|
Cash & Equivalents
|
42.79M | 40.30M | 24.47M | 23.50M | 35.09M | 27.66M | 17.84M | 34.48M | 28.42M | 18.64M | 18.15M | 43.73M | 47.52M | 30.59M | 22.64M | 23.07M |
|
Short-term Investments
|
| | 0.51M | 0.50M | 0.78M | | | | | | | | | | | |
|
Cash & Current Investments
|
42.79M | 40.30M | 24.98M | 24.00M | 35.87M | 27.66M | 17.84M | 34.48M | 28.42M | 18.64M | 18.15M | 43.73M | 47.52M | 30.59M | 22.64M | 23.07M |
|
Receivables - Net
|
| 26.60M | 42.02M | 40.92M | 38.69M | 41.15M | 49.48M | 64.66M | 70.82M | 75.93M | 77.08M | 67.47M | 64.34M | 80.17M | 82.12M | 58.82M |
|
Receivables - Other
|
| | 10.56M | 8.71M | 11.47M | 12.01M | 14.56M | 13.31M | 17.27M | 22.88M | 28.53M | 21.82M | 18.64M | 32.25M | 30.18M | 18.34M |
|
Receivables
|
| 26.60M | 52.58M | 49.63M | 50.16M | 53.16M | 64.05M | 77.97M | 88.09M | 98.81M | 105.61M | 89.30M | 82.98M | 112.42M | 112.29M | 77.16M |
|
Current Deferred Tax Assets
|
| 2.85M | 2.30M | 1.53M | 1.08M | 1.44M | 2.11M | 1.73M | | | | | | | | |
|
Prepaid Assets
|
| 1.28M | 2.12M | 1.78M | 2.12M | 2.13M | 2.07M | 5.37M | 4.47M | 3.62M | 4.57M | 3.41M | 4.25M | 4.72M | 8.09M | 9.38M |
|
Current Assets
|
| 71.04M | 70.49M | 67.42M | 76.71M | 72.08M | 71.49M | 106.25M | 103.71M | 98.19M | 99.80M | 114.61M | 116.11M | 115.48M | 112.84M | 91.28M |
|
Property, Plant & Equipment (Net)
|
| 2.11M | 2.95M | 3.07M | 3.21M | 3.48M | 3.02M | 4.79M | 5.23M | 6.64M | 6.01M | 5.00M | 5.29M | 5.93M | 6.45M | 6.20M |
|
Goodwill
|
| 144.43M | 164.96M | 164.96M | 164.96M | 166.91M | 167.97M | 86.43M | 85.79M | 85.79M | 85.79M | 91.13M | 91.13M | 95.49M | 97.70M | 87.29M |
|
Intangibles
|
| 55.75M | 119.00M | 70.38M | 70.38M | 70.38M | 72.41M | 73.40M | 100.64M | 100.64M | 100.64M | 100.64M | 102.61M | 102.61M | 101.91M | 3.56M |
|
Goodwill & Intangibles
|
| 200.17M | 283.96M | 235.34M | 235.34M | 237.29M | 240.38M | 159.83M | 186.43M | 186.43M | 186.43M | 191.78M | 193.75M | 198.10M | 199.62M | 90.85M |
|
Long-Term Deferred Tax
|
| | 3.02M | 3.38M | 4.19M | 5.37M | | | 2.52M | 2.94M | 3.59M | 2.25M | 2.20M | 2.82M | 4.78M | 7.00M |
|
Other Non-Current Assets
|
| 5.75M | 1.78M | 2.83M | 3.11M | 3.51M | 4.70M | 2.53M | 1.90M | 0.86M | 0.74M | 5.57M | 4.61M | 2.58M | 5.79M | 3.67M |
|
Non-Current Assets
|
| 2.11M | 2.95M | 3.07M | 63.16M | 62.09M | 59.27M | 128.87M | 121.05M | 116.54M | 118.95M | 124.91M | 120.68M | 127.55M | 134.50M | 113.23M |
|
Assets
|
| 184.56M | 145.03M | 135.99M | 139.87M | 134.17M | 130.76M | 235.12M | 224.76M | 214.73M | 218.75M | 239.52M | 236.79M | 243.03M | 247.34M | 204.51M |
|
Accounts Payables
|
| 1.66M | 4.09M | 6.07M | 6.02M | 7.31M | 6.70M | 9.72M | 7.19M | 8.45M | 8.86M | 11.18M | 16.16M | 15.93M | 11.30M | 9.19M |
|
Dividends payables
|
| | | | | 5.13M | | | | | | | | | | |
|
Payables
|
| 1.66M | 4.09M | 6.07M | 6.02M | 12.44M | 6.70M | 9.72M | 7.19M | 8.45M | 8.86M | 11.18M | 16.16M | 15.93M | 11.30M | 9.19M |
|
Accumulated Expenses
|
| 10.70M | 14.46M | 13.21M | 21.19M | 21.12M | 17.08M | 27.97M | 21.49M | 17.76M | 16.45M | 30.06M | 29.33M | 23.91M | 25.45M | 19.17M |
|
Other Accumulated Expenses
|
| | 4.07M | 5.15M | 4.37M | 5.39M | 3.99M | 6.69M | 6.72M | 7.52M | 5.76M | 7.50M | 7.96M | 5.09M | 2.42M | 3.96M |
|
Short term Debt
|
| | 7.00M | 10.00M | 3.38M | 3.94M | 2.25M | 5.55M | 3.70M | 8.25M | 11.00M | 4.30M | 4.30M | 4.30M | 2.29M | 0.56M |
|
Current Leases
|
| | | | | | | | | | 3.01M | 2.55M | 2.52M | 2.40M | 2.59M | 2.33M |
|
Current Taxes
|
| | | | | | | 4.54M | 4.66M | 4.84M | 4.26M | 5.46M | 7.93M | 1.76M | 0.70M | 0.62M |
|
Current Deferred Revenue
|
| 1.18M | 4.60M | 3.65M | 3.94M | 4.90M | 5.15M | 9.11M | 8.90M | 6.19M | 4.93M | 5.12M | 7.05M | 7.06M | 9.52M | 10.06M |
|
Curent Deferred Tax Liability
|
| | 0.41M | 0.32M | 0.26M | 0.31M | 0.29M | | | | | | | | | |
|
Total Current Liabilities
|
| 13.53M | 30.16M | 32.93M | 34.53M | 37.26M | 31.18M | 52.35M | 53.08M | 40.65M | 41.25M | 50.66M | 56.84M | 51.19M | 46.27M | 38.42M |
|
Non-Current Debt
|
| 69.81M | 63.06M | 53.06M | 53.37M | 49.43M | 47.95M | 116.48M | 98.84M | 89.21M | 74.82M | 73.55M | 69.49M | 74.42M | 79.17M | 59.17M |
|
Minority Interest
|
| | | | | 0.75M | 0.94M | 1.38M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 19.34M | 11.88M | 9.11M | 6.62M | 4.74M | | 0.40M | 1.57M | 1.79M | 3.47M | 3.81M | 2.82M | 2.39M | 2.38M | 1.75M |
|
Operating Leases
|
| | | | | | | | | | 5.01M | 4.33M | 3.48M | 4.86M | 5.29M | 3.42M |
|
Other Non-Current Liabilities
|
| 0.07M | 7.07M | 5.95M | 6.30M | 6.01M | 4.52M | 7.48M | 7.74M | 4.49M | 4.52M | 8.03M | 5.77M | 9.74M | 12.14M | 5.47M |
|
Total Non-Current Liabilities
|
| 102.68M | 102.08M | 91.73M | 90.33M | 86.70M | 79.13M | 169.23M | 153.48M | 131.65M | 124.56M | 132.35M | 132.63M | 132.85M | 133.12M | 102.76M |
|
Total Liabilities
|
| 102.75M | 109.15M | 97.68M | 96.63M | 92.70M | 83.65M | 176.71M | 161.22M | 136.14M | 129.08M | 140.38M | 138.40M | 142.60M | 145.26M | 108.23M |
|
Total Debt
|
| 69.81M | 70.06M | 63.06M | 56.75M | 53.37M | 50.20M | 122.03M | 102.54M | 97.46M | 85.82M | 77.85M | 73.79M | 78.72M | 81.46M | 59.73M |
|
Common Equity
|
131.62M | 81.82M | 35.88M | 38.31M | 43.24M | 40.72M | 46.17M | 57.04M | 63.54M | 78.59M | 89.67M | 99.14M | 98.39M | 100.43M | 102.08M | 96.29M |
|
Shareholder's Equity
|
131.62M | 81.82M | 35.88M | 38.31M | 43.24M | 40.72M | 46.17M | 57.04M | 63.54M | 78.59M | 89.67M | 99.14M | 98.39M | 100.43M | 102.08M | 96.29M |
|
Liabilities and Shareholders Equity
|
| 184.56M | 145.03M | 135.99M | 139.87M | 134.17M | 130.76M | 235.12M | 224.76M | 214.73M | 218.75M | 239.52M | 236.79M | 243.03M | 247.34M | 204.51M |
|
Treasury Shares
|
2.54M | 2.00M | 2.66M | 2.35M | 1.63M | 2.64M | 3.17M | 3.71M | 4.16M | 4.76M | 5.58M | 6.87M | 4.02M | 3.82M | 0.82M | 1.12M |
|
Retained Earnings
|
| -109.59M | -165.53M | -164.93M | -160.15M | -154.02M | -149.18M | -155.68M | -157.81M | -150.10M | -146.76M | -144.00M | -128.47M | -0.10M | -102.70M | -99.86M |