|
Cash & Equivalents
|
109.59M | 129.22M | 53.66M | 61.05M | 89.08M | 107.87M | 109.33M | 121.83M | 103.18M | 83.34M | 47.36M | 48.73M | 44.58M | 35.75M | 31.99M | 29.14M |
|
Short-term Investments
|
| | 0.04M | 0.06M | | | | | 3.98M | 3.96M | 29.90M | 30.00M | 15.00M | | | |
|
Cash & Current Investments
|
109.59M | 129.22M | 53.69M | 61.11M | 89.08M | 107.87M | 109.33M | 121.83M | 107.16M | 87.31M | 77.26M | 78.72M | 59.58M | 35.75M | 31.99M | 29.14M |
|
Receivables - Net
|
1.55M | 13.42M | 20.52M | 21.58M | 18.08M | 24.97M | 22.64M | 23.67M | 29.72M | 32.39M | 30.17M | 29.93M | 26.91M | 26.86M | 23.31M | 21.95M |
|
Receivables - Other
|
| | 1.28M | 0.86M | 0.75M | 0.75M | 0.23M | | 1.30M | | 6.40M | 7.00M | 7.10M | 5.90M | 6.00M | 6.40M |
|
Receivables
|
1.55M | 13.42M | 21.80M | 22.44M | 18.83M | 25.72M | 22.86M | 23.67M | 31.02M | 32.39M | 36.57M | 36.93M | 34.01M | 32.76M | 29.31M | 28.35M |
|
Raw Materials
|
| | 2.58M | 3.26M | | | | | | | | | | | | |
|
Work In Process
|
| | 0.17M | | | | | | | | | | | | | |
|
Inventory
|
| 0.16M | 2.75M | 3.26M | 2.22M | 2.67M | 2.29M | 2.00M | 1.67M | 1.71M | 1.00M | | | | | |
|
Current Deferred Tax Assets
|
32.12M | 3.92M | 8.62M | 3.92M | 3.39M | 2.19M | | | | | | | | | | |
|
Prepaid Assets
|
3.02M | 2.64M | 5.24M | 5.41M | 7.24M | 7.09M | 5.35M | 4.38M | 5.75M | 6.91M | 7.52M | 8.96M | 6.64M | 6.85M | 7.88M | 9.36M |
|
Current Assets
|
137.84M | 154.36M | 105.49M | 95.91M | 120.17M | 142.76M | 141.61M | 155.86M | 144.30M | 130.98M | 117.67M | 118.89M | 94.05M | 70.05M | 63.89M | 61.30M |
|
Land & Improvements
|
6.74M | 3.45M | 3.19M | 3.15M | 3.23M | 3.68M | 3.70M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-17.23M | 27.14M | 22.42M | 20.81M | 21.12M | 17.39M | 15.39M | 12.82M | 13.40M | 10.35M | 8.00M | 7.82M | 6.75M | 8.22M | 7.32M | 5.95M |
|
Goodwill
|
| | 130.97M | 133.03M | 133.03M | 133.03M | 133.03M | 133.03M | 133.03M | 133.03M | 124.18M | 99.17M | 99.17M | 99.17M | 99.17M | 99.17M |
|
Intangibles
|
0.23M | 0.51M | 43.97M | 30.33M | 25.37M | 19.70M | 14.96M | 10.80M | 7.92M | 5.42M | 2.92M | 10.18M | | | | |
|
Goodwill & Intangibles
|
0.23M | 0.51M | 174.94M | 163.36M | 158.40M | 152.73M | 148.00M | 143.83M | 140.95M | 138.45M | 127.10M | 109.35M | 99.17M | 99.17M | 99.17M | 99.17M |
|
Long-Term Deferred Tax
|
| 47.39M | 54.69M | 163.88M | 148.16M | 138.33M | 79.99M | 73.07M | 47.68M | 46.48M | 48.98M | 25.83M | 31.65M | 52.40M | 46.26M | 41.70M |
|
Other Non-Current Assets
|
2.06M | 1.07M | 0.91M | 0.59M | 1.26M | 0.86M | 1.45M | 2.50M | 1.68M | 1.45M | 1.81M | 0.98M | 0.71M | 0.75M | 0.51M | 0.74M |
|
Non-Current Assets
|
-137.84M | 76.30M | 248.93M | 226.72M | 206.73M | 195.13M | 244.82M | 232.22M | 203.70M | 196.73M | 202.21M | 158.41M | 154.10M | 174.43M | 163.79M | 155.81M |
|
Assets
|
| 230.66M | 354.42M | 322.63M | 326.90M | 337.89M | 386.43M | 388.09M | 348.00M | 327.71M | 319.87M | 277.29M | 248.15M | 244.48M | 227.68M | 217.10M |
|
Accounts Payables
|
3.39M | 3.28M | 4.35M | 2.21M | 1.73M | 2.78M | 2.12M | 1.03M | 1.30M | 2.01M | 3.62M | 6.68M | 5.29M | 5.88M | 5.97M | 5.63M |
|
Notes Payables
|
0.89M | 0.72M | 1.81M | 2.09M | 5.40M | | | | | | | | | | | |
|
Payables
|
4.28M | 4.00M | 6.16M | 4.29M | 7.12M | 2.78M | 2.12M | 1.03M | 1.30M | 2.01M | 3.62M | 6.68M | 5.29M | 5.88M | 5.97M | 5.63M |
|
Accumulated Expenses
|
11.61M | 9.97M | 10.90M | 15.21M | 12.45M | 12.46M | 10.86M | 13.27M | 11.02M | 11.35M | 11.68M | 14.10M | 13.95M | 11.63M | 7.28M | 7.36M |
|
Other Accumulated Expenses
|
7.20M | 5.27M | 4.35M | 4.89M | 3.03M | 3.64M | 3.66M | 3.61M | 4.61M | 3.66M | 4.51M | 3.70M | 4.75M | 4.57M | 4.27M | 4.51M |
|
Current Leases
|
| | | | | | | | | | 5.44M | 5.26M | 5.41M | 5.10M | 4.18M | 2.90M |
|
Current Taxes
|
7.61M | 4.55M | 4.72M | 4.17M | 3.96M | 4.20M | 3.46M | 4.13M | 2.55M | 1.82M | 1.53M | | | | | |
|
Current Deferred Revenue
|
| 6.27M | 23.91M | 27.90M | 23.02M | 24.03M | 27.05M | 29.14M | 29.92M | 26.58M | 26.62M | 29.80M | 26.41M | 27.50M | 26.95M | 28.94M |
|
Total Current Liabilities
|
43.52M | 34.48M | 65.78M | 60.73M | 46.83M | 49.76M | 47.16M | 56.33M | 48.34M | 44.95M | 51.18M | 57.44M | 55.00M | 54.43M | 48.01M | 48.77M |
|
Non-Current Debt
|
| | 28.25M | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.45M | 0.69M | 0.86M | 0.94M | 0.74M | 0.75M | 1.06M | 0.48M | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 11.57M | 9.46M | 11.88M | 10.60M | 6.90M | 5.87M |
|
Other Non-Current Liabilities
|
-37.65M | 11.79M | 12.22M | 9.79M | 9.26M | 8.13M | 8.97M | 8.92M | 8.07M | 6.55M | 6.15M | 7.62M | 6.49M | 7.48M | 7.40M | 6.49M |
|
Total Non-Current Liabilities
|
92.41M | 34.48M | 94.61M | 61.42M | 47.69M | 50.70M | 9.71M | 9.67M | 9.14M | 8.21M | 18.59M | 19.24M | 19.46M | 18.95M | 15.90M | 13.58M |
|
Total Liabilities
|
54.75M | 46.27M | 106.83M | 71.21M | 56.95M | 58.83M | 56.87M | 66.00M | 57.48M | 53.16M | 69.78M | 76.68M | 74.46M | 73.38M | 63.91M | 62.36M |
|
Total Debt
|
| | 28.25M | | | | | | | | | | | | | |
|
Common Equity
|
158.80M | 184.39M | 247.59M | 251.42M | 269.95M | 279.06M | 329.56M | 322.09M | 290.53M | 274.55M | 250.09M | 200.61M | 173.69M | 171.10M | 163.77M | 154.75M |
|
Shareholder's Equity
|
158.80M | 184.39M | 247.59M | 251.42M | 269.95M | 279.06M | 329.56M | 322.09M | 290.53M | 274.55M | 250.09M | 200.61M | 173.69M | 171.10M | 163.77M | 154.75M |
|
Liabilities and Shareholders Equity
|
| 230.66M | 354.42M | 322.63M | 326.90M | 337.89M | 386.43M | 388.09M | 348.00M | 327.71M | 319.87M | 277.29M | 248.15M | 244.48M | 227.68M | 217.10M |
|
Retained Earnings
|
21.42M | 54.69M | 120.83M | 126.20M | 142.68M | 152.38M | 219.13M | 217.28M | 191.80M | 185.29M | 164.82M | 110.28M | 77.99M | 73.10M | 62.60M | 50.79M |
|
Preferred Shares
|
0.00M | | | | | | | | | | | | | | | |
|
Preferred Equity
|
-45.50M | -44.23M | | | | | | | | | | | | | | |
|
Treasury Shares
|
0.50M | 0.72M | 0.02M | 0.23M | 0.62M | 0.26M | 0.90M | 0.39M | 0.57M | 0.93M | 0.53M | 0.64M | 0.77M | 1.02M | 1.04M | 0.93M |