|
Cash & Equivalents
|
34.77M | 34.77M | 111.73M | 111.73M | 265.95M | 111.73M | 336.20M | 410.06M | 336.20M | 542.30M | 468.09M | 468.09M | 536.16M | 549.39M | 536.16M | 572.36M | 531.62M | 536.16M | 425.17M | 425.17M | 425.17M | 425.17M |
|
Short-term Investments
|
15.40M | | 8.32M | | 1.26M | 1.07M | 1.00M | 1.29M | 1.06M | 1.06M | 1.29M | 0.34M | 51.56M | 103.92M | 102.68M | 107.78M | 120.30M | 112.25M | 6.23M | 125.49M | 2.56M | 1.61M |
|
Cash & Current Investments
|
50.16M | 34.77M | 120.05M | 111.73M | 267.21M | 112.80M | 337.20M | 411.35M | 337.26M | 543.36M | 469.39M | 468.43M | 587.73M | 653.31M | 638.84M | 680.13M | 651.92M | 648.41M | 431.40M | 550.66M | 427.73M | 426.78M |
|
Receivables - Net
|
| | 72.78M | | 173.98M | 167.60M | 190.97M | 217.19M | 197.55M | 228.90M | 240.45M | 249.27M | 299.80M | 312.51M | 363.37M | 396.39M | 455.50M | 405.92M | 496.71M | 477.35M | 487.32M | 576.39M |
|
Receivables - Other
|
| | 0.51M | | | | 6.06M | | | | 0.55M | | | | 0.41M | | | | 6.85M | | | |
|
Receivables
|
| | 73.29M | | 173.98M | 167.60M | 197.02M | 217.19M | 197.55M | 228.90M | 241.00M | 249.27M | 299.80M | 312.51M | 363.78M | 396.39M | 455.50M | 405.92M | 503.57M | 477.35M | 487.32M | 576.39M |
|
Prepaid Assets
|
| | 0.55M | | | | 0.57M | | | | | | | | | | | | | | | |
|
Current Assets
|
| | 194.85M | | 442.95M | 463.55M | 529.51M | 629.73M | 655.07M | 776.85M | 767.83M | 810.57M | 946.59M | 942.49M | 1,016.03M | 1,087.34M | 1,118.92M | 1,091.52M | 1,072.88M | 1,142.81M | 1,120.36M | 1,307.04M |
|
Property, Plant & Equipment (Net)
|
0.19M | | 0.91M | | 1.96M | 2.24M | 2.48M | 2.38M | 2.72M | 2.81M | 2.73M | 2.35M | 2.78M | 3.49M | 2.92M | 3.45M | 3.58M | 3.31M | 3.38M | 4.01M | 4.21M | 4.12M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | 129.32M | | 125.53M | 95.03M |
|
Intangibles
|
1.98M | | 4.15M | | 44.62M | 45.80M | 46.97M | 48.06M | 48.68M | 49.88M | 51.44M | 53.07M | 54.92M | 56.38M | 57.89M | 59.48M | 60.64M | 61.98M | 63.32M | 65.30M | 68.17M | 71.75M |
|
Goodwill & Intangibles
|
1.98M | | 4.15M | | 44.62M | 45.80M | 46.97M | 48.06M | 48.68M | 49.88M | 51.44M | 53.07M | 54.92M | 56.38M | 57.89M | 59.48M | 60.64M | 61.98M | 63.32M | 65.30M | 68.17M | 71.75M |
|
Long-Term Deferred Tax
|
0.02M | | 0.22M | | 0.08M | 0.25M | 0.37M | 0.58M | 0.44M | 1.10M | 0.50M | 0.55M | 0.81M | 1.31M | 2.29M | 2.18M | 1.91M | 3.28M | 5.37M | 5.47M | 5.96M | 5.43M |
|
Other Non-Current Assets
|
| | 0.14M | | 1.76M | 1.82M | 1.34M | 1.19M | 1.69M | 3.94M | 56.79M | 43.03M | 44.63M | 27.55M | 11.78M | 8.56M | 10.88M | 12.23M | 18.80M | 28.00M | 29.89M | 30.33M |
|
Non-Current Assets
|
| | 5.61M | | 50.74M | 52.32M | 53.50M | 54.81M | 55.64M | 57.73M | 58.47M | 59.76M | 62.20M | 65.07M | 68.42M | 68.66M | 76.76M | 79.64M | 98.45M | 98.84M | 100.95M | 101.72M |
|
Assets
|
| | 200.47M | | 493.69M | 515.87M | 583.01M | 684.54M | 710.70M | 834.58M | 826.30M | 870.33M | 1,008.79M | 1,007.56M | 1,084.45M | 1,156.00M | 1,195.68M | 1,171.16M | 1,171.33M | 1,241.65M | 1,221.31M | 1,408.75M |
|
Accounts Payables
|
| | 142.87M | | 247.06M | 244.48M | 277.16M | 346.78M | 335.58M | 423.61M | 407.87M | 449.25M | 598.01M | 549.84M | 602.49M | 650.18M | 719.10M | 669.61M | 597.79M | 614.13M | 691.08M | 816.73M |
|
Notes Payables
|
| | | | | | 5.01M | 6.08M | 14.66M | 14.78M | | | | | | | | | | | | |
|
Payables
|
| | 142.87M | | 247.06M | 244.48M | 282.17M | 352.85M | 350.23M | 438.39M | 407.87M | 449.25M | 598.01M | 549.84M | 602.49M | 650.18M | 719.10M | 669.61M | 597.79M | 614.13M | 691.08M | 816.73M |
|
Short term Debt
|
| | | | | | 5.01M | | | | | | | | | | | 16.77M | 50.45M | 54.25M | 56.81M | 63.08M |
|
Current Leases
|
| | 0.20M | | | | 0.50M | | | | 0.69M | | | | 0.63M | | | | 1.14M | | | |
|
Current Taxes
|
| | 7.79M | | 6.04M | 8.74M | 13.13M | 13.57M | 10.59M | 11.88M | 11.70M | 10.22M | 12.86M | 14.04M | 20.80M | 21.50M | 26.91M | 17.52M | 21.52M | 20.63M | 14.33M | 14.81M |
|
Total Current Liabilities
|
| | 155.14M | | 256.41M | 256.56M | 298.40M | 370.47M | 363.68M | 452.88M | 422.27M | 463.12M | 613.30M | 566.51M | 625.23M | 673.64M | 747.88M | 709.89M | 677.62M | 691.76M | 766.52M | 897.75M |
|
Non-Current Deferred Tax Liability
|
| | 0.26M | | 0.64M | 0.66M | 1.12M | 0.58M | 0.45M | 0.50M | 1.15M | 1.85M | 3.20M | 6.67M | 0.82M | 2.45M | 2.30M | 1.28M | 1.86M | 1.86M | 3.92M | 3.77M |
|
Operating Leases
|
| | 0.02M | | 3.70M | 3.76M | 3.43M | 3.37M | 3.38M | 3.45M | 3.39M | 3.32M | 3.29M | 3.51M | 3.33M | 3.16M | 3.11M | 2.98M | 2.86M | 2.83M | 2.70M | 2.57M |
|
Other Non-Current Liabilities
|
| | | | 0.67M | | 0.67M | 0.67M | 0.67M | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 0.28M | | 4.34M | 4.42M | 4.31M | 3.94M | 3.82M | 3.95M | 4.41M | 5.17M | 6.49M | 10.18M | 4.08M | 5.62M | 5.41M | 4.26M | 4.72M | 4.69M | 6.62M | 6.33M |
|
Total Liabilities
|
-24.53M | -32.60M | 155.42M | | 260.75M | 260.98M | 302.71M | 374.41M | 367.50M | 456.84M | 426.68M | 468.29M | 619.79M | 576.70M | 629.31M | 679.26M | 753.28M | 714.15M | 682.34M | 696.45M | 773.13M | 904.09M |
|
Total Debt
|
| | | | | | 5.01M | | | | | | | | | | | 16.77M | 50.45M | 54.25M | 56.81M | 63.08M |
|
Common Equity
|
24.53M | 32.60M | 45.05M | | 232.94M | 254.89M | 280.30M | 310.13M | 343.20M | 377.74M | 399.62M | 402.04M | 389.00M | 430.86M | 455.14M | 476.74M | 442.40M | 457.01M | 488.99M | 545.20M | 448.18M | 504.67M |
|
Shareholder's Equity
|
24.53M | | 45.05M | | | | 280.30M | | | | 399.62M | | | | 455.14M | | | | 488.99M | | | |
|
Liabilities and Shareholders Equity
|
| | 200.47M | | 493.69M | 515.87M | 583.01M | 684.54M | 710.70M | 834.58M | 826.30M | 870.33M | 1,008.79M | 1,007.56M | 1,084.45M | 1,156.00M | 1,195.68M | 1,171.16M | 1,171.33M | 1,241.65M | 1,221.31M | 1,408.75M |
|
Treasury Shares
|
| | | | | | | | | | -2.02M | -36.92M | -97.93M | -97.93M | -97.93M | | -81.75M | -101.07M | -101.07M | | | |
|
Retained Earnings
|
18.46M | | 31.75M | | 66.49M | 86.20M | 109.87M | 135.82M | 167.18M | 200.46M | 219.99M | 256.07M | 301.86M | 342.16M | 369.61M | 387.04M | 432.31M | 458.53M | 490.02M | 536.65M | 429.48M | 479.28M |