|
Cash & Equivalents
|
8.20M | | 87.33M | -21.51M | -42.24M | 31.54M | 33.88M | -0.83M | 31.05M | 39.80M | 38.39M | 30.55M | 61.91M | 64.65M | 83.13M | 176.76M | 172.27M | 167.29M |
|
Short-term Investments
|
| | 0.05M | | | | 0.08M | | | | 1.27M | | | | 9.33M | | | |
|
Cash & Current Investments
|
8.20M | | 87.38M | -21.51M | -42.24M | 31.54M | 33.96M | -0.83M | 31.05M | 39.80M | 39.66M | 30.55M | 61.91M | 64.65M | 92.46M | 176.76M | 172.27M | 167.29M |
|
Receivables - Net
|
| | 20.89M | | | 24.46M | 29.84M | 29.86M | 32.46M | 29.99M | 43.17M | 40.61M | 47.02M | 48.84M | 59.47M | 55.29M | 61.81M | 67.36M |
|
Receivables - Other
|
7.20M | 19.57M | 14.39M | 15.04M | 15.64M | 18.11M | 25.38M | 16.41M | 31.51M | 37.57M | 43.26M | 25.95M | 35.26M | 68.63M | 45.07M | 64.52M | 80.42M | 60.62M |
|
Receivables
|
| | 35.28M | | | 42.57M | 55.23M | 46.27M | 63.97M | 67.55M | 86.43M | 66.56M | 82.28M | 117.47M | 104.54M | 119.81M | 142.23M | 127.98M |
|
Inventory
|
| | 7.69M | | | 25.22M | 23.81M | 27.38M | 22.92M | 19.79M | 20.56M | 20.00M | 20.31M | 23.02M | 19.77M | 20.84M | 23.18M | 24.01M |
|
Current Assets
|
| | 156.05M | 0.26M | -7.33M | 8.03M | 150.46M | 4.99M | 7.21M | 5.76M | 203.41M | 9.82M | 10.72M | 10.46M | 287.66M | 7.92M | 20.13M | 22.81M |
|
Property, Plant & Equipment (Net)
|
8.20M | | 10.95M | | | 6.92M | 6.67M | 6.27M | 5.93M | 5.61M | 5.49M | 5.23M | 11.35M | 11.76M | 11.11M | 13.94M | 15.50M | 16.99M |
|
Long-Term Investments
|
| | 8.37M | | | 6.87M | 6.58M | 6.22M | 5.84M | 5.33M | 5.02M | 4.73M | 4.49M | 4.14M | 3.75M | | | |
|
Goodwill
|
| | | | | | 4.62M | | | | 4.08M | | | | 5.17M | | | |
|
Intangibles
|
40.80M | | 55.69M | -2.86M | -6.13M | | 55.12M | -3.54M | -7.98M | | 96.41M | -4.37M | -9.79M | -15.46M | 117.67M | -6.23M | -12.49M | -17.02M |
|
Goodwill & Intangibles
|
40.80M | | 37.80M | -2.86M | -6.13M | 52.24M | 55.12M | 57.08M | 59.34M | 61.23M | 96.41M | 97.00M | 113.95M | 115.44M | 117.67M | 144.73M | 164.70M | 169.38M |
|
Other Non-Current Assets
|
| | 1.25M | | | 1.94M | 2.95M | 3.06M | 5.20M | 5.35M | 5.88M | 6.40M | 5.57M | 5.66M | 4.25M | 3.31M | 7.59M | 7.50M |
|
Non-Current Assets
|
| | 59.96M | -0.26M | 7.33M | 76.57M | 80.03M | 80.94M | 83.96M | 84.67M | 120.45M | 121.00M | 143.84M | 145.28M | 145.24M | 169.49M | 194.11M | 198.68M |
|
Assets
|
| | 216.01M | | | 221.56M | 230.49M | 248.28M | 261.83M | 272.60M | 323.86M | 403.88M | 434.69M | 447.30M | 432.89M | 566.86M | 633.31M | 637.71M |
|
Accounts Payables
|
| | 9.14M | | | | 14.57M | | 12.13M | | 17.46M | | 17.27M | | 21.06M | | | |
|
Notes Payables
|
| | | | | | 7.68M | | | | 47.48M | | | | 25.28M | | | |
|
Payables
|
| | 9.14M | | | | 22.26M | | 12.13M | | 64.94M | | 17.27M | | 46.34M | | | |
|
Other Accumulated Expenses
|
| | | | | | 17.23M | | 17.94M | | 25.65M | | 31.12M | | | | | |
|
Short term Debt
|
| | 3.60M | | | | 7.68M | | | | 47.48M | | | | 25.28M | | | |
|
Current Leases
|
1.32M | | 1.50M | | | | 2.21M | | | | 2.15M | | | | 2.97M | | | |
|
Total Current Liabilities
|
| | 70.19M | | | | 110.21M | | 151.22M | | 203.78M | | 232.17M | | 219.48M | | | |
|
Non-Current Debt
|
| | 2.76M | | | | 1.44M | | | | 0.33M | 17.00M | 17.00M | 17.00M | 18.61M | | | |
|
Non-Current Deffered Revenue
|
| | -0.03M | -0.03M | -0.05M | -0.08M | -0.10M | -0.03M | -0.05M | -0.09M | -0.09M | 0.31M | 0.57M | 0.29M | 2.35M | | | |
|
Pension
|
0.11M | 0.09M | 0.60M | -0.02M | -0.04M | -0.03M | 0.40M | 0.00M | 0.03M | 0.04M | 0.43M | 0.00M | -0.01M | 0.01M | 0.50M | | | |
|
Minority Interest
|
0.17M | -0.01M | -0.01M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
-0.23M | -0.13M | 1.09M | -0.05M | -0.11M | -0.14M | 0.79M | -0.04M | -0.07M | -0.11M | 3.11M | -0.49M | -0.77M | -1.22M | 4.27M | | | |
|
Operating Leases
|
6.47M | | 6.89M | | | | 8.15M | | 5.06M | | 6.29M | | 4.41M | | 4.08M | | | |
|
Other Non-Current Liabilities
|
| | | -0.07M | -0.15M | | | -0.07M | -0.14M | | | -0.02M | -0.10M | -0.10M | | -1.00M | -1.00M | -1.00M |
|
Total Non-Current Liabilities
|
| | 14.14M | 0.07M | 0.15M | | 15.65M | 0.07M | 10.64M | | 22.49M | 0.02M | 43.83M | 0.10M | 48.17M | 1.00M | 1.00M | 1.00M |
|
Total Liabilities
|
| | 84.33M | | | | 125.85M | | 161.87M | | 226.27M | | 434.69M | | 267.65M | | | |
|
Total Debt
|
| | 6.36M | | | | 9.13M | | | | 47.80M | 17.00M | 17.00M | 17.00M | 43.88M | | | |
|
Common Equity
|
| | 131.68M | | | | 104.64M | | 99.96M | | 97.59M | | 158.69M | | | | | |
|
Shareholder's Equity
|
| | 131.68M | | | | 104.64M | | | | | | | | 220.72M | | | |
|
Liabilities and Shareholders Equity
|
| | 216.01M | | | 221.56M | 230.49M | 248.28M | 261.83M | 272.60M | 323.86M | 403.88M | 434.69M | 447.30M | 432.89M | 566.86M | 633.31M | 637.71M |
|
Retained Earnings
|
| | -28.70M | | | | -56.55M | | -62.58M | | -65.58M | | -70.24M | | -63.31M | | | |