|
Cash & Equivalents
|
13.52M | 6.51M | 10.04M | 14.53M | 11.19M | 15.49M | 58.03M | 74.61M | 62.55M | 43.40M | 42.78M | 42.62M | 42.78M | 35.48M | 34.96M | 35.19M | 32.78M | 57.43M | 62.03M | 49.02M | 50.66M | 62.72M | 62.30M | 62.72M | 12.98M | 15.35M | 22.69M | 15.46M |
|
Short-term Investments
|
| | | | | 0.52M | | | | 0.32M | | | | 0.99M | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
13.52M | 6.51M | 10.04M | 14.53M | 11.19M | 16.00M | 58.03M | 74.61M | 62.55M | 43.71M | 42.78M | 42.62M | 42.78M | 36.47M | 34.96M | 35.19M | 32.78M | 57.43M | 62.03M | 49.02M | 50.66M | 62.72M | 62.30M | 62.72M | 12.98M | 15.35M | 22.69M | 15.46M |
|
Receivables - Net
|
56.73M | 71.13M | | | | 62.58M | 73.84M | 74.06M | 75.31M | 81.10M | 91.29M | 103.79M | 104.32M | 76.71M | 98.80M | 107.26M | 106.21M | 86.48M | 90.25M | 104.86M | 103.32M | 98.44M | 106.20M | 120.93M | 120.22M | 117.14M | 116.03M | 130.88M |
|
Receivables - Other
|
0.52M | 1.77M | | | | 1.59M | 1.86M | 1.92M | 1.79M | 1.75M | 1.10M | 1.24M | 1.13M | 0.01M | 0.16M | 0.14M | 0.12M | 0.04M | 0.10M | 0.13M | 0.16M | 0.19M | 0.26M | 0.32M | 0.05M | 0.04M | | |
|
Receivables
|
57.24M | 72.90M | | | | 64.17M | 75.70M | 75.98M | 77.10M | 82.86M | 92.39M | 105.03M | 105.46M | 76.72M | 98.96M | 107.39M | 106.33M | 86.53M | 90.34M | 104.99M | 103.48M | 98.63M | 106.45M | 121.25M | 120.27M | 117.18M | 116.03M | 130.88M |
|
Current Deferred Tax Assets
|
2.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | 7.13M | | | | 6.62M | 6.84M | 5.28M | 5.88M | 7.71M | 8.20M | 6.91M | 8.10M | 9.44M | 10.49M | 9.17M |
|
Current Assets
|
82.00M | 60.01M | | | | 60.92M | 113.10M | 150.59M | 104.88M | 106.07M | 108.90M | 116.01M | 109.28M | 104.11M | 102.20M | 105.49M | 113.28M | 158.61M | 167.51M | 169.49M | 171.35M | 179.96M | 188.53M | 159.02M | 148.66M | 145.62M | 152.75M | 158.52M |
|
Property, Plant & Equipment (Net)
|
18.90M | 82.31M | | | | 59.90M | 92.55M | 103.40M | 107.34M | 23.13M | 26.45M | 30.20M | 30.63M | 28.33M | 26.63M | 29.33M | 29.92M | 41.15M | 37.89M | 35.95M | 31.46M | 29.86M | 33.20M | 32.17M | 30.48M | 32.56M | 36.54M | 44.22M |
|
Long-Term Investments
|
0.39M | 0.23M | | | | 0.33M | 0.34M | 0.33M | 0.36M | 0.26M | 0.28M | 0.26M | 0.25M | 0.38M | 0.38M | 0.38M | 0.38M | | | | | | | | | | | |
|
Goodwill
|
11.83M | 8.68M | | | | 8.38M | 8.61M | 11.83M | 8.89M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M |
|
Intangibles
|
4.18M | 2.93M | | | | 2.78M | 2.86M | 3.17M | 3.32M | 3.21M | 3.24M | 3.39M | 3.24M | 3.03M | 2.69M | 2.50M | 3.04M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
16.01M | 8.68M | | | | 11.16M | 8.61M | 15.01M | 12.21M | 15.04M | | | 15.08M | 14.86M | | | | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M |
|
Long-Term Deferred Tax
|
5.22M | 2.52M | | | | 2.22M | 2.95M | 2.40M | 3.02M | 4.25M | 4.13M | 3.37M | 6.81M | 9.28M | 9.15M | 7.86M | 6.35M | 4.58M | 4.34M | 4.29M | 4.00M | 4.29M | 4.41M | 5.05M | 5.99M | 7.16M | 8.22M | 8.60M |
|
Other Non-Current Assets
|
3.46M | 3.40M | | | | 106.98M | 5.15M | 5.53M | 6.21M | 5.24M | 5.51M | 5.44M | 5.02M | 5.69M | 5.41M | 5.44M | 5.15M | 6.23M | 6.76M | 7.42M | 8.78M | 8.82M | 9.49M | 10.37M | 12.03M | 13.76M | 15.34M | 15.47M |
|
Non-Current Assets
|
75.08M | 78.17M | | | | 77.33M | 85.90M | 128.83M | 100.64M | 99.72M | 103.69M | 107.76M | 109.90M | 106.71M | 97.90M | 102.44M | 103.42M | 134.72M | 127.97M | 128.68M | 118.23M | 113.95M | 117.75M | 113.48M | 126.07M | 127.60M | 131.10M | 137.27M |
|
Assets
|
157.08M | 138.17M | | | | 138.25M | 198.99M | 279.42M | 205.52M | 205.79M | 212.59M | 223.77M | 219.18M | 210.81M | 200.09M | 207.93M | 216.70M | 293.32M | 295.48M | 298.17M | 289.58M | 293.90M | 306.27M | 272.50M | 274.73M | 273.21M | 283.86M | 295.80M |
|
Accounts Payables
|
45.95M | 34.41M | | | | 37.68M | 43.36M | 51.16M | 38.79M | 41.16M | 45.53M | 44.75M | 40.86M | 43.46M | 45.25M | 47.07M | 45.13M | 18.70M | 18.24M | 17.93M | 17.54M | 16.72M | 19.80M | 19.92M | 18.43M | 18.69M | 25.39M | 24.63M |
|
Notes Payables
|
51.88M | 35.97M | | | | 22.13M | 29.30M | 37.70M | 23.06M | 26.72M | 26.95M | 37.11M | 26.80M | 14.69M | 7.66M | 4.49M | 0.05M | | | | | | | | | | | |
|
Payables
|
97.83M | 70.38M | | | | 59.82M | 67.97M | 88.86M | 61.85M | 67.88M | 45.53M | 44.75M | 67.66M | 58.15M | 45.25M | 47.07M | 45.13M | 18.70M | 18.24M | 17.93M | 17.54M | 16.72M | 19.80M | 19.92M | 18.43M | 18.69M | 25.39M | 24.63M |
|
Accumulated Expenses
|
| 8.11M | | | | 12.06M | | | | 11.78M | | | | 33.45M | | | | 29.36M | 32.91M | 32.39M | 30.79M | 30.67M | 34.09M | 33.28M | 29.65M | 38.59M | 36.10M | 37.35M |
|
Other Accumulated Expenses
|
11.55M | 6.17M | | | | 5.74M | 5.68M | 4.33M | 4.27M | 4.28M | 3.70M | 3.71M | 3.86M | 2.58M | 2.44M | 2.48M | 2.38M | 2.31M | 0.08M | 0.05M | 0.06M | 0.06M | 0.03M | 0.15M | | 0.02M | | |
|
Short term Debt
|
| 41.84M | | | | 27.48M | | | | 26.72M | | | | 15.08M | | | | 0.41M | 0.40M | 0.44M | 0.58M | 0.66M | 0.70M | 25.00M | 19.86M | 0.82M | 0.85M | 0.84M |
|
Current Leases
|
| 30.70M | | | | 19.46M | 29.30M | 37.70M | 23.06M | 12.12M | 19.93M | 27.34M | 19.82M | 10.67M | 9.10M | 10.04M | 10.40M | 13.04M | 13.01M | 13.61M | 13.07M | 12.05M | 12.39M | 12.21M | 14.22M | 14.33M | 14.27M | 14.41M |
|
Current Taxes
|
| 1.47M | | | | 3.09M | 2.75M | 3.20M | 4.21M | 3.66M | 4.10M | 2.40M | 2.13M | 2.96M | 3.65M | 2.79M | 1.76M | 3.02M | 3.16M | 3.35M | 3.32M | 6.08M | 5.89M | 4.64M | 0.82M | 1.99M | 1.24M | 0.75M |
|
Current Deferred Revenue
|
5.66M | 0.55M | | | | 0.31M | 4.21M | 4.83M | 5.33M | 2.26M | 5.84M | 7.86M | 8.68M | 2.90M | 7.91M | 7.09M | 7.30M | 7.80M | 7.42M | 8.10M | 6.70M | 5.88M | 5.96M | 8.34M | 7.08M | 5.50M | 7.24M | 8.52M |
|
Total Current Liabilities
|
116.23M | 81.73M | | | | 74.82M | 83.65M | 112.07M | 75.03M | 79.31M | 85.74M | 92.22M | 82.47M | 74.38M | 69.86M | 69.25M | 64.15M | 73.26M | 73.73M | 74.23M | 70.76M | 71.00M | 77.77M | 110.64M | 89.01M | 79.94M | 84.01M | 86.50M |
|
Non-Current Debt
|
| 7.18M | | | | 3.78M | | | | 1.89M | | | | 0.66M | | | | 0.60M | 0.58M | 0.56M | 0.82M | 0.87M | 0.80M | 0.69M | 0.73M | 0.80M | 0.73M | 0.59M |
|
Convertible Debt
|
| 86.77M | | | | 75.04M | 83.89M | 93.09M | 83.53M | 84.42M | 84.97M | 93.63M | 87.23M | 76.10M | 63.68M | 65.23M | 63.26M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.75M | | | | 0.43M | | | | 3.01M | | | | 3.99M | | | | 1.38M | 1.50M | 1.63M | 1.30M | 1.13M | 1.08M | 1.12M | 1.06M | 1.13M | 1.08M | 1.47M |
|
Pension
|
| 0.36M | | | | 0.68M | | | | 0.95M | | | | 0.83M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.15M | | | | 0.12M | 0.11M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| 58.60M | | | | 74.71M | 68.03M | 72.59M | 73.03M | 71.88M | 72.80M | 76.03M | 75.76M | 89.80M | 68.58M | 72.10M | 70.39M | 77.89M | 74.07M | 76.01M | 68.73M | 65.49M | 65.23M | 60.49M | 71.17M | 53.80M | 64.97M | 48.50M |
|
Other Non-Current Liabilities
|
-4.29M | -0.15M | | | | 3.89M | 12.35M | 13.30M | 18.83M | 11.14M | 9.17M | 5.09M | 6.83M | 2.30M | 6.50M | 9.24M | 9.01M | 3.26M | 2.57M | 3.23M | 1.73M | 1.67M | 2.69M | 2.82M | 2.80M | 3.23M | 3.72M | 4.21M |
|
Total Non-Current Liabilities
|
12.89M | 50.11M | | | | 52.00M | 62.62M | 91.92M | 73.40M | 65.96M | 65.12M | 63.63M | 65.08M | 63.56M | 56.21M | 60.49M | 61.52M | 70.10M | 65.72M | 67.83M | 59.51M | 57.11M | 57.41M | 52.92M | 61.54M | 58.97M | 56.22M | 54.78M |
|
Total Liabilities
|
129.13M | 131.84M | | | | 126.82M | 146.27M | 203.99M | 148.43M | 145.27M | 150.87M | 155.85M | 147.55M | 137.94M | 126.07M | 129.74M | 125.67M | 143.36M | 139.44M | 142.06M | 130.27M | 128.10M | 135.18M | 163.56M | 150.55M | 138.91M | 140.23M | 141.28M |
|
Total Debt
|
| | | | | 31.26M | | | | 28.61M | | | | 15.74M | | | | 1.01M | 0.98M | 1.00M | 1.41M | 1.53M | 1.50M | 25.70M | 20.60M | 1.62M | 1.57M | 1.43M |
|
Common Equity
|
25.87M | 6.33M | | | | 11.43M | 52.72M | 75.43M | 57.09M | 60.52M | 61.73M | 67.92M | 71.63M | 72.87M | 74.03M | 78.19M | 91.03M | 149.96M | 156.04M | 156.11M | 159.31M | 165.80M | 171.09M | 108.94M | 124.18M | 134.31M | 143.62M | 154.51M |
|
Shareholder's Equity
|
25.87M | 8.63M | | | | 16.15M | | | | 80.66M | | | | 113.46M | | | | 149.96M | 156.04M | 156.11M | 159.31M | 165.80M | 171.09M | 108.94M | 124.18M | 134.31M | 143.62M | 154.51M |
|
Liabilities and Shareholders Equity
|
157.08M | 138.17M | | | | 138.25M | 198.99M | 279.42M | 205.52M | 205.79M | 212.59M | 223.77M | 219.18M | 210.81M | 200.09M | 207.93M | 216.70M | 293.32M | 295.48M | 298.17M | 289.58M | 293.90M | 306.27M | 272.50M | 274.73M | 273.21M | 283.86M | 295.80M |
|
Treasury Shares
|
| | | | | | | | | | | | | 0.17M | 0.01M | 0.01M | 0.01M | 0.02M | 0.38M | 0.62M | 1.37M | 1.57M | 1.85M | 3.89M | 5.46M | 5.52M | 5.61M | 5.69M |
|
Retained Earnings
|
-126.06M | -117.18M | | | | -109.53M | -116.95M | -114.47M | -114.71M | -110.68M | -107.67M | -99.20M | -92.60M | -76.36M | -83.38M | -81.52M | -69.82M | -44.78M | -37.35M | -31.28M | -20.97M | -11.12M | -6.15M | -7.25M | 16.14M | 25.74M | 37.78M | 50.00M |