|
Cash & Equivalents
|
3.62M | 3.06M | 0.98M | 11.34M | 15.62M | 11.41M | 3.38M | 9.30M | 8.62M | 26.92M | 13.42M | 20.84M | 12.99M | 20.57M |
|
Short-term Investments
|
| | | | 10.98M | | 229.26M | 212.30M | 194.58M | 179.37M | 275.53M | 303.13M | 358.69M | 493.00M |
|
Cash & Current Investments
|
3.62M | 3.06M | 0.98M | 11.34M | 26.59M | 11.41M | 232.65M | 221.60M | 203.20M | 206.29M | 288.95M | 323.97M | 371.68M | 513.56M |
|
Receivables - Net
|
9.21M | 6.59M | 5.71M | 6.31M | 5.67M | 4.71M | 5.36M | 4.80M | 7.04M | 6.73M | 16.93M | 18.69M | 19.22M | 21.01M |
|
Receivables - Other
|
| | | | | | 0.35M | | | | | | | |
|
Receivables
|
9.21M | 6.59M | 5.71M | 6.31M | 5.67M | 4.71M | 5.71M | 4.80M | 7.04M | 6.73M | 16.93M | 18.69M | 19.22M | 21.01M |
|
Inventory
|
0.03M | 0.04M | 0.04M | 0.06M | 0.05M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.06M | 0.07M | 0.01M | |
|
Prepaid Assets
|
0.23M | 0.23M | 0.24M | 1.96M | 0.68M | 0.80M | 0.80M | 0.51M | 0.51M | 0.61M | 0.45M | 0.38M | 0.66M | 0.96M |
|
Current Assets
|
76.66M | 79.14M | 110.13M | 156.97M | 188.83M | 184.48M | 239.75M | 227.23M | 212.95M | 216.31M | 309.45M | 345.40M | 394.50M | 539.19M |
|
Land & Improvements
|
12.84M | 12.85M | 12.82M | 12.85M | 12.77M | 16.31M | 16.40M | 16.42M | 16.50M | 16.57M | 16.33M | 16.40M | 16.42M | |
|
Property, Plant & Equipment (Net)
|
9.78M | 9.37M | 9.24M | 9.23M | 8.96M | 12.06M | 11.63M | 11.22M | 10.80M | 10.46M | 9.55M | 9.36M | 9.27M | 8.93M |
|
Goodwill
|
| | | 13.40M | 13.40M | 13.40M | 13.40M | 13.40M | | | | | | |
|
Intangibles
|
| | | 24.48M | 24.63M | 24.63M | 24.48M | | | | | | | |
|
Goodwill & Intangibles
|
| | | 37.88M | 38.03M | 38.03M | 37.88M | 13.40M | | | | | | |
|
Long-Term Deferred Tax
|
2.48M | 2.30M | 1.59M | 0.86M | 4.02M | 7.55M | 12.36M | | | 11.67M | 1.32M | 1.07M | 0.52M | 0.18M |
|
Other Non-Current Assets
|
| | 1.59M | | | | | | | | | | 2.20M | 2.30M |
|
Non-Current Assets
|
12.26M | 11.67M | 10.83M | 46.10M | 39.37M | 40.96M | 40.95M | 36.77M | 24.43M | 22.27M | 9.66M | 9.46M | 9.27M | 8.93M |
|
Assets
|
88.92M | 90.82M | 120.96M | 203.06M | 228.20M | 225.45M | 280.71M | 264.00M | 237.38M | 238.57M | 319.11M | 354.86M | 403.76M | 548.12M |
|
Accounts Payables
|
2.88M | 2.44M | 2.20M | 4.26M | 4.21M | 2.64M | 3.05M | 2.82M | 4.52M | 3.93M | 5.06M | 6.64M | 6.05M | 7.07M |
|
Payables
|
2.88M | 2.44M | 2.20M | 4.26M | 4.21M | 2.64M | 3.05M | 2.82M | 4.52M | 3.93M | 5.06M | 6.64M | 6.05M | 7.07M |
|
Accumulated Expenses
|
3.38M | 3.18M | 2.74M | 4.44M | 2.92M | 2.58M | 3.11M | 4.40M | 5.17M | 5.00M | 7.07M | 8.79M | 8.52M | 12.52M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 1.49M | 1.23M |
|
Short term Debt
|
| | | | | 0.11M | 0.12M | 0.12M | 0.13M | 0.13M | 0.15M | 0.16M | 0.16M | 0.17M |
|
Current Taxes
|
0.85M | 0.76M | | | | | | | | | | 1.07M | | 0.88M |
|
Current Deferred Revenue
|
5.00M | 5.41M | 3.65M | 6.88M | 7.82M | 8.08M | 9.44M | 14.19M | 15.72M | 11.16M | 21.71M | 26.54M | 23.71M | 18.66M |
|
Curent Deferred Tax Liability
|
10.47M | 8.99M | 19.15M | 32.13M | 40.64M | 41.50M | 64.55M | | | | | | | |
|
Total Current Liabilities
|
22.59M | 20.77M | 29.54M | 58.11M | 65.88M | 64.86M | 24.07M | 27.26M | 30.67M | 27.99M | 33.62M | 42.20M | 38.44M | 38.81M |
|
Non-Current Debt
|
| | | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 29.49M | 75.00M | 75.00M | 27.50M | 22.00M |
|
Non-Current Deffered Revenue
|
| | | 0.27M | 0.55M | 0.15M | 0.76M | 0.18M | 0.34M | 0.45M | 0.37M | 1.00M | 0.88M | 0.99M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 64.55M | 42.15M | 37.24M | 35.87M | 25.27M | 30.60M | 52.64M | 87.33M |
|
Other Non-Current Liabilities
|
5.67M | 0.70M | 4.20M | 1.87M | 2.99M | 2.72M | 0.14M | 0.17M | 0.23M | 1.46M | 4.55M | 4.27M | 3.77M | 5.55M |
|
Total Non-Current Liabilities
|
5.67M | 5.17M | 4.20M | 31.63M | 33.72M | 35.24M | 96.89M | 73.83M | 69.01M | 68.84M | 106.47M | 112.19M | 86.54M | 151.51M |
|
Total Liabilities
|
| | | | | | | | | | | | 124.98M | 157.06M |
|
Total Debt
|
| | | 29.49M | 29.49M | 29.60M | 29.61M | 29.61M | 29.62M | 29.63M | 75.15M | 75.16M | 27.66M | 22.17M |
|
Common Equity
|
60.67M | 64.88M | 87.22M | 113.35M | 128.60M | 125.34M | 159.74M | 162.92M | 137.70M | 141.74M | 179.02M | 200.47M | 278.78M | 391.06M |
|
Shareholder's Equity
|
60.67M | 64.88M | 87.22M | 113.35M | 128.60M | 125.34M | 159.74M | 162.92M | 137.70M | 141.74M | 179.02M | 200.47M | 278.78M | 391.06M |
|
Liabilities and Shareholders Equity
|
88.92M | 90.82M | 120.96M | 203.06M | 228.20M | 225.45M | 280.71M | 264.00M | 237.38M | 238.57M | 319.11M | 354.86M | 403.76M | 548.12M |
|
Retained Earnings
|
40.51M | 48.35M | 53.89M | 57.67M | 67.72M | 65.51M | 100.82M | 115.79M | 135.93M | 139.97M | 177.25M | 198.70M | 276.81M | 388.95M |
|
Preferred Shares
|
| | | | | | | | | | | | 0.01M | 0.01M |
|
Treasury Shares
|
| | | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.43M | -0.43M | 0.43M | 0.43M |