|
Cash & Equivalents
|
62.99M | 69.23M | 41.99M | 37.26M | 58.93M | 74.51M | 39.12M | 49.25M | 48.45M | 17.86M | 19.92M | 123.18M | 49.79M | 103.50M | 79.71M | 61.09M |
|
Short-term Investments
|
33.02M | 0.59M | 0.90M | 12.77M | 6.00M | 15.85M | 32.67M | 38.03M | 31.50M | 50.35M | 27.56M | | | | | |
|
Cash & Current Investments
|
96.02M | 69.82M | 42.89M | 50.03M | 64.93M | 90.36M | 71.79M | 87.28M | 79.95M | 68.21M | 47.48M | 123.18M | 49.79M | 103.50M | 79.71M | 61.09M |
|
Inventory
|
100.87M | 121.43M | 131.53M | 141.47M | 126.50M | 131.06M | 137.02M | 134.65M | 137.70M | 139.84M | 138.26M | 103.84M | 123.83M | 105.79M | 130.43M | 122.64M |
|
Current Deferred Tax Assets
|
| 4.91M | 5.83M | 6.09M | 4.71M | 4.36M | 4.80M | | | | | | | | | |
|
Prepaid Assets
|
10.41M | 11.24M | 10.52M | 10.65M | 11.22M | 14.60M | 12.20M | 13.75M | 15.69M | 17.54M | 14.28M | 17.42M | 15.00M | 12.98M | 10.84M | 10.22M |
|
Current Assets
|
211.82M | 207.92M | 203.38M | 210.79M | 207.76M | 241.36M | 222.29M | 237.31M | 233.35M | 225.60M | 201.21M | 244.44M | 192.61M | 222.88M | 225.10M | 197.06M |
|
Property, Plant & Equipment (Net)
|
63.79M | 85.30M | 90.54M | 71.00M | 56.15M | 47.60M | 50.63M | 59.28M | 61.78M | 56.22M | 64.98M | 63.51M | 75.28M | 60.11M | 56.23M | 50.72M |
|
Long-Term Investments
|
| 9.21M | 18.84M | 5.75M | 19.78M | 22.45M | 30.89M | 26.69M | 25.45M | 8.88M | 15.68M | | | | | |
|
Goodwill
|
1.37M | 1.37M | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
1.37M | 1.37M | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
4.52M | 2.00M | 1.22M | 3.86M | 6.93M | 6.33M | 9.99M | 8.51M | 5.78M | 6.54M | 6.67M | 6.20M | 2.99M | 2.89M | 5.11M | |
|
Other Non-Current Assets
|
0.52M | 0.61M | 1.40M | 0.74M | 0.69M | 0.64M | 0.70M | 0.72M | 0.72M | 0.74M | 0.76M | 0.77M | 1.32M | 1.18M | 1.00M | 0.85M |
|
Non-Current Assets
|
68.17M | 98.48M | 111.40M | 81.35M | 83.55M | 77.02M | 92.22M | 95.20M | 93.72M | 72.39M | 257.94M | 250.15M | 281.42M | 321.38M | 293.62M | 265.71M |
|
Assets
|
279.99M | 306.40M | 314.78M | 292.14M | 291.31M | 318.37M | 314.51M | 332.51M | 327.07M | 297.99M | 459.14M | 494.59M | 474.02M | 544.26M | 518.72M | 462.77M |
|
Accounts Payables
|
| 67.93M | 78.94M | 62.69M | 60.04M | 72.25M | 67.42M | 75.43M | 75.95M | 73.39M | 79.60M | 84.83M | 98.88M | 80.67M | 100.37M | 102.46M |
|
Dividends payables
|
| | | | | | 0.04M | | | | | | | | | |
|
Payables
|
| 67.93M | 78.94M | 62.69M | 60.04M | 72.25M | 67.46M | 75.43M | 75.95M | 73.39M | 79.60M | 84.83M | 98.88M | 80.67M | 100.37M | 102.46M |
|
Accumulated Expenses
|
12.77M | 14.59M | 15.73M | 14.44M | 14.65M | 15.00M | 14.60M | 15.58M | 17.01M | 15.31M | 14.76M | 29.32M | 25.90M | 16.05M | 16.47M | 16.65M |
|
Current Leases
|
| | | | | | | | | | 42.94M | 46.98M | 47.80M | 52.66M | 45.84M | 47.72M |
|
Current Taxes
|
3.02M | | | | | | | | 1.92M | 0.40M | | 4.62M | | | | |
|
Current Deferred Revenue
|
0.65M | 0.44M | 0.60M | 0.66M | 0.52M | 0.58M | 0.50M | 0.47M | 0.53M | 0.53M | 0.55M | 0.50M | 0.36M | 0.34M | 0.38M | 0.39M |
|
Total Current Liabilities
|
88.65M | 91.56M | 105.62M | 85.91M | 84.75M | 102.00M | 95.66M | 100.41M | 109.17M | 102.37M | 150.86M | 182.84M | 187.47M | 160.55M | 169.90M | 174.39M |
|
Non-Current Deffered Revenue
|
0.00M | 3.95M | 4.43M | 3.34M | 2.05M | 1.21M | 1.20M | 1.81M | 2.15M | 2.34M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 0.14M |
|
Operating Leases
|
| | | | | | | | | | 135.32M | 145.83M | 168.30M | 214.94M | 188.81M | 172.68M |
|
Other Non-Current Liabilities
|
9.99M | 10.04M | 12.76M | 10.26M | 7.69M | 5.75M | 6.62M | 8.51M | 8.43M | 8.20M | 1.92M | 2.29M | 2.10M | 2.32M | 2.30M | 2.38M |
|
Total Non-Current Liabilities
|
88.65M | 91.56M | 105.62M | 85.91M | 84.75M | 102.00M | 95.66M | 100.41M | 109.17M | 102.37M | 286.18M | 328.67M | 355.78M | 375.49M | 358.71M | 347.21M |
|
Total Liabilities
|
98.64M | 101.60M | 118.37M | 96.17M | 92.44M | 107.75M | 102.27M | 108.92M | 117.60M | 110.56M | 288.10M | 330.96M | 357.88M | 377.81M | 361.01M | 349.59M |
|
Common Equity
|
181.34M | 204.80M | 196.40M | 195.97M | 198.87M | 210.62M | 212.23M | 223.59M | 209.47M | 187.43M | 171.04M | 163.63M | 116.14M | 166.44M | 157.71M | 113.18M |
|
Shareholder's Equity
|
181.34M | 204.80M | 196.40M | 195.97M | 198.87M | 210.62M | 212.23M | 223.59M | 209.47M | 187.43M | 171.04M | 163.63M | 116.14M | 166.44M | 157.71M | 113.18M |
|
Liabilities and Shareholders Equity
|
279.99M | 306.40M | 314.78M | 292.14M | 291.31M | 318.37M | 314.51M | 332.51M | 327.07M | 297.99M | 459.14M | 494.59M | 474.02M | 544.26M | 518.72M | 462.77M |
|
Treasury Shares
|
| 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.67M | 0.83M | 1.20M | 1.64M | 5.07M | 6.10M | 7.47M | 7.80M | 7.80M | 7.95M |
|
Retained Earnings
|
106.99M | 127.85M | 117.83M | 115.61M | 116.07M | 125.04M | 138.72M | 148.59M | 158.93M | 176.09M | 186.77M | 209.92M | 272.16M | 331.05M | 319.07M | 275.90M |