|
Cash & Equivalents
|
| | 63.86M | | | | 143.53M | | | | 183.28M | 185.21M | 185.62M | 217.58M | 259.76M | 251.71M | 240.12M | 334.85M |
|
Short-term Investments
|
| | 0.66M | | | | 1.54M | | | | 0.89M | 10.07M | 22.20M | 42.17M | 42.67M | 35.10M | 62.85M | 31.01M |
|
Cash & Current Investments
|
| | 64.53M | | | | 145.08M | | | | 184.17M | 195.29M | 207.82M | 259.75M | 302.43M | 286.81M | 302.97M | 365.86M |
|
Receivables - Net
|
-1.15M | 0.74M | | -3.12M | -5.44M | -4.13M | 27.38M | -2.71M | -3.30M | -4.55M | 59.38M | 59.96M | 70.42M | 63.42M | 58.25M | 68.33M | 70.82M | 60.80M |
|
Receivables - Other
|
| | 1.27M | | | | 1.25M | | | | 3.07M | | | | | | | |
|
Receivables
|
-1.15M | 0.74M | | -3.12M | -5.44M | -4.13M | 28.63M | -2.71M | -3.30M | -4.55M | 62.45M | 59.96M | 70.42M | 63.42M | 58.25M | 68.33M | 70.82M | 60.80M |
|
Inventory
|
-29.71M | -44.34M | 81.44M | -30.21M | -24.92M | -2.53M | 78.34M | -2.34M | -7.75M | -4.92M | 132.25M | 186.13M | 197.55M | 183.32M | 172.49M | 204.85M | 186.84M | 176.36M |
|
Prepaid Assets
|
-8.21M | -3.40M | 9.08M | 0.81M | -0.00M | -0.58M | 7.57M | -2.27M | -2.23M | -6.93M | 17.52M | 18.94M | 17.48M | 21.35M | 14.67M | 19.84M | 17.31M | 19.25M |
|
Current Assets
|
| | 172.42M | | | | 258.12M | | | | 392.81M | 460.65M | 493.37M | 527.72M | 547.59M | 579.21M | 577.26M | 621.99M |
|
Property, Plant & Equipment (Net)
|
| | 11.07M | | | | 13.05M | | | | 24.61M | 22.76M | 22.72M | 29.01M | 29.50M | 32.69M | 33.87M | 33.31M |
|
Goodwill
|
| | | | | | | | | | 12.59M | 12.59M | 12.59M | 12.59M | 12.59M | 12.59M | 12.59M | 12.59M |
|
Intangibles
|
| | | | | | | | | | 8.37M | 7.82M | 7.28M | 6.74M | 6.20M | 5.89M | 5.59M | 5.28M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 20.95M | 20.41M | 19.86M | 19.32M | 18.78M | 18.48M | 18.17M | 17.87M |
|
Long-Term Deferred Tax
|
| | 0.07M | | | | 0.07M | | | | 1.44M | 3.36M | 7.85M | 8.32M | 10.03M | 11.37M | 11.01M | 11.02M |
|
Other Non-Current Assets
|
| | 3.21M | | | | 3.18M | | | | 8.17M | 11.39M | 15.78M | 12.93M | 12.64M | 10.61M | 9.66M | 14.38M |
|
Non-Current Assets
|
| | 14.36M | | | | 160.48M | | | | 454.10M | 516.95M | 561.65M | 545.62M | 522.88M | 511.83M | 505.51M | 502.12M |
|
Assets
|
| | 186.78M | | | | 418.60M | | | | 846.91M | 977.61M | 1,055.02M | 1,073.34M | 1,070.47M | 1,091.04M | 1,082.78M | 1,124.11M |
|
Accounts Payables
|
| | 25.14M | | | | 31.57M | | | | 69.76M | 86.77M | 79.86M | 66.75M | 78.16M | 87.81M | 73.69M | 79.46M |
|
Payables
|
| | 25.14M | | | | 31.57M | | | | 69.76M | 86.77M | 79.86M | 66.75M | 78.16M | 87.81M | 73.69M | 79.46M |
|
Accumulated Expenses
|
| | 19.72M | | 22.51M | 27.06M | 37.06M | 41.75M | 45.69M | | 57.32M | 66.57M | 71.75M | 69.59M | 79.59M | 87.51M | 91.16M | 103.46M |
|
Short term Debt
|
| | 0.34M | | 0.29M | 0.25M | 0.21M | 0.13M | 0.05M | 0.01M | | | | | | | | |
|
Current Leases
|
| | | -6.82M | -14.14M | -23.55M | 27.65M | -6.62M | -14.48M | -21.97M | 57.95M | 69.40M | 76.40M | 84.86M | 88.52M | 90.82M | 96.27M | 99.89M |
|
Current Taxes
|
| | 8.15M | | 8.15M | 8.15M | 4.14M | 7.83M | 4.75M | 9.74M | 15.21M | 21.39M | 14.50M | 20.80M | 13.62M | 20.00M | 6.79M | 11.59M |
|
Current Deferred Revenue
|
0.74M | 0.47M | 3.69M | -0.02M | -1.07M | -1.61M | 2.00M | 2.13M | 0.09M | 3.73M | 5.54M | 7.55M | 6.50M | 5.33M | 4.49M | 5.67M | 5.98M | 5.23M |
|
Total Current Liabilities
|
| | 57.04M | | 89.32M | 93.34M | 102.64M | 112.86M | 116.39M | 140.44M | 205.77M | 251.68M | 249.01M | 247.33M | 264.38M | 291.81M | 273.89M | 299.63M |
|
Capital Leases
|
| | 2.35M | | 2.13M | -2.81M | 0.87M | 0.39M | 0.49M | 0.08M | 0.11M | 0.12M | 0.20M | 0.47M | 0.38M | 0.24M | 0.64M | 0.66M |
|
Non-Current Debt
|
| | 0.24M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | 1.08M | | 0.40M | 0.47M | | | | | | | | |
|
Preferred Stock Liabilities
|
-0.74M | -1.12M | -1.50M | -0.37M | -0.74M | -0.94M | -0.94M | | | | | | | | | | | |
|
Minority Interest
|
| | 26.65M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 2.08M | | 0.30M | | 35.77M | 0.33M | 0.42M | 0.33M | 67.34M | 3.68M | 3.33M | 2.71M | 0.94M | 0.76M | 0.69M | 0.73M |
|
Operating Leases
|
| | 119.62M | | 105.04M | 95.64M | 116.56M | 116.56M | 116.56M | 131.50M | 343.51M | 470.39M | 517.00M | 503.78M | 395.24M | 471.67M | 467.71M | 461.01M |
|
Other Non-Current Liabilities
|
| | 1.03M | | 3.40M | 3.42M | 2.89M | 2.95M | 3.01M | 3.23M | 3.30M | 3.36M | 3.47M | 3.52M | 4.32M | 4.49M | 4.67M | 4.65M |
|
Total Non-Current Liabilities
|
| | 3.90M | | 110.92M | 100.53M | 120.80M | 113.17M | 107.65M | 135.13M | 350.72M | 408.15M | 447.60M | 425.62M | 400.88M | 386.33M | 377.44M | 367.17M |
|
Total Liabilities
|
| | 60.95M | | 200.24M | 193.87M | 223.44M | 226.03M | 224.04M | 275.58M | 556.49M | 659.83M | 696.60M | 672.96M | 665.26M | 678.14M | 651.33M | 666.80M |
|
Total Debt
|
| | 0.58M | | 0.29M | 0.25M | 0.21M | 0.13M | 0.05M | 0.01M | | | | | | | | |
|
Common Equity
|
| | 99.18M | | | | 195.16M | | | | 290.42M | 317.78M | 358.42M | 400.39M | 405.22M | 412.90M | 431.44M | 457.31M |
|
Shareholder's Equity
|
| | 99.18M | | 335.32M | 372.06M | 195.16M | 437.20M | 455.05M | 529.78M | 290.42M | 317.78M | 358.42M | 400.39M | 405.22M | 412.90M | 431.44M | 457.31M |
|
Liabilities and Shareholders Equity
|
| | 186.78M | | | | 418.60M | | | | 846.91M | 977.61M | 1,055.02M | 1,073.34M | 1,070.47M | 1,091.04M | 1,082.78M | 1,124.11M |
|
Treasury Shares
|
| | | | | | 4.62M | | | 0.22M | 0.29M | 0.29M | 0.27M | 0.26M | 0.61M | 2.01M | 0.41M | 0.84M |
|
Retained Earnings
|
| | 60.56M | -0.07M | -1.79M | -2.47M | 83.59M | -0.19M | -0.50M | -0.51M | 177.70M | 204.89M | 231.86M | 272.55M | 298.86M | 326.01M | 340.34M | 377.52M |
|
Preferred Shares
|
| | 0.50M | | | | | | | | | | | | | | | |