|
Cash & Equivalents
|
37.24M | 25.18M | 24.43M | 43.89M | 41.24M | 53.52M | 77.02M | 102.00M | 92.53M | 92.65M | 97.16M | 102.75M | 98.08M | 89.89M | 78.40M | 74.53M | 68.43M | 67.86M | 60.20M | 60.45M | 57.49M | 54.11M | 51.39M | 52.48M | 47.86M | 33.87M | 42.02M | 46.46M | 33.05M | 30.88M | 30.54M | 33.49M | 37.02M | 38.41M | 43.32M | 36.42M | 39.66M | 39.15M | 35.49M | 30.63M | 26.11M | 24.64M | 24.98M | 24.12M | 22.77M | 18.88M | 24.26M | 23.04M | 26.64M | 36.67M | 35.90M | 35.65M | 33.14M |
|
Short-term Investments
|
113.62M | 136.08M | 130.03M | 105.01M | | 86.39M | 63.57M | 38.97M | 39.82M | 39.51M | 33.32M | 31.73M | 26.36M | 23.39M | 23.64M | 23.69M | 6.34M | 3.72M | | 2.27M | 6.39M | 6.31M | 6.40M | 2.30M | 5.30M | 15.50M | 8.00M | | 13.00M | 13.00M | 16.00M | 9.00M | 9.00M | 9.00M | | | | | 5.00M | 5.00M | 5.00M | | | | | | | | | | | | |
|
Cash & Current Investments
|
150.85M | 161.27M | 154.46M | 148.90M | 41.24M | 139.91M | 140.60M | 140.97M | 132.35M | 132.15M | 130.48M | 134.48M | 124.45M | 113.28M | 102.04M | 98.23M | 74.77M | 71.58M | 60.20M | 62.72M | 63.88M | 60.42M | 57.78M | 54.78M | 53.16M | 49.37M | 50.02M | 46.46M | 46.05M | 43.88M | 46.53M | 42.49M | 46.02M | 47.41M | 43.32M | 36.42M | 39.66M | 39.15M | 40.49M | 35.63M | 31.11M | 24.64M | 24.98M | 24.12M | 22.77M | 18.88M | 24.26M | 23.04M | 26.64M | 36.67M | 35.90M | 35.65M | 33.14M |
|
Receivables - Net
|
22.75M | 22.25M | 22.94M | 19.73M | 20.54M | 21.71M | 19.75M | 18.27M | 19.50M | 20.22M | 20.03M | 18.35M | 18.49M | 17.62M | 19.11M | 20.75M | 23.99M | 21.04M | 20.88M | 24.93M | 21.55M | 20.48M | 21.24M | 22.89M | 22.48M | 23.10M | 24.30M | 21.95M | 22.34M | 23.07M | 20.20M | 21.59M | 21.08M | 21.88M | 25.10M | 29.72M | 27.49M | 31.61M | 29.88M | 32.57M | 34.88M | 42.15M | 30.10M | 25.58M | 23.91M | 29.13M | 24.84M | 30.86M | 25.77M | 24.93M | 24.12M | 27.04M | 27.39M |
|
Receivables
|
22.75M | 22.25M | 22.94M | 19.73M | 20.54M | 21.71M | 19.75M | 18.27M | 19.50M | 20.22M | 20.03M | 18.35M | 18.49M | 17.62M | 19.11M | 20.75M | 23.99M | 21.04M | 20.88M | 24.93M | 21.55M | 20.48M | 21.24M | 22.89M | 22.48M | 23.10M | 24.30M | 21.95M | 22.34M | 23.07M | 20.20M | 21.59M | 21.08M | 21.88M | 25.10M | 29.72M | 27.49M | 31.61M | 29.88M | 32.57M | 34.88M | 42.15M | 30.10M | 25.58M | 23.91M | 29.13M | 24.84M | 30.86M | 25.77M | 24.93M | 24.12M | 27.04M | 27.39M |
|
Inventory
|
33.79M | 35.33M | 38.34M | 34.67M | | 35.25M | 34.83M | 33.98M | 35.28M | 35.30M | 35.18M | 33.87M | 35.62M | 37.12M | 35.91M | 38.77M | 41.19M | 43.13M | | 45.42M | 45.19M | 43.08M | 42.86M | 50.27M | 51.65M | 53.09M | 53.23M | 54.14M | 56.17M | 56.68M | 57.49M | 60.16M | 59.54M | 59.42M | 63.51M | 67.65M | 70.74M | 73.67M | 80.39M | 89.08M | 97.43M | 101.41M | 110.40M | 113.60M | 116.95M | 112.64M | 110.15M | 110.99M | 110.69M | 98.37M | 102.80M | 104.64M | 105.17M |
|
Current Deferred Tax Assets
|
0.43M | 2.07M | 1.94M | 2.10M | | 2.03M | 2.00M | 1.86M | 1.91M | 1.98M | 1.92M | 1.54M | 1.80M | 1.60M | 1.34M | 0.80M | 0.78M | 0.64M | | 1.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
6.95M | 1.28M | 1.23M | 10.72M | | 11.94M | 1.17M | 10.86M | 1.01M | 1.45M | 1.32M | 5.79M | 0.94M | 1.91M | 1.55M | 3.49M | 2.29M | 2.11M | | 3.14M | 1.74M | 2.73M | 2.65M | 3.69M | 3.96M | 3.37M | 3.23M | 2.42M | 2.85M | 2.91M | 2.54M | 2.39M | 2.80M | 2.33M | 2.38M | 2.43M | 3.38M | 3.36M | 2.69M | 3.56M | 2.52M | 2.64M | 2.77M | 2.27M | 2.93M | 2.74M | 2.40M | 2.49M | 2.44M | 3.54M | 3.07M | 2.95M | 5.84M |
|
Current Assets
|
225.12M | 229.45M | 224.34M | 213.29M | | 206.82M | 205.52M | 202.96M | 194.07M | 194.78M | 192.71M | 192.24M | 181.88M | 171.55M | 159.96M | 161.18M | 143.40M | 138.76M | | 135.93M | 132.39M | 126.72M | 124.55M | 131.62M | 131.25M | 128.93M | 130.61M | 124.96M | 127.41M | 126.54M | 126.67M | 126.64M | 129.44M | 131.05M | 134.31M | 136.22M | 141.28M | 147.79M | 153.21M | 160.84M | 165.94M | 170.84M | 168.08M | 165.57M | 166.56M | 163.39M | 161.65M | 167.38M | 165.53M | 163.51M | 165.89M | 170.28M | 171.54M |
|
Buildings
|
| | | 18.39M | | | | 18.38M | | | | 18.46M | | | | 18.88M | | | | | | | | | | | 22.99M | | | | 22.52M | | | | 22.84M | | | | 23.00M | | | | 24.21M | | | | 27.89M | | | | 28.52M | | |
|
Construction in Progress
|
| | | | | | | 1.30M | | | | 1.38M | | | | 1.22M | | | | | | | | | | | 0.98M | | | | 0.75M | | | | 1.43M | | | | 1.99M | | | | 4.44M | | | | 2.22M | | | | 2.80M | | |
|
Land & Improvements
|
| | | 1.45M | | | | 1.50M | | | | 1.60M | | | | 1.59M | | | | | | | | | | | 1.30M | | | | 1.39M | | | | 1.39M | | | | 1.39M | | | | 1.53M | | | | 1.53M | | | | 1.53M | | |
|
Property, Plant & Equipment (Net)
|
5.06M | 4.74M | 4.49M | 4.38M | | 4.44M | 4.73M | 5.07M | 5.60M | 5.93M | 6.54M | 7.22M | 7.72M | 8.35M | 9.14M | 10.08M | 10.83M | 10.89M | | 12.99M | 14.43M | 15.09M | 15.21M | 18.98M | 19.23M | 19.32M | 19.11M | 18.64M | 18.36M | 18.00M | 17.67M | 17.61M | 17.36M | 17.10M | 17.07M | 17.13M | 17.09M | 16.84M | 16.96M | 17.64M | 17.96M | 19.34M | 20.82M | 21.03M | 21.36M | 20.72M | 20.68M | 20.61M | 20.17M | 18.14M | 18.36M | 18.44M | 19.11M |
|
Long-Term Investments
|
33.87M | 15.43M | 14.77M | 115.30M | | 7.38M | 7.15M | 44.00M | 4.23M | 1.99M | 1.76M | 32.70M | 8.80M | 12.03M | 11.79M | 34.70M | 10.51M | 7.90M | | 9.50M | 2.41M | 2.34M | 2.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 1.73M | 1.76M | 1.26M | | 2.27M | 2.21M | 1.52M | 1.57M | 1.63M | 1.67M | | | | | | 3.75M | 6.27M | | 6.33M | 6.33M | 6.33M | 6.33M | 6.33M | 6.33M | 6.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 0.36M | | 0.33M | 0.31M | 0.91M | 0.89M | 0.88M | 0.86M | 0.84M | 0.82M | 0.79M | 0.77M | 1.02M | 6.53M | 4.42M | | 4.50M | 4.47M | 4.46M | 4.46M | 4.47M | 4.46M | 4.47M | 4.46M | 4.45M | 4.47M | 4.46M | 4.45M | 4.47M | 4.47M | 4.49M | 4.49M | 4.48M | 4.47M | 4.48M | 3.62M | 4.44M | 4.60M | 4.59M | 3.77M | 3.77M | 3.77M | 3.77M | 3.78M | 3.79M | 3.78M | 1.04M | 1.06M | 1.06M | 1.06M |
|
Goodwill & Intangibles
|
| 1.73M | 1.76M | 1.62M | | 2.60M | 2.53M | 2.43M | 2.46M | 2.51M | 2.53M | 0.84M | 0.82M | 0.79M | 0.77M | 1.02M | 10.27M | 10.69M | | 10.83M | 10.80M | 10.79M | 10.79M | 10.80M | 10.79M | 10.80M | 4.46M | 4.45M | 4.47M | 4.46M | 4.45M | 4.47M | 4.47M | 4.49M | 4.49M | 4.48M | 4.47M | 4.48M | 3.62M | 4.44M | 4.60M | 4.59M | 3.77M | 3.77M | 3.77M | 3.77M | 3.78M | 3.79M | 3.78M | 1.04M | 1.06M | 1.06M | 1.06M |
|
Long-Term Deferred Tax
|
| 1.80M | 1.83M | 1.46M | | 1.47M | 1.44M | 4.80M | 1.45M | 1.48M | 1.49M | 5.67M | 1.69M | 1.57M | 1.42M | 1.44M | 1.46M | 1.16M | | 1.27M | 1.30M | 1.30M | 1.30M | 0.85M | 0.74M | 0.64M | 0.53M | 0.58M | 0.57M | 0.57M | 0.46M | 0.47M | 0.53M | 0.52M | 0.54M | 0.53M | 0.50M | 0.48M | 4.40M | 4.37M | 4.34M | 4.35M | 4.53M | 4.53M | 4.48M | 4.47M | 5.50M | 5.55M | 5.57M | 5.57M | 8.74M | 8.70M | 8.70M |
|
Other Non-Current Assets
|
2.08M | 1.67M | 0.63M | 1.46M | | 0.25M | 0.38M | 0.30M | 0.34M | 0.36M | 0.15M | 0.02M | | | | 1.44M | | | | 1.27M | | | | | | | 0.53M | | | | 0.46M | | | | 0.54M | | | | | | 0.30M | 0.34M | 0.27M | 0.22M | 0.18M | 0.20M | 0.21M | 0.20M | 0.12M | 0.20M | 0.23M | 0.30M | 0.36M |
|
Non-Current Assets
|
38.93M | 23.70M | 22.85M | 18.13M | | 15.83M | 15.78M | 14.36M | 13.73M | 11.92M | 12.32M | 11.31M | 19.03M | 22.74M | 23.12M | 23.82M | 33.08M | 30.09M | | 32.20M | 28.18M | 28.68M | 28.77M | 29.11M | 29.19M | 29.12M | 22.40M | 26.02M | 25.56M | 24.87M | 24.05M | 23.68M | 23.13M | 22.92M | 22.45M | 23.99M | 23.57M | 22.90M | 26.61M | 26.75M | 27.16M | 28.36M | 29.96M | 29.95M | 29.93M | 30.22M | 30.79M | 30.48M | 29.70M | 26.30M | 29.95M | 29.79M | 30.22M |
|
Assets
|
264.04M | 253.15M | 247.19M | 231.42M | | 222.65M | 221.30M | 217.32M | 207.80M | 206.70M | 205.03M | 203.54M | 200.91M | 194.29M | 183.09M | 184.99M | 176.48M | 168.85M | | 168.13M | 160.57M | 155.40M | 153.32M | 160.73M | 160.44M | 158.05M | 153.02M | 150.99M | 152.98M | 151.41M | 150.72M | 150.32M | 152.57M | 153.97M | 156.75M | 160.21M | 164.85M | 170.69M | 179.82M | 187.59M | 193.10M | 199.20M | 198.05M | 195.52M | 196.49M | 193.60M | 192.44M | 197.86M | 195.22M | 189.81M | 195.84M | 200.07M | 201.77M |
|
Accounts Payables
|
15.28M | 14.57M | 14.38M | 12.61M | | 13.96M | 13.00M | 14.26M | 11.76M | 12.15M | 11.25M | 12.34M | 12.34M | 13.52M | 11.23M | 15.77M | 14.29M | 13.58M | | 14.90M | 12.58M | 11.51M | 12.33M | 14.14M | 15.59M | 14.05M | 16.94M | 12.91M | 15.44M | 14.68M | 17.37M | 14.81M | 15.09M | 15.57M | 16.98M | 17.42M | 18.87M | 20.74M | 23.99M | 25.28M | 24.60M | 24.69M | 23.54M | 21.19M | 22.50M | 18.39M | 15.46M | 19.76M | 19.98M | 22.48M | 21.34M | 23.17M | 23.57M |
|
Payables
|
15.28M | 14.57M | 14.38M | 12.61M | | 13.96M | 13.00M | 14.26M | 11.76M | 12.15M | 11.25M | 12.34M | 12.34M | 13.52M | 11.23M | 15.77M | 14.29M | 13.58M | | 14.90M | 12.58M | 11.51M | 12.33M | 14.14M | 15.59M | 14.05M | 16.94M | 12.91M | 15.44M | 14.68M | 17.37M | 14.81M | 15.09M | 15.57M | 16.98M | 17.42M | 18.87M | 20.74M | 23.99M | 25.28M | 24.60M | 24.69M | 23.54M | 21.19M | 22.50M | 18.39M | 15.46M | 19.76M | 19.98M | 22.48M | 21.34M | 23.17M | 23.57M |
|
Accumulated Expenses
|
16.82M | 11.48M | 9.57M | 8.47M | | 8.30M | 7.77M | 9.57M | 7.41M | 7.47M | 7.43M | 9.22M | 8.49M | 7.86M | 8.23M | 10.14M | 9.35M | 8.87M | | 9.13M | 8.00M | 9.84M | 8.74M | 10.92M | 11.06M | 11.29M | 11.27M | 10.34M | 10.84M | 11.00M | 10.32M | 12.30M | 14.00M | 14.85M | 14.18M | 14.53M | 15.41M | 15.97M | 16.11M | 17.98M | 17.07M | 16.50M | 12.03M | 10.90M | 12.43M | 12.66M | 15.40M | 15.40M | 15.63M | 11.27M | 14.28M | 14.36M | 16.82M |
|
Other Accumulated Expenses
|
| | | 3.23M | | | | 3.43M | | | | | | | | 2.70M | | | | 2.43M | 2.25M | 3.07M | 3.17M | 4.11M | 4.88M | 4.96M | 5.18M | 4.11M | 4.90M | 4.64M | 4.06M | 4.28M | 4.87M | 4.14M | 4.71M | 5.57M | 6.02M | 5.51M | 4.48M | 7.26M | 6.84M | 7.41M | 3.17M | 3.49M | 5.34M | 5.17M | 6.40M | 5.60M | 5.57M | 1.90M | 4.31M | 4.21M | 4.16M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 1.63M | 1.57M | 1.49M | 1.42M | 1.28M | 1.24M | 1.07M | 1.30M | 1.25M | 1.16M | 1.11M | 1.08M | 1.01M | 1.00M | 1.03M | 1.08M | 1.03M | 1.23M | 1.17M | 1.11M | 1.07M | 0.99M | 1.17M | 1.17M | 1.04M |
|
Current Taxes
|
| | | 1.20M | | | | 1.19M | | | | | | | | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.52M | | 4.35M | 4.54M | 4.54M | 4.72M | 6.50M |
|
Total Current Liabilities
|
39.24M | 30.93M | 24.07M | 21.33M | | 22.68M | 21.60M | 24.07M | 19.71M | 19.62M | 18.68M | 21.56M | 20.83M | 21.39M | 19.46M | 25.91M | 23.64M | 22.45M | | 24.03M | 20.58M | 21.34M | 21.06M | 25.06M | 26.65M | 25.34M | 28.22M | 24.79M | 27.90M | 27.24M | 29.18M | 28.53M | 30.37M | 31.66M | 32.23M | 33.25M | 35.53M | 37.88M | 41.21M | 44.33M | 42.69M | 42.18M | 36.59M | 33.16M | 35.97M | 32.29M | 32.03M | 36.27M | 36.69M | 34.74M | 36.79M | 38.70M | 41.44M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.12M | 0.07M | 0.03M | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
7.14M | 4.88M | 1.23M | 1.36M | | 1.38M | 1.46M | 0.24M | 0.54M | | 0.13M | 0.13M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68M | 2.44M | 2.20M | 1.94M | 1.70M | 1.51M | 1.63M | 1.36M | 2.64M | 2.39M | 2.11M | 1.92M | 1.71M | 1.51M | 1.38M | 1.43M | 1.27M | 1.11M | 1.89M | 1.59M | 1.43M | 1.25M | 1.05M | 1.10M | 0.86M | 0.70M |
|
Other Non-Current Liabilities
|
1.22M | 7.14M | 8.62M | 7.31M | | 6.95M | 7.06M | 6.73M | 6.48M | 6.25M | 6.29M | 5.69M | 5.88M | 5.57M | 2.66M | 1.22M | 1.18M | 1.02M | | 1.46M | 1.20M | 1.45M | 1.01M | 0.92M | 0.92M | 0.95M | 0.83M | 0.69M | 0.72M | 0.74M | 0.80M | 0.84M | 0.88M | 0.92M | 1.40M | 1.36M | 1.28M | 0.84M | 0.80M | 0.80M | 0.73M | 0.61M | 0.61M | 0.63M | 0.67M | 0.71M | 0.80M | 1.02M | 1.03M | 1.05M | 1.20M | 1.06M | 1.07M |
|
Total Non-Current Liabilities
|
3.96M | 9.91M | 11.05M | 9.88M | | 9.71M | 9.86M | 8.01M | 7.82M | 7.53M | 7.71M | 7.14M | 7.30M | 6.75M | 3.81M | 2.43M | 2.17M | 1.76M | | 2.42M | 1.43M | 1.22M | 0.97M | 1.21M | 1.20M | 1.23M | 1.04M | 3.59M | 3.40M | 3.26M | 2.88M | 2.71M | 2.57M | 2.73M | 2.97M | 4.28M | 3.90M | 3.19M | 2.77M | 2.59M | 2.32M | 2.08M | 2.14M | 2.00M | 1.88M | 2.70M | 2.46M | 2.53M | 2.35M | 2.17M | 2.39M | 2.00M | 1.85M |
|
Total Liabilities
|
43.21M | 40.84M | 35.12M | 31.21M | | 32.39M | 31.46M | 32.08M | 27.53M | 27.16M | 26.39M | 28.70M | 28.12M | 28.13M | 23.27M | 28.34M | 25.82M | 24.21M | | 26.45M | 22.01M | 22.57M | 22.04M | 26.27M | 27.85M | 26.57M | 29.26M | 28.37M | 31.30M | 30.50M | 32.06M | 31.25M | 32.93M | 34.38M | 35.19M | 37.53M | 39.44M | 41.08M | 43.97M | 46.92M | 45.01M | 44.26M | 38.73M | 35.16M | 37.85M | 34.98M | 34.49M | 38.80M | 39.03M | 36.91M | 39.18M | 40.70M | 43.29M |
|
Common Equity
|
220.84M | 212.31M | 212.06M | 200.21M | | 190.26M | 189.84M | 185.24M | 180.27M | 179.54M | 178.64M | 174.84M | 172.78M | 166.16M | 159.82M | 156.65M | 150.66M | 144.64M | | 141.68M | 138.56M | 132.84M | 131.29M | 134.47M | 132.59M | 131.47M | 123.76M | 122.61M | 121.68M | 120.91M | 118.66M | 119.07M | 119.63M | 119.58M | 121.56M | 122.68M | 125.41M | 129.61M | 135.85M | 140.66M | 148.09M | 154.94M | 159.32M | 160.35M | 158.64M | 158.62M | 157.95M | 159.06M | 156.19M | 152.90M | 156.66M | 159.37M | 158.47M |
|
Shareholder's Equity
|
220.84M | 212.31M | 212.06M | 200.21M | | 190.26M | 189.84M | 185.24M | 180.27M | 179.54M | 178.64M | 174.84M | 172.78M | 166.16M | 159.82M | 156.65M | 150.66M | 144.64M | | 141.68M | 138.56M | 132.84M | 131.29M | 134.47M | 132.59M | 131.47M | 123.76M | 122.61M | 121.68M | 120.91M | 118.66M | 119.07M | 119.63M | 119.58M | 121.56M | 122.68M | 125.41M | 129.61M | 135.85M | 140.66M | 148.09M | 154.94M | 159.32M | 160.35M | 158.64M | 158.62M | 157.95M | 159.06M | 156.19M | 152.90M | 156.66M | 159.37M | 158.47M |
|
Liabilities and Shareholders Equity
|
264.04M | 253.15M | 247.19M | 231.42M | | 222.65M | 221.30M | 217.32M | 207.80M | 206.70M | 205.03M | 203.54M | 200.91M | 194.29M | 183.09M | 184.99M | 176.48M | 168.85M | | 168.13M | 160.57M | 155.40M | 153.32M | 160.73M | 160.44M | 158.05M | 153.02M | 150.99M | 152.98M | 151.41M | 150.72M | 150.32M | 152.57M | 153.97M | 156.75M | 160.21M | 164.85M | 170.69M | 179.82M | 187.59M | 193.10M | 199.20M | 198.05M | 195.52M | 196.49M | 193.60M | 192.44M | 197.86M | 195.22M | 189.81M | 195.84M | 200.07M | 201.77M |
|
Treasury Shares
|
0.02M | 0.00M | 0.01M | 2.00M | 0.03M | | | 1.20M | 19.00 | | | 0.00M | 50.00 | 6.00 | | | 0.39M | | | | | | | | | | 0.12M | | | | 0.14M | | | | 0.14M | | | | 0.14M | | | | 0.12M | | | | 0.10M | | | | 0.10M | | |
|
Retained Earnings
|
103.84M | 101.71M | 102.22M | 104.14M | | 103.37M | 102.88M | 101.82M | 102.93M | 102.62M | 101.26M | 97.96M | 97.05M | 95.17M | 92.17M | 89.14M | 86.93M | 83.89M | | 79.29M | 75.69M | 72.41M | 70.22M | 69.77M | 68.70M | 66.85M | 59.70M | 59.09M | 57.69M | 56.82M | 54.76M | 52.84M | 52.75M | 52.19M | 53.30M | 55.15M | 58.48M | 60.56M | 68.03M | 73.54M | 78.25M | 83.76M | 87.04M | 87.43M | 84.79M | 84.69M | 83.73M | 83.63M | 82.03M | 79.12M | 79.34M | 80.39M | 79.41M |