|
Cash & Equivalents
|
23.83M | 58.56M | 49.12M | 114.86M | 148.32M | 308.48M | 247.87M | 190.68M | 210.26M | 195.73M | 172.52M | 373.93M | 569.43M | 637.65M | 184.95M | 117.09M | 117.09M | 117.09M | 117.09M | 71.58M | 71.58M | 86.86M | 71.58M | 35.48M | 35.48M | 35.48M | 45.06M | 55.36M | 55.36M | 61.64M | 81.48M |
|
Short-term Investments
|
| | | | | | 71.35M | 70.00M | | | | 1.22M | | | | 395.71M | | | | 155.85M | | | | 85.09M | | | | 78.58M | | | |
|
Cash & Current Investments
|
23.83M | 58.56M | 49.12M | 114.86M | 148.32M | 308.48M | 319.22M | 260.68M | 210.26M | 195.73M | 172.52M | 375.15M | 569.43M | 637.65M | 184.95M | 512.80M | 117.09M | 117.09M | 117.09M | 227.43M | 71.58M | 86.86M | 71.58M | 120.57M | 35.48M | 35.48M | 45.06M | 133.94M | 55.36M | 61.64M | 81.48M |
|
Receivables - Net
|
| | | 14.88M | 15.12M | 22.60M | 15.58M | 19.00M | 14.35M | 12.60M | 11.76M | 13.15M | 117.81M | 13.80M | 13.49M | 18.35M | 21.09M | 33.14M | 20.47M | 24.42M | 20.56M | 22.26M | 19.31M | 23.16M | 14.43M | 14.13M | 12.99M | 15.78M | 14.01M | 13.13M | 15.29M |
|
Receivables - Other
|
| | | 0.30M | | | | 0.41M | 7.95M | 6.60M | 6.14M | 3.78M | 4.00M | 3.13M | 2.85M | 3.77M | 5.22M | 4.35M | 6.36M | 2.69M | 5.84M | 4.49M | 5.34M | 2.45M | 3.92M | 4.11M | 4.09M | 1.57M | 3.99M | 4.44M | 3.94M |
|
Receivables
|
| | | 15.18M | 15.12M | 22.60M | 15.58M | 19.41M | 22.30M | 19.20M | 17.90M | 16.93M | 121.80M | 16.94M | 16.34M | 22.12M | 26.31M | 37.49M | 26.83M | 27.12M | 26.41M | 26.75M | 24.65M | 25.61M | 18.35M | 18.23M | 17.08M | 17.36M | 18.00M | 17.57M | 19.23M |
|
Inventory
|
| | | -1.33M | 12.50M | 15.79M | 11.44M | 11.21M | 9.98M | 10.00M | 8.98M | -1.52M | 9.74M | 11.41M | 9.93M | 10.95M | 16.58M | 18.00M | 12.25M | 11.44M | 11.48M | 10.73M | 6.33M | 9.70M | 8.69M | 7.24M | 7.21M | 6.43M | 10.89M | 9.56M | 8.30M |
|
Prepaid Assets
|
| | | 8.43M | 14.32M | 9.59M | 9.45M | 14.12M | 13.67M | 8.46M | 7.00M | 12.76M | 12.72M | 10.87M | 8.51M | 5.67M | 13.71M | 12.03M | 11.21M | 21.33M | 19.29M | 15.72M | 12.58M | 9.47M | 10.71M | 7.46M | 8.15M | 5.90M | 7.58M | 5.58M | 5.59M |
|
Current Assets
|
| | | 154.52M | 198.57M | 428.97M | 368.43M | 311.88M | 258.64M | 231.25M | 208.07M | 413.83M | 732.05M | 679.17M | 224.11M | 553.02M | 479.35M | 419.84M | 336.91M | 291.46M | 265.71M | 223.58M | 192.02M | 169.04M | 141.84M | 128.47M | 199.55M | 169.33M | 151.21M | 135.22M | 119.62M |
|
Property, Plant & Equipment (Net)
|
-0.61M | -1.42M | -2.64M | 13.29M | -0.77M | -1.63M | -1.65M | 19.55M | -0.50M | -0.51M | -1.52M | 41.93M | -0.44M | -1.95M | -2.74M | 48.41M | -1.65M | -5.36M | -8.38M | 59.62M | -0.81M | -1.14M | -1.48M | 14.36M | -0.24M | -0.93M | -1.80M | 17.20M | -0.87M | -1.61M | -2.98M |
|
Long-Term Investments
|
| | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| -0.04M | -0.03M | 0.21M | -0.00M | -0.00M | -0.03M | 0.05M | -0.00M | -0.01M | -0.56M | 0.54M | -0.02M | -0.02M | -0.03M | 0.33M | -0.02M | -0.02M | -0.02M | 0.14M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| -0.04M | -0.03M | 0.21M | -0.00M | -0.00M | -0.03M | 0.05M | -0.00M | -0.01M | -0.56M | 0.54M | -0.02M | -0.02M | -0.03M | 0.33M | -0.02M | -0.02M | -0.02M | 0.14M | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 0.20M | 0.23M | 0.20M | 0.19M | 0.12M | | 0.11M | 0.12M | 0.12M | 0.12M | 0.92M | 0.89M | 0.67M | 0.65M | 0.61M | 0.57M | 0.71M | 0.72M | 0.73M | 0.72M | 0.53M | 0.52M | 0.52M | 0.54M | 0.32M | 0.32M | 0.50M | 0.49M |
|
Other Non-Current Assets
|
-0.37M | 0.18M | -0.77M | 1.44M | 0.01M | -0.27M | 0.00M | 1.69M | 0.06M | 0.02M | 0.09M | 1.69M | 0.03M | 0.10M | 0.07M | 2.60M | -0.33M | -0.58M | -1.22M | 3.59M | -0.35M | 0.25M | 0.37M | 1.29M | -0.04M | 0.09M | -0.16M | 1.41M | 1.36M | 1.41M | 0.28M |
|
Non-Current Assets
|
| | | 7.58M | 19.55M | 20.81M | 21.28M | 21.42M | 21.48M | 20.32M | 20.41M | 22.66M | 21.69M | 22.73M | 418.26M | 25.09M | 24.32M | 31.64M | 31.41M | 38.76M | 34.41M | 25.37M | 23.70M | 20.90M | 17.19M | 20.45M | 22.73M | 22.74M | 23.55M | 25.51M | 24.64M |
|
Assets
|
| | | 162.10M | 218.12M | 449.78M | 389.71M | 333.29M | 280.12M | 251.57M | 228.48M | 436.50M | 753.73M | 701.90M | 642.38M | 578.11M | 503.67M | 451.48M | 368.32M | 330.22M | 300.12M | 248.95M | 215.72M | 189.94M | 159.03M | 148.93M | 222.28M | 192.07M | 174.76M | 160.74M | 144.26M |
|
Accounts Payables
|
| | | 53.98M | 66.61M | 70.93M | 60.84M | 63.31M | 53.17M | 55.03M | 61.21M | 75.77M | 74.31M | 72.18M | 70.38M | 76.08M | 79.00M | 90.38M | 62.98M | 64.23M | 68.04M | 62.11M | 54.85M | 55.42M | 45.43M | 48.43M | 52.76M | 44.30M | 46.87M | 48.43M | 48.57M |
|
Notes Payables
|
| | | | | | 4.05M | 3.43M | 3.21M | 3.37M | 3.01M | 3.64M | 3.89M | 3.50M | 3.49M | 3.91M | 4.25M | 4.69M | 4.56M | 5.14M | 4.09M | 3.82M | 3.46M | 3.72M | 3.33M | 2.73M | 4.06M | 3.94M | 4.29M | 4.52M | 4.31M |
|
Payables
|
| | | 53.98M | 66.61M | 70.93M | 64.89M | 66.74M | 56.37M | 58.40M | 64.22M | 79.41M | 78.20M | 75.67M | 73.86M | 79.98M | 83.25M | 95.07M | 67.54M | 69.37M | 72.13M | 65.93M | 58.31M | 59.14M | 48.76M | 51.16M | 56.82M | 48.24M | 51.15M | 52.95M | 52.88M |
|
Accumulated Expenses
|
| | | 14.83M | | | | 14.88M | | | 9.13M | 26.42M | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 8.47M | 8.64M | 6.46M | 6.36M | 5.01M | 6.43M | 8.93M | 10.58M | 12.66M | 13.16M | 13.97M | 15.58M | 18.95M | 11.20M | 12.23M | 13.21M | 20.95M | 21.80M | 23.05M | 22.08M | 23.45M | 20.86M | 21.08M | 21.26M | 13.99M | 13.76M | 15.85M | 16.45M |
|
Short term Debt
|
| | | | | | | 3.43M | | | | 3.64M | | | | 3.91M | | | | 5.14M | | | | 3.72M | | | | 3.94M | | | |
|
Current Leases
|
| | | | | | -0.23M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 12.42M | 0.11M | 11.30M | 10.75M | 11.28M | 10.98M | 10.74M | 11.97M | 14.03M | 13.97M | 13.58M | 13.24M | 13.28M | 13.11M | 12.98M | 12.57M | 12.99M | 13.80M | 13.47M | 13.24M | 13.43M | 12.71M | 12.25M | 12.80M | 13.51M | 13.39M | 14.00M | 13.89M |
|
Current Deferred Revenue
|
| | | 7.41M | 4.43M | 8.56M | 6.30M | 6.72M | 4.78M | 7.89M | 5.32M | 5.23M | 4.36M | 5.29M | 4.72M | 5.95M | 5.50M | 5.27M | 3.92M | 3.97M | 4.26M | 3.83M | 3.16M | 3.10M | 14.08M | 16.36M | 6.94M | 7.08M | 4.51M | 4.25M | 4.57M |
|
Total Current Liabilities
|
| | | 104.76M | 119.23M | 125.36M | 114.04M | 120.07M | 109.71M | 123.25M | 127.87M | 150.33M | 149.19M | 147.41M | 145.32M | 154.58M | 149.62M | 157.41M | 128.57M | 143.17M | 148.28M | 138.06M | 122.93M | 117.54M | 112.11M | 115.61M | 110.96M | 95.72M | 96.25M | 97.86M | 99.43M |
|
Non-Current Debt
|
| | | | 6.82M | 7.36M | 7.37M | 6.87M | 8.09M | 7.39M | 7.93M | 9.75M | 9.63M | 9.30M | 8.58M | 8.63M | 7.50M | 10.80M | 9.80M | 8.71M | 5.64M | 4.04M | 3.27M | 2.36M | 2.20M | 5.52M | 7.16M | 7.26M | 8.05M | 8.12M | 8.22M |
|
Non-Current Deffered Revenue
|
| | | | | | | 1.33M | 1.22M | 1.12M | 1.08M | 1.02M | 0.89M | 1.25M | 1.01M | 0.88M | 0.74M | 0.61M | 0.48M | 0.34M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | -213.14M | -29.34M | -60.03M | -82.71M | -99.26M | -40.66M | -62.67M | -79.57M | -99.11M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 0.06M | 0.01M | 0.01M | 0.01M | | | | 0.21M | 0.90M | 0.25M | 0.25M | 1.46M | 0.20M | 1.10M | 1.38M | 0.43M | 0.54M | 0.34M | 0.10M | 0.16M |
|
Operating Leases
|
| | | | -0.91M | -1.50M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 1.97M | 2.69M | 0.44M | 0.69M | 1.06M | 1.67M | 0.25M | 1.36M | 6.33M | 4.53M | 0.44M | 0.99M | 1.83M | 1.08M | 0.77M | 0.82M | -4.56M | -4.01M | 0.89M | 0.45M | -4.06M | -9.30M | 0.51M | -1.96M | -1.60M | -3.02M | 0.64M | 0.42M | -2.74M | 11.64M |
|
Total Non-Current Liabilities
|
| -1.97M | -2.69M | 0.44M | 125.37M | 7.36M | 7.37M | 8.47M | 9.60M | 8.82M | 9.36M | 11.27M | 11.04M | 11.11M | 10.21M | 10.95M | 9.94M | 12.68M | 11.95M | 12.80M | 9.03M | 5.05M | 5.90M | 3.67M | 4.42M | 8.28M | 8.92M | 10.07M | 10.20M | 9.87M | 9.89M |
|
Total Liabilities
|
| | | 105.20M | 126.05M | 132.72M | 389.71M | 128.54M | 280.12M | 251.57M | 228.48M | 161.60M | 753.73M | 701.90M | 642.38M | 165.53M | 503.67M | 451.48M | 368.32M | 155.97M | 300.12M | 248.95M | 215.72M | 121.22M | 159.03M | 148.93M | 222.28M | 105.79M | 174.76M | 160.74M | 144.26M |
|
Total Debt
|
| | | | 6.82M | 7.36M | 7.37M | 10.30M | 8.09M | 7.39M | 7.93M | 13.39M | 9.63M | 9.30M | 8.58M | 12.54M | 7.50M | 10.80M | 9.80M | 13.85M | 5.64M | 4.04M | 3.27M | 6.08M | 2.20M | 5.52M | 7.16M | 11.20M | 8.05M | 8.12M | 8.22M |
|
Common Equity
|
| | | 56.90M | 91.95M | 317.07M | 268.30M | 205.32M | 160.80M | 119.51M | 91.25M | 275.34M | 593.50M | 543.38M | 486.85M | 413.04M | 344.11M | 281.39M | 227.80M | 174.72M | 142.81M | 105.84M | 86.88M | 69.23M | 42.50M | 25.04M | 102.40M | 86.79M | 68.31M | 53.01M | 34.94M |
|
Shareholder's Equity
|
| | | 56.90M | | | | 205.32M | | | | 275.34M | | | | 413.04M | | | | 174.72M | | | | 69.23M | | | | 86.79M | | | |
|
Liabilities and Shareholders Equity
|
| | | 162.10M | 218.12M | 449.78M | 389.71M | 333.29M | 280.12M | 251.57M | 228.48M | 436.50M | 753.73M | 701.90M | 642.38M | 578.11M | 503.67M | 451.48M | 368.32M | 330.22M | 300.12M | 248.95M | 215.72M | 189.94M | 159.03M | 148.93M | 222.28M | 192.07M | 174.76M | 160.74M | 144.26M |
|
Retained Earnings
|
-42.02M | -90.87M | -136.21M | -102.32M | -51.66M | -127.29M | -180.76M | 129.45M | -47.34M | 120.59M | -125.15M | 170.09M | -41.05M | -92.41M | -159.64M | 176.29M | -77.01M | -148.00M | -196.10M | -347.94M | -32.41M | -70.55M | -90.84M | -2064.76M | -28.19M | -47.23M | -65.84M | -2168.92M | -19.10M | 177.53M | -54.24M |