|
Assets
|
306.44M | 323.13M | 409.98M | 568.93M | 561.69M | 564.97M | 586.03M | 558.03M | 633.39M | 517.31M | 467.56M | 440.79M | 400.50M | 451.35M | 600.26M |
|
Cash & Equivalents
|
59.36M | 63.75M | 63.75M | 77.11M | 79.24M | 71.66M | 43.80M | 64.06M | 89.72M | 100.04M | 83.88M | 52.37M | 54.81M | 115.61M | 224.64M |
|
Cash & Current Investments
|
59.36M | 63.75M | 63.75M | 77.11M | 79.24M | 71.66M | 43.80M | 64.06M | 89.72M | 100.04M | 83.88M | 52.37M | 54.81M | 115.61M | 224.64M |
|
Receivables - Net
|
103.48M | 108.03M | 140.84M | 204.69M | 199.15M | 190.43M | 210.95M | 203.39M | 218.43M | 160.67M | 148.03M | 153.88M | 145.76M | 138.99M | 154.99M |
|
Receivables - Other
|
40.06M | 68.56M | 73.77M | 73.01M | 86.07M | 104.00M | 91.18M | 76.63M | 96.08M | 59.55M | 30.77M | 44.75M | 44.89M | 33.89M | 29.76M |
|
Receivables
|
143.54M | 176.60M | 214.61M | 277.70M | 285.22M | 294.44M | 302.13M | 280.02M | 314.51M | 220.22M | 178.80M | 198.63M | 190.65M | 172.88M | 184.76M |
|
Inventory
|
2.25M | 2.48M | 2.99M | 3.04M | 2.77M | 3.94M | 3.74M | 5.15M | 8.02M | 6.46M | 7.34M | 9.97M | 7.44M | 8.84M | 5.92M |
|
Current Deferred Tax Assets
|
5.61M | 6.02M | 5.66M | 5.99M | 8.30M | | | | | | | | | | |
|
Prepaid Assets
|
4.40M | 5.69M | 6.23M | 8.90M | 5.66M | 5.41M | 4.91M | 4.46M | 5.03M | 4.53M | 4.23M | 8.87M | 5.74M | 4.08M | 4.35M |
|
Current Assets
|
215.55M | 230.52M | 296.27M | 375.55M | 373.47M | 375.45M | 358.63M | 357.05M | 417.31M | 335.16M | 291.22M | 287.41M | 262.26M | 301.59M | 419.77M |
|
Buildings
|
| 28.85M | 29.65M | 31.74M | 32.75M | 39.22M | 38.92M | 40.42M | 41.18M | 42.70M | 41.63M | 34.79M | | | |
|
Construction in Progress
|
2.46M | 2.91M | 9.08M | 9.89M | 5.20M | 7.47M | 5.95M | 1.35M | 7.62M | 4.43M | 0.49M | 1.65M | 0.08M | 4.95M | 2.87M |
|
Land & Improvements
|
28.29M | 28.85M | 29.65M | 31.74M | 32.75M | 39.22M | 38.92M | 40.42M | 41.18M | 42.70M | 41.63M | 34.79M | 37.26M | 32.61M | 38.16M |
|
Property, Plant & Equipment (Net)
|
53.31M | 54.88M | 71.30M | 89.17M | 85.06M | 84.73M | 80.27M | 72.64M | 79.33M | 80.75M | 69.41M | 53.87M | 47.55M | 43.50M | 42.10M |
|
Goodwill
|
29.06M | 28.68M | 30.84M | 69.84M | 71.52M | 78.29M | 113.50M | 96.16M | 93.37M | 60.37M | 60.64M | 42.13M | 29.12M | 29.02M | 29.05M |
|
Intangibles
|
7.53M | 6.50M | 7.55M | 28.68M | 23.96M | 21.00M | 26.30M | 22.81M | 19.47M | 8.84M | 6.61M | 4.80M | 3.07M | 1.65M | 0.56M |
|
Goodwill & Intangibles
|
36.59M | 35.18M | 38.39M | 98.51M | 95.48M | 99.29M | 139.80M | 118.98M | 112.84M | 69.21M | 67.25M | 46.93M | 32.19M | 30.67M | 29.60M |
|
Long-Term Deferred Tax
|
8.88M | 9.58M | 9.62M | 13.83M | 17.07M | 20.63M | 21.48M | 17.30M | 2.68M | 5.99M | 5.29M | | | | |
|
Other Non-Current Assets
|
1.56M | 2.56M | 4.02M | 5.70M | 3.95M | 1.78M | 3.94M | 4.52M | 21.23M | 4.83M | 11.97M | 25.00M | 25.00M | 31.44M | 65.96M |
|
Non-Current Assets
|
90.00M | 91.42M | 113.70M | 193.38M | 188.22M | 189.52M | 227.40M | 200.99M | 216.08M | 182.15M | 176.34M | 153.38M | 138.25M | 149.76M | 180.48M |
|
Accounts Payables
|
36.38M | 48.93M | 68.96M | 111.86M | 125.79M | 141.44M | 105.65M | 79.44M | 114.65M | 73.09M | 60.92M | 74.89M | 76.36M | 65.63M | 80.45M |
|
Notes Payables
|
| | | 11.62M | | | | | | | | | | | |
|
Payables
|
36.38M | 48.93M | 68.96M | 123.48M | 125.79M | 141.44M | 105.65M | 79.44M | 114.65M | 73.09M | 60.92M | 74.89M | 76.36M | 65.63M | 80.45M |
|
Accumulated Expenses
|
18.10M | 15.30M | 21.92M | 36.23M | 26.73M | 27.72M | 20.99M | 24.38M | 38.36M | 16.20M | 21.01M | 21.53M | 13.68M | 15.88M | 18.96M |
|
Other Accumulated Expenses
|
7.51M | 6.91M | 7.60M | 8.61M | 8.10M | 9.25M | 9.34M | 9.08M | 9.02M | 7.89M | 6.57M | 6.12M | 5.58M | 4.61M | 5.31M |
|
Current Leases
|
0.26M | | | | | | | | | 7.57M | 5.75M | 5.71M | 4.66M | 3.74M | 4.44M |
|
Current Taxes
|
| 1.11M | | 0.48M | 3.27M | 2.67M | 0.17M | 0.01M | 2.52M | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | 105.63M | 63.89M | 53.83M | 65.11M | 85.44M | 171.31M | 323.59M |
|
Curent Deferred Tax Liability
|
| | | | 0.47M | | | | | | | | | | |
|
Total Current Liabilities
|
100.18M | 105.96M | 164.37M | 269.86M | 267.09M | 246.03M | 218.98M | 238.47M | 275.50M | 175.95M | 153.40M | 177.78M | 187.53M | 265.12M | 436.38M |
|
Capital Leases
|
0.04M | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 11.62M | 8.80M | | 44.68M | | 5.35M | 9.21M | | 15.00M | 10.00M | | |
|
Minority Interest
|
| | | 1.77M | -8.74M | -1.18M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
5.79M | 6.08M | 7.45M | 5.17M | 1.24M | 3.20M | 0.13M | 0.43M | 11.17M | 11.39M | 10.91M | 8.88M | 5.72M | 5.56M | 0.03M |
|
Operating Leases
|
| | | | | | | | | 20.00M | 20.77M | 19.90M | 20.66M | 19.16M | 16.99M |
|
Other Non-Current Liabilities
|
0.80M | | | | | 0.17M | 0.43M | 0.30M | 0.29M | 4.21M | 7.81M | 0.37M | 0.80M | 2.87M | 4.15M |
|
Total Non-Current Liabilities
|
105.97M | | | | | 249.23M | 263.79M | 238.89M | 281.14M | 205.21M | 174.21M | 212.72M | 218.22M | 284.30M | 453.39M |
|
Total Liabilities
|
106.77M | 112.04M | 171.82M | 286.65M | 277.13M | 249.40M | 264.22M | 239.19M | 281.44M | 209.42M | 182.02M | 213.09M | 219.02M | 287.17M | 457.54M |
|
Total Debt
|
| | | 11.62M | 8.80M | | 44.68M | | 5.35M | 9.21M | | 15.00M | 10.00M | | |
|
Common Equity
|
199.67M | 211.10M | 238.16M | 282.28M | 284.55M | 315.57M | 321.81M | 318.84M | 351.96M | 307.89M | 285.54M | 227.71M | 181.48M | 164.18M | 142.72M |
|
Shareholder's Equity
|
199.67M | 211.10M | 238.16M | 282.28M | 284.55M | 315.57M | 321.81M | 318.84M | 351.96M | 307.89M | 285.54M | 227.71M | 181.48M | 164.18M | 142.72M |
|
Liabilities and Shareholders Equity
|
306.44M | 323.13M | 409.98M | 568.93M | 561.69M | 564.97M | 586.03M | 558.03M | 633.39M | 517.31M | 467.56M | 440.79M | 400.50M | 451.35M | 600.26M |
|
Treasury Shares
|
1.42M | 0.89M | | | | 0.65M | | | 0.31M | 1.05M | 1.34M | 1.10M | 0.84M | 0.58M | 0.28M |
|
Retained Earnings
|
100.23M | 117.42M | 141.43M | 177.24M | 194.39M | 223.26M | 222.97M | 211.49M | 239.48M | 206.40M | 175.18M | 111.28M | 58.92M | 33.94M | 4.48M |