3.49M | 3.46M | 1.08M | 0.86M | 0.69M | 0.57M | 0.39M | 0.63M | 0.70M | 0.89M | 1.46M | 1.86M | 1.15M |
|
Accumulated Expenses
|
| 10.52M | 6.92M | 6.98M | 7.68M | 10.05M | 11.89M | 11.75M | 14.08M | 13.18M | 15.89M | 18.04M | 18.01M | 17.50M | 14.40M |
|
Other Accumulated Expenses
|
| | | 1.50M | 1.16M | 1.37M | 1.07M | 1.07M | 1.03M | 1.14M | 1.23M | 1.38M | 1.31M | 1.46M | 1.09M |
|
Short term Debt
|
| | | | | 3.60M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 2.39M | 2.97M | 3.27M | 2.68M | 2.51M |
|
Current Taxes
|
0.00M | 0.00M | 0.55M | 1.63M | 1.83M | 0.74M | 0.83M | 1.49M | 0.04M | 0.14M | 0.09M | 0.23M | 0.42M | 2.55M | 1.92M |
|
Current Deferred Revenue
|
0.43M | 0.62M | 1.07M | 0.86M | 0.62M | 1.68M | 2.76M | 6.26M | 4.40M | 3.59M | 3.64M | 2.43M | 8.66M | 3.10M | 3.02M |
|
Curent Deferred Tax Liability
|
| 0.90M | 0.29M | 0.20M | 0.07M | 0.46M | | | | | | | | | |
|
Total Current Liabilities
|
11.87M | 12.65M | 12.61M | 14.11M | 14.18M | 20.00M | 18.98M | 22.59M | 22.80M | 21.75M | 26.38M | 28.18M | 35.44M | 33.28M | 26.89M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 1.59M | |
|
Non-Current Deferred Tax Liability
|
1.17M | 0.90M | | | | 0.86M | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 8.27M | 5.77M | 5.13M | 5.21M | 3.94M |
|
Other Non-Current Liabilities
|
4.48M | 5.49M | 5.61M | 6.16M | 7.25M | 7.96M | 7.57M | 8.35M | 9.35M | 9.63M | 10.55M | 11.23M | 10.55M | 9.06M | 7.52M |
|
Total Non-Current Liabilities
|
11.87M | 5.49M | 5.61M | 6.16M | 7.25M | 8.50M | 18.98M | 22.59M | 22.80M | 9.63M | 19.49M | 17.88M | 16.49M | 16.29M | 12.86M |
|
Total Liabilities
|
16.35M | 18.14M | 18.22M | 20.27M | 21.43M | 27.96M | 26.55M | 30.94M | 32.14M | 31.38M | 45.86M | 46.06M | 328.38M | 308.18M | 39.74M |
|
Total Debt
|
| | | | | 3.60M | | | | | | | | | |
|
Common Equity
|
139.10M | 168.47M | 200.92M | 196.07M | 190.90M | 179.05M | 186.09M | 211.55M | 244.67M | 245.88M | 251.16M | 260.89M | 0.28M | 0.26M | 264.34M |
|
Shareholder's Equity
|
139.10M | 168.47M | 200.92M | 196.07M | 190.90M | 179.05M | 186.09M | 211.55M | 244.67M | 245.88M | 251.16M | 260.89M | 0.28M | 0.26M | 264.34M |
|
Liabilities and Shareholders Equity
|
155.44M | 186.61M | 219.14M | 216.33M | 212.33M | 207.00M | 212.65M | 242.50M | 276.81M | 277.26M | 297.02M | 306.95M | 328.66M | 308.44M | 304.08M |
|
Treasury Shares
|
-0.82M | -1.57M | | 1.48M | 1.26M | 1.23M | 0.51M | 0.18M | | 0.66M | 0.36M | 0.20M | 0.61M | 0.22M | 0.25M |
|
Retained Earnings
|
-19.50M | -8.71M | 9.85M | 0.36M | -0.08M | -0.44M | 29.55M | 39.43M | 53.87M | 62.85M | 62.43M | 57.35M | 55.48M | 32.16M | 20.17M |