|
Cash & Equivalents
|
36.72M | 50.53M | 52.52M | 77.61M | 62.72M |
|
Short-term Investments
|
| 9.36M | 8.15M | 8.63M | 1.28M |
|
Cash & Current Investments
|
36.72M | 59.89M | 60.67M | 86.24M | 64.00M |
|
Receivables - Net
|
| 54.17M | 80.08M | 110.90M | 156.68M |
|
Receivables - Other
|
| 18.87M | 14.36M | 15.34M | 19.31M |
|
Receivables
|
| 73.04M | 94.44M | 126.24M | 175.98M |
|
Current Assets
|
| 133.83M | 155.98M | 213.03M | 276.45M |
|
Property, Plant & Equipment (Net)
|
49.93M | 66.20M | 83.00M | 99.26M | 149.35M |
|
Long-Term Investments
|
| 0.80M | 1.55M | 4.00M | 3.78M |
|
Goodwill
|
| 65.18M | 98.93M | 104.85M | 188.54M |
|
Intangibles
|
17.53M | 28.81M | 38.12M | 48.44M | 74.19M |
|
Goodwill & Intangibles
|
17.53M | 93.99M | 137.05M | 153.28M | 262.73M |
|
Long-Term Deferred Tax
|
| 7.69M | 13.19M | 16.92M | 26.87M |
|
Other Non-Current Assets
|
| 0.32M | 0.56M | 0.34M | 7.80M |
|
Non-Current Assets
|
| 150.92M | 201.20M | 224.07M | 411.31M |
|
Accounts Payables
|
| 5.60M | 11.64M | 17.58M | 31.49M |
|
Payables
|
| 5.60M | 11.64M | 17.58M | 31.49M |
|
Short term Debt
|
| 12.60M | 10.66M | 9.35M | 8.94M |
|
Current Leases
|
| | | | 19.44M |
|
Current Taxes
|
| 6.25M | 5.25M | 7.40M | 7.90M |
|
Total Current Liabilities
|
| 55.00M | 74.06M | 92.90M | 146.19M |
|
Non-Current Debt
|
| 19.22M | 2.80M | 3.42M | 50.19M |
|
Non-Current Deferred Tax Liability
|
| | | | 1.03M |
|
Operating Leases
|
| | | 46.89M | 61.36M |
|
Other Non-Current Liabilities
|
| 0.02M | | | 5.50M |
|
Total Non-Current Liabilities
|
| 21.19M | 19.75M | 6.28M | 102.86M |
|
Total Liabilities
|
8.45M | 23.31M | 23.91M | 9.77M | 9.25M |
|
Total Debt
|
| 31.83M | 13.46M | 12.77M | 59.12M |
|
Common Equity
|
| 208.52M | 263.40M | 337.92M | |
|
Shareholder's Equity
|
| 208.52M | 263.40M | 337.92M | |
|
Retained Earnings
|
| 105.12M | 135.66M | 187.34M | 239.38M |