|
Cash & Equivalents
|
15.00M | 25.34M | 32.94M | 16.91M | 18.20M | 14.61M | 23.50M | 19.71M | 17.51M | 13.81M | 25.95M | 49.45M | 45.79M | 30.25M | 20.96M | 16.37M |
|
Cash & Current Investments
|
15.00M | 25.34M | 32.94M | 16.91M | 18.20M | 14.61M | 23.50M | 19.71M | 17.51M | 13.81M | 25.95M | 49.45M | 45.79M | 30.25M | 20.96M | 16.37M |
|
Receivables - Net
|
| 31.58M | 35.21M | 36.87M | 34.01M | 37.42M | 42.05M | 47.40M | 52.27M | 54.81M | 49.78M | 32.78M | 50.62M | 48.38M | 35.60M | 57.08M |
|
Receivables - Other
|
| | | | | | | 10.64M | 12.89M | 20.45M | 14.64M | | | | 3.90M | 7.80M |
|
Receivables
|
| 31.58M | 35.21M | 36.87M | 34.01M | 37.42M | 42.05M | 58.04M | 65.16M | 75.26M | 64.42M | 32.78M | 50.62M | 48.38M | 39.50M | 64.88M |
|
Work In Process
|
| | | | | | | | | 20.45M | 14.64M | 9.48M | 22.59M | 20.32M | 17.50M | 23.53M |
|
Current Deferred Tax Assets
|
| | | 4.74M | 5.13M | 2.83M | | | | | | | | | | |
|
Prepaid Assets
|
| 5.06M | 9.32M | 2.33M | 2.28M | 1.84M | 1.94M | 1.70M | 2.51M | 4.34M | 2.90M | 2.60M | 5.77M | 2.54M | 2.37M | 2.90M |
|
Current Assets
|
| 61.97M | 77.46M | 60.85M | 59.62M | 53.87M | 67.49M | 68.81M | 75.28M | 73.09M | 78.63M | 84.83M | 102.18M | 81.17M | 75.44M | 76.35M |
|
Property, Plant & Equipment (Net)
|
| 8.82M | 11.70M | 12.86M | 13.02M | 13.75M | 14.10M | 14.77M | 18.85M | 19.75M | 19.92M | 18.16M | 18.03M | 19.36M | 20.04M | 20.34M |
|
Goodwill
|
| 75.62M | 75.56M | 76.22M | 76.28M | 75.43M | 74.58M | 72.38M | 85.07M | 84.21M | 84.58M | 85.30M | 85.07M | 83.50M | 84.24M | 89.78M |
|
Intangibles
|
| | | | | | | | | | | | | | | 2.31M |
|
Goodwill & Intangibles
|
| 75.62M | 75.56M | 76.22M | 76.28M | 75.43M | 74.58M | 72.38M | 85.07M | 84.21M | 84.58M | 85.30M | 85.07M | 83.50M | 84.24M | 92.09M |
|
Long-Term Deferred Tax
|
| | | 1.71M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 2.78M | 1.82M | 1.60M | 1.04M | 6.55M | 4.21M | 3.34M | 6.02M | 3.70M | 2.65M | 1.68M | 0.62M | 0.27M | 0.28M | 0.35M |
|
Non-Current Assets
|
| 88.83M | 89.96M | 90.68M | 90.34M | 95.73M | 92.89M | 90.49M | 109.95M | 107.66M | 115.11M | 107.71M | 105.36M | 103.83M | 105.99M | 115.53M |
|
Assets
|
| 150.80M | 167.43M | 153.92M | 150.32M | 149.60M | 160.38M | 159.30M | 185.23M | 180.75M | 193.74M | 192.54M | 207.54M | 184.99M | 181.43M | 191.88M |
|
Accounts Payables
|
| 5.59M | 7.43M | 7.71M | 8.08M | 7.55M | 8.30M | 9.09M | 8.43M | 7.43M | 8.49M | 6.10M | 7.68M | 8.74M | 7.56M | 6.50M |
|
Dividends payables
|
| | | | | | | 4.02M | 4.66M | 5.41M | 5.79M | | | 3.00M | 3.00M | 3.02M |
|
Payables
|
| 5.59M | 7.43M | 7.71M | 8.08M | 7.55M | 8.30M | 13.11M | 13.09M | 12.84M | 14.29M | 6.10M | 7.68M | 11.74M | 10.55M | 9.53M |
|
Accumulated Expenses
|
| | | | | | | 46.73M | 42.69M | 34.50M | 32.48M | 25.08M | 30.30M | 30.95M | 26.80M | 30.79M |
|
Other Accumulated Expenses
|
| 29.14M | 28.02M | 26.48M | 25.65M | 30.90M | 41.81M | 1.82M | 2.26M | 2.48M | 2.19M | 2.62M | 3.15M | 2.65M | 3.13M | 2.49M |
|
Short term Debt
|
| | | 2.90M | | | | | 6.21M | 2.56M | | | | | | |
|
Current Leases
|
| | | | | | | | | | 2.71M | 2.62M | 2.30M | 0.87M | 1.08M | 0.96M |
|
Current Taxes
|
| | | | | | | 4.44M | 5.65M | 3.08M | 2.61M | 2.55M | 1.78M | 5.76M | 2.86M | 3.75M |
|
Current Deferred Revenue
|
| | | | | | | 10.97M | 9.27M | 8.26M | 9.58M | 8.77M | 14.62M | 13.28M | 12.09M | 11.12M |
|
Total Current Liabilities
|
| 34.73M | 35.45M | 37.09M | 33.73M | 38.45M | 50.11M | 55.81M | 51.45M | 44.23M | 43.68M | 42.57M | 54.89M | 59.60M | 49.89M | 53.13M |
|
Non-Current Debt
|
| | | | | | | | | | | | | 59.65M | 32.71M | 12.73M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 0.33M | 2.30M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 4.39M | 3.10M | 8.12M | 10.22M | 6.24M | 6.43M | 7.18M | 5.59M | 7.33M | 6.88M | 8.12M | 8.46M |
|
Operating Leases
|
| | | | | | | | | | 5.25M | 3.50M | 1.47M | 0.58M | 0.63M | 1.98M |
|
Other Non-Current Liabilities
|
| 2.83M | 1.73M | | | | | | 1.27M | | | | | | | |
|
Total Non-Current Liabilities
|
| 34.73M | 35.45M | | | | | | 76.69M | | | | | | | |
|
Total Liabilities
|
| 37.56M | 37.18M | 59.20M | 57.14M | 59.81M | 58.23M | 73.03M | 77.96M | 57.16M | 56.12M | 51.66M | 63.69M | 126.72M | 91.35M | 76.30M |
|
Total Debt
|
| | | 2.90M | | | | | 6.21M | 2.56M | | | | 59.65M | 32.71M | 12.73M |
|
Common Equity
|
98.25M | 113.24M | 130.25M | 94.73M | 93.18M | 89.79M | 102.14M | 86.27M | 107.28M | 123.59M | 137.61M | 140.89M | 143.85M | 58.28M | 90.08M | 115.57M |
|
Shareholder's Equity
|
98.25M | 113.24M | 130.25M | 94.73M | 93.18M | 89.79M | 102.14M | 86.27M | 107.28M | 123.59M | 137.61M | 140.89M | 143.85M | 58.28M | 90.08M | 115.57M |
|
Liabilities and Shareholders Equity
|
| 150.80M | 167.43M | 153.92M | 150.32M | 149.60M | 160.38M | 159.30M | 185.23M | 180.75M | 193.74M | 192.54M | 207.54M | 184.99M | 181.43M | 191.88M |
|
Treasury Shares
|
2.62M | 0.00M | 0.39M | 21.20M | 1.02M | 1.80M | 0.15M | 2.06M | 0.75M | 0.14M | 0.34M | 2.92M | 0.75M | 4.92M | 33.31M | 33.54M |
|
Retained Earnings
|
| -124.90M | -103.13M | -89.51M | -83.88M | -77.68M | -70.13M | -56.58M | -38.52M | -25.42M | -13.71M | -17.39M | 11.27M | 38.64M | 60.82M | 78.31M |