|
Cash & Equivalents
|
| 0.70M | 9.21M | 0.12M | 12.77M | 14.63M | 17.81M | 12.57M | 18.82M | 17.02M | 14.90M | 12.25M | 20.56M | 19.51M | 18.13M | 16.36M | 21.07M | 17.76M | 21.39M | 14.86M | 27.94M |
|
Cash & Current Investments
|
| 0.70M | 9.21M | 0.12M | 12.77M | 14.63M | 17.81M | 12.57M | 18.82M | 17.02M | 14.90M | 12.25M | 20.56M | 19.51M | 18.13M | 16.36M | 21.07M | 17.76M | 21.39M | 14.86M | 27.94M |
|
Receivables - Net
|
| | 15.81M | | 19.33M | 18.55M | 25.21M | 25.60M | 26.39M | 26.85M | 31.26M | 32.02M | 29.26M | 30.58M | 33.23M | 32.08M | 36.24M | 34.67M | 37.85M | 34.67M | 35.88M |
|
Receivables - Other
|
| | 0.29M | | 0.10M | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 16.10M | | 19.43M | 18.55M | 25.21M | 25.60M | 26.39M | 26.85M | 31.26M | 32.02M | 29.26M | 30.58M | 33.23M | 32.08M | 36.24M | 34.67M | 37.85M | 34.67M | 35.88M |
|
Inventory
|
| | 1.41M | | 4.41M | 4.54M | 4.04M | 4.53M | 5.95M | 5.85M | 5.46M | 5.09M | 6.45M | 6.80M | 6.30M | 6.16M | 6.69M | | | | |
|
Prepaid Assets
|
| 0.40M | 0.38M | 0.31M | | | | | | | | | | | 6.30M | | | 7.87M | 4.87M | 4.96M | 5.09M |
|
Current Assets
|
| 1.09M | 39.27M | 0.43M | 49.28M | 50.79M | 59.44M | 56.25M | 65.05M | 64.09M | 66.81M | 61.25M | 69.15M | 70.62M | 70.91M | 67.52M | 77.01M | 74.00M | 79.28M | 69.47M | 83.78M |
|
Property, Plant & Equipment (Net)
|
| | 0.32M | | 0.27M | 0.32M | 0.34M | 0.36M | 0.41M | 0.51M | 0.57M | 0.60M | 0.58M | 0.60M | 0.55M | 0.52M | 0.49M | 0.44M | 0.41M | 0.39M | 0.46M |
|
Long-Term Investments
|
| 115.01M | 1.59M | 115.02M | 3.99M | 4.01M | 3.99M | 5.56M | 8.49M | 8.32M | 6.76M | 8.60M | 9.23M | 4.98M | 5.75M | 5.14M | 1.56M | 3.10M | 1.83M | 2.62M | 2.58M |
|
Goodwill
|
| | 0.40M | | 0.40M | 0.40M | 0.40M | | | | 0.40M | | | | 0.40M | | | | 0.40M | | |
|
Intangibles
|
284.36M | | 456.63M | 498.44M | 508.79M | 535.20M | 655.23M | 653.00M | 652.27M | 687.28M | 722.80M | 739.80M | 752.97M | 768.67M | 770.56M | 771.41M | 781.26M | 842.99M | 876.41M | 886.76M | 924.65M |
|
Goodwill & Intangibles
|
284.36M | | 457.03M | 498.44M | 509.20M | 535.60M | 655.63M | 653.00M | 652.27M | 687.28M | 723.20M | 739.80M | 752.97M | 768.67M | 770.96M | 771.41M | 781.26M | 842.99M | 876.81M | 886.76M | 924.65M |
|
Long-Term Deferred Tax
|
| | 2.39M | | | | 2.25M | | | | 6.47M | | | | 9.19M | | | | 12.18M | | |
|
Other Non-Current Assets
|
| | 0.78M | | 0.74M | 0.75M | 0.56M | 0.66M | 0.84M | 1.17M | 1.15M | 1.14M | 1.32M | 1.34M | 1.13M | 1.41M | 1.66M | 1.69M | 1.38M | 1.49M | 1.59M |
|
Non-Current Assets
|
| 115.01M | 0.19M | 578.39M | 550.13M | 578.68M | 0.25M | 627.07M | 621.49M | 656.19M | 0.35M | 706.01M | 712.32M | 716.72M | 0.34M | 700.64M | 701.22M | 758.37M | 0.27M | 787.50M | 819.75M |
|
Assets
|
395.85M | 116.10M | 461.86M | 578.83M | 599.41M | 629.47M | 684.27M | 683.32M | 686.54M | 720.28M | 754.08M | 767.26M | 781.47M | 787.34M | 783.53M | 768.16M | 778.23M | 832.37M | 865.13M | 856.98M | 903.54M |
|
Accounts Payables
|
| 0.08M | 3.32M | 0.30M | 5.33M | 5.17M | 4.44M | 5.35M | 4.03M | 5.91M | 6.68M | 4.88M | 7.02M | 7.38M | 9.02M | 5.12M | 4.24M | 5.41M | 5.39M | 3.76M | 4.09M |
|
Payables
|
| 0.08M | 3.32M | 0.30M | 5.33M | 5.17M | 4.44M | 5.35M | 4.03M | 5.91M | 6.68M | 4.88M | 7.02M | 7.38M | 9.02M | 5.12M | 4.24M | 5.41M | 5.39M | 3.76M | 4.09M |
|
Accumulated Expenses
|
| | 14.66M | | 17.45M | 23.12M | 21.24M | 26.27M | 25.08M | 32.09M | 33.24M | 33.23M | 40.02M | 37.40M | 40.40M | 38.66M | 44.78M | 41.85M | 47.21M | 42.09M | 48.55M |
|
Other Accumulated Expenses
|
| | 2.62M | | 8.63M | 10.35M | 12.27M | 3.39M | 3.75M | 3.70M | 10.58M | 11.37M | 9.95M | 8.08M | 7.31M | 6.37M | 2.95M | 10.28M | 7.95M | 3.89M | 3.28M |
|
Short term Debt
|
| | 1.00M | | 0.10M | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | 1.40M | 1.49M | 7.33M | | | | | | | | | | | |
|
Current Taxes
|
0.14M | | 0.53M | 0.53M | 0.48M | 0.52M | 0.08M | 0.12M | 1.77M | 1.63M | 0.20M | 0.21M | 0.33M | | 0.44M | 0.54M | 0.10M | 0.10M | 0.80M | 0.68M | 0.00M |
|
Current Deferred Revenue
|
0.47M | | 1.34M | 1.84M | 1.31M | 1.64M | 1.10M | 0.73M | 3.62M | 2.74M | 2.15M | 1.46M | 2.55M | 1.94M | 1.16M | 1.10M | 2.78M | 2.38M | 1.89M | 2.74M | 5.01M |
|
Total Current Liabilities
|
| 0.08M | 25.38M | 0.30M | 33.93M | 41.94M | 41.06M | 36.24M | 38.96M | 47.08M | 54.55M | 51.54M | 60.69M | 56.18M | 60.37M | 52.68M | 56.05M | 61.72M | 65.84M | 53.70M | 61.95M |
|
Non-Current Debt
|
| | 211.53M | | 203.94M | 225.28M | 269.86M | 277.43M | 278.01M | 292.16M | 311.49M | 325.81M | 332.13M | 342.46M | 330.79M | 324.13M | 324.46M | 371.80M | 388.13M | 387.37M | 421.81M |
|
Preferred Stock Liabilities
|
| 110.89M | 110.64M | 115.00M | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 1.01M | | 0.87M | 1.10M | 1.06M | 1.00M | 0.95M | 1.29M | 1.30M | 1.19M | 1.33M | 1.43M | 1.49M | 1.38M | 1.35M | 1.27M | 1.32M | 1.23M | 1.18M |
|
Non-Current Deferred Tax Liability
|
16.41M | | 21.66M | 19.29M | 20.05M | 19.76M | 27.14M | 24.04M | 23.57M | 28.06M | 37.00M | 30.71M | 30.33M | 29.88M | 39.66M | 30.03M | 30.54M | 31.55M | 38.23M | 39.15M | 39.78M |
|
Operating Leases
|
| | | | | | | | | | 7.07M | 6.85M | 6.60M | 6.98M | 6.72M | 6.43M | 6.12M | 5.92M | 5.72M | 5.49M | 6.65M |
|
Other Non-Current Liabilities
|
| | 6.74M | | 3.34M | 1.68M | 1.01M | 0.91M | 0.90M | 0.80M | 0.79M | 0.69M | 0.59M | 0.59M | 0.57M | 0.47M | 1.04M | 0.60M | 0.59M | 0.67M | 0.75M |
|
Total Non-Current Liabilities
|
| | 260.75M | | 259.03M | 287.99M | 335.81M | 339.11M | 342.03M | 374.63M | 403.64M | 414.91M | 429.76M | 435.50M | 428.48M | 413.27M | 417.93M | 470.98M | 498.33M | 486.20M | 530.67M |
|
Total Liabilities
|
225.33M | 0.21M | 267.49M | 385.72M | 262.37M | 289.66M | 336.82M | 340.02M | 342.93M | 375.42M | 404.42M | 415.60M | 430.35M | 436.09M | 429.05M | 413.74M | 418.97M | 471.58M | 498.93M | 486.87M | 531.42M |
|
Total Debt
|
| | 212.53M | | 204.04M | 225.28M | 269.86M | 277.43M | 278.01M | 292.16M | 311.49M | 325.81M | 332.13M | 342.46M | 330.79M | 324.13M | 324.46M | 371.80M | 388.13M | 387.37M | 421.81M |
|
Common Equity
|
170.51M | 5.00M | 194.37M | 193.10M | 337.04M | 339.81M | 347.45M | 343.30M | 343.61M | 344.85M | 349.66M | 351.66M | 351.12M | 351.26M | 354.48M | 354.42M | 359.27M | 360.78M | 366.20M | 370.11M | 372.12M |
|
Shareholder's Equity
|
170.51M | 5.00M | 194.37M | 193.10M | 337.04M | 339.81M | 347.45M | 343.30M | 343.61M | 344.85M | 349.66M | 351.66M | 351.12M | 351.26M | 354.48M | 354.42M | 359.27M | 360.78M | 366.20M | 370.11M | 372.12M |
|
Liabilities and Shareholders Equity
|
395.85M | 116.10M | 461.86M | 578.83M | 599.41M | 629.47M | 684.27M | 683.32M | 686.54M | 720.28M | 754.08M | 767.26M | 781.47M | 787.34M | 783.53M | 768.16M | 778.23M | 832.37M | 865.13M | 856.98M | 903.54M |
|
Retained Earnings
|
-10.12M | -0.12M | 2.10M | -2.32M | 2.13M | 3.32M | 12.21M | 12.29M | 16.83M | 12.42M | 14.75M | 15.03M | 15.57M | 12.60M | 15.40M | 15.05M | 15.24M | 20.48M | 23.15M | 22.59M | 24.85M |
|
Preferred Shares
|
| | 81.63M | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | 0.17M | | | | 0.47M | | | | 0.63M | | | | 0.60M | | |