|
Cash & Equivalents
|
16.37M | 44.84M | 51.15M | 65.42M | 103.58M | 150.77M | 158.70M | 146.01M | 182.91M | 219.58M | 221.60M | 218.46M | 270.61M | 237.86M | 244.05M | 234.72M | 283.32M | 269.33M | 266.90M | 245.45M | 273.42M | 244.74M | 252.84M | 256.60M | 300.83M | 310.72M | 315.43M |
|
Cash & Current Investments
|
16.37M | 44.84M | 51.15M | 65.42M | 103.58M | 150.77M | 158.70M | 146.01M | 182.91M | 219.58M | 221.60M | 218.46M | 270.61M | 237.86M | 244.05M | 234.72M | 283.32M | 269.33M | 266.90M | 245.45M | 273.42M | 244.74M | 252.84M | 256.60M | 300.83M | 310.72M | 315.43M |
|
Receivables - Net
|
5.34M | 8.37M | 5.60M | 4.75M | 3.02M | 4.85M | 4.71M | 4.62M | 6.58M | 7.36M | 6.71M | 4.64M | 11.39M | 7.81M | 6.72M | 5.42M | 8.08M | 11.20M | 12.61M | 12.40M | 14.93M | 17.55M | 11.53M | 10.34M | 16.82M | 19.35M | 21.11M |
|
Receivables - Other
|
| 12.87M | 13.34M | 12.99M | 8.47M | 11.17M | 8.95M | 9.59M | 14.24M | 16.61M | 19.19M | 18.52M | 26.39M | 26.30M | 28.23M | 25.27M | 29.41M | 25.95M | 28.86M | 26.13M | 34.40M | 28.04M | 30.94M | 28.66M | 32.80M | 28.87M | 27.88M |
|
Receivables
|
5.34M | 21.24M | 18.94M | 17.74M | 11.49M | 16.02M | 13.66M | 14.21M | 20.83M | 23.97M | 25.91M | 23.16M | 37.78M | 34.11M | 34.95M | 30.70M | 37.49M | 37.14M | 41.47M | 38.53M | 49.33M | 45.59M | 42.47M | 39.00M | 49.62M | 48.22M | 48.99M |
|
Inventory
|
102.22M | 102.53M | 103.74M | 104.26M | 101.37M | 64.51M | 73.59M | 95.27M | 100.45M | 118.83M | 141.77M | 171.26M | 179.25M | 208.50M | 213.33M | 215.22M | 190.15M | 205.31M | 202.88M | 203.59M | 201.84M | 234.32M | 240.04M | 229.24M | 213.69M | 221.01M | 238.83M |
|
Prepaid Assets
|
15.23M | 25.37M | 26.21M | 24.16M | 18.28M | 19.59M | 19.91M | 20.33M | 25.71M | 31.19M | 38.91M | 42.11M | 58.13M | 57.02M | 59.10M | 59.87M | 64.80M | 59.38M | 63.58M | 65.52M | 78.56M | 74.98M | 76.53M | 63.71M | 68.22M | 61.95M | 62.76M |
|
Current Assets
|
139.15M | 182.27M | 186.72M | 199.34M | 227.21M | 239.72M | 259.37M | 276.93M | 331.04M | 389.18M | 419.44M | 439.84M | 519.83M | 518.01M | 527.33M | 518.22M | 547.33M | 551.32M | 553.52M | 528.59M | 568.74M | 572.22M | 585.00M | 561.09M | 600.69M | 614.18M | 638.12M |
|
Property, Plant & Equipment (Net)
|
5.91M | 14.24M | 14.89M | 13.52M | 12.91M | 12.67M | 11.86M | 11.21M | 10.83M | 10.30M | 9.63M | 8.95M | 8.87M | 9.05M | 9.16M | 8.93M | 8.77M | 8.40M | 8.06M | 7.76M | 8.15M | 8.06M | 8.01M | 8.94M | 9.49M | 10.41M | 13.58M |
|
Goodwill
|
2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M | 2.04M |
|
Intangibles
|
2.07M | 0.40M | 0.32M | 3.42M | 1.42M | 1.29M | 1.31M | 3.53M | 1.23M | 1.16M | 1.22M | 3.62M | 1.26M | 1.32M | 1.39M | 4.14M | 1.70M | 1.79M | 1.83M | 4.60M | 1.88M | 1.95M | 2.32M | 2.29M | 2.50M | 2.17M | 2.31M |
|
Goodwill & Intangibles
|
4.11M | 2.44M | 2.36M | 5.46M | 3.46M | 3.33M | 3.36M | 5.57M | 3.27M | 3.20M | 3.26M | 5.66M | 3.30M | 3.36M | 3.43M | 6.19M | 3.74M | 3.83M | 3.88M | 6.64M | 3.92M | 3.99M | 4.37M | 4.34M | 4.54M | 4.21M | 4.35M |
|
Long-Term Deferred Tax
|
13.68M | 15.92M | 17.09M | 15.29M | 15.29M | 15.92M | 16.13M | 13.81M | 11.39M | 13.81M | 13.81M | 19.06M | 19.06M | 19.06M | 19.06M | 24.75M | 24.75M | 24.75M | 24.75M | 30.00M | 30.00M | 30.00M | 30.00M | 36.86M | 36.86M | 36.86M | 36.86M |
|
Other Non-Current Assets
|
0.73M | 0.69M | 0.67M | 0.64M | 0.61M | 0.59M | 0.61M | 0.50M | 2.85M | 2.74M | 2.76M | 2.75M | 3.11M | 3.26M | 3.10M | 0.81M | 1.25M | 1.24M | 1.24M | 2.17M | 2.40M | 3.28M | 5.00M | 18.07M | 22.27M | 24.12M | 27.36M |
|
Non-Current Assets
|
22.92M | 33.30M | 35.02M | 32.95M | 32.27M | 32.52M | 31.96M | 28.83M | 38.20M | 38.82M | 37.14M | 40.57M | 50.95M | 50.51M | 59.38M | 61.10M | 80.07M | 77.88M | 75.97M | 80.30M | 81.29M | 85.58M | 85.94M | 104.46M | 113.22M | 108.74M | 113.13M |
|
Assets
|
162.07M | 215.56M | 221.73M | 232.29M | 259.49M | 272.23M | 291.33M | 305.75M | 369.25M | 427.99M | 456.58M | 480.41M | 570.78M | 568.52M | 586.72M | 579.32M | 627.40M | 629.20M | 629.50M | 608.89M | 650.03M | 657.80M | 670.93M | 665.55M | 713.90M | 722.92M | 751.26M |
|
Accounts Payables
|
20.22M | 29.69M | 25.81M | 29.81M | 38.81M | 25.89M | 38.78M | 39.34M | 49.69M | 58.63M | 54.91M | 54.34M | 75.13M | 60.09M | 53.19M | 50.79M | 49.10M | 46.01M | 44.48M | 47.82M | 56.00M | 62.81M | 60.39M | 45.10M | 57.35M | 56.19M | 61.99M |
|
Payables
|
20.22M | 29.69M | 25.81M | 29.81M | 38.81M | 25.89M | 38.78M | 39.34M | 49.69M | 58.63M | 54.91M | 54.34M | 75.13M | 60.09M | 53.19M | 50.79M | 49.10M | 46.01M | 44.48M | 47.82M | 56.00M | 62.81M | 60.39M | 45.10M | 57.35M | 56.19M | 61.99M |
|
Accumulated Expenses
|
18.40M | 22.14M | 21.11M | 19.40M | 15.45M | 20.72M | 21.70M | 24.73M | 25.75M | 31.97M | 37.74M | 33.90M | 40.62M | 43.02M | 44.49M | 38.27M | 35.52M | 35.98M | 42.64M | 40.71M | 48.48M | 40.38M | 38.21M | 38.52M | 37.97M | 44.23M | 42.87M |
|
Other Accumulated Expenses
|
13.54M | 15.24M | 16.05M | 16.74M | 17.74M | 17.40M | 16.77M | 15.82M | 17.32M | 18.77M | 20.93M | 18.92M | 25.21M | 22.83M | 23.14M | 22.58M | 26.69M | 30.80M | 30.46M | 30.44M | 28.79M | 30.99M | 32.14M | 33.74M | 39.48M | 40.90M | 46.83M |
|
Short term Debt
|
| | | | 30.00M | 24.00M | 15.00M | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | 4.53M | 4.16M | 3.92M | 3.77M | 3.83M | 3.96M | 5.77M | 5.84M | 4.43M | 5.46M | 6.25M | 6.86M | 7.42M | 8.10M | 8.36M | 9.07M | 9.95M | 9.93M | 10.22M |
|
Current Taxes
|
1.97M | 2.26M | 2.98M | 3.02M | 1.28M | 4.45M | 2.51M | 2.75M | 3.85M | 3.86M | 5.86M | 5.59M | 5.80M | 3.52M | 5.43M | 3.93M | 4.89M | 1.96M | 3.75M | 5.33M | 5.84M | 4.74M | 5.49M | 0.00M | 5.04M | | 2.35M |
|
Current Deferred Revenue
|
1.57M | 1.62M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
82.26M | 104.30M | 100.94M | 101.53M | 123.37M | 120.80M | 116.43M | 105.69M | 135.59M | 158.52M | 169.34M | 160.22M | 217.17M | 199.79M | 199.34M | 181.09M | 192.26M | 185.73M | 197.40M | 189.62M | 226.33M | 215.61M | 215.96M | 196.10M | 225.91M | 226.74M | 235.98M |
|
Minority Interest
|
79.82M | | | | | | | | | | | | | | | | | | | | | | 0.53M | -0.40M | -0.82M | | |
|
Operating Leases
|
| | | | | | | | 5.94M | 5.03M | 4.11M | 3.18M | 13.11M | 12.52M | 20.08M | 18.66M | 39.20M | 37.43M | 35.57M | 34.13M | 33.82M | 36.44M | 34.16M | 31.66M | 34.62M | 27.60M | 25.07M |
|
Total Liabilities
|
| | | | | | | 105.69M | 141.53M | 163.55M | 173.45M | 163.40M | 230.28M | 212.31M | 219.42M | 199.75M | 231.46M | 223.16M | 232.97M | 223.75M | 260.15M | 252.05M | 250.12M | 227.76M | 260.53M | 254.34M | 261.05M |
|
Total Debt
|
| | | | 30.00M | 24.00M | 15.00M | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
79.82M | 111.26M | 120.79M | 130.76M | 136.12M | 151.44M | 174.91M | 200.06M | 227.71M | 264.45M | 283.13M | 317.01M | 340.50M | 356.21M | 367.30M | 379.57M | 395.94M | 406.04M | 396.53M | 385.14M | 389.88M | 405.75M | 420.81M | 437.79M | 453.37M | 468.59M | 490.21M |
|
Shareholder's Equity
|
79.82M | 111.26M | 120.79M | 130.76M | 136.12M | 151.44M | 174.91M | 200.06M | 227.71M | 264.45M | 283.13M | 317.01M | 340.50M | 356.21M | 367.30M | 379.57M | 395.94M | 406.04M | 396.53M | 385.14M | 389.88M | 405.75M | 420.81M | 437.79M | 453.37M | 468.59M | 490.21M |
|
Liabilities and Shareholders Equity
|
162.07M | 215.56M | 221.73M | 232.29M | 259.49M | 272.23M | 291.33M | 305.75M | 369.25M | 427.99M | 456.58M | 480.41M | 570.78M | 568.52M | 586.72M | 579.32M | 627.40M | 629.20M | 629.50M | 608.89M | 650.03M | 657.80M | 670.93M | 665.55M | 713.90M | 722.92M | 751.26M |
|
Retained Earnings
|
61.27M | 38.46M | 47.84M | 56.68M | 60.49M | 74.60M | 94.38M | 113.95M | 136.31M | 167.79M | 183.91M | 213.35M | 235.22M | 249.30M | 258.73M | 269.16M | 284.09M | 292.22M | 281.40M | 268.36M | 270.69M | 284.35M | 296.33M | 305.07M | 318.85M | 332.51M | 349.54M |
|
Preferred Shares
|
15.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| 2.40M | 2.40M | 2.40M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.07M | | 0.91M | 2.20M | 0.53M | 0.65M | 0.77M | 0.07M | 0.07M | 0.09M | 0.11M |