|
Cash & Equivalents
|
4.39M | 2.94M | 6.66M | 8.91M | 11.73M | 23.79M | 24.95M | 2.22M | 0.52M | 5.73M | 7.36M | 12.67M | 11.43M | 6.95M | 3.85M | 12.32M |
|
Short-term Investments
|
13.24M | 13.40M | 16.49M | 10.67M | 10.70M | 10.70M | 10.82M | | | | | | | | | |
|
Cash & Current Investments
|
17.63M | 16.34M | 23.15M | 19.59M | 22.43M | 34.50M | 35.77M | 2.22M | 0.52M | 5.73M | 7.36M | 12.67M | 11.43M | 6.95M | 3.85M | 12.32M |
|
Receivables - Net
|
-4.95M | 25.47M | 21.52M | 19.70M | 20.08M | 23.10M | 22.59M | 31.81M | 38.06M | 40.47M | 38.82M | 32.41M | 34.43M | 51.31M | 56.24M | 53.75M |
|
Receivables - Other
|
2.76M | -25.72M | | | | | | | | | | | | | | 15.40M |
|
Receivables
|
-2.19M | -0.25M | 21.52M | 19.70M | 20.08M | 23.10M | 22.59M | 31.81M | 38.06M | 40.47M | 38.82M | 32.41M | 34.43M | 51.31M | 56.24M | 69.15M |
|
Inventory
|
-1.48M | 1.78M | 1.84M | 1.68M | 1.59M | 1.43M | 1.50M | 1.70M | 1.42M | 1.50M | 1.43M | 1.08M | 0.85M | 0.78M | 0.47M | 0.77M |
|
Current Deferred Tax Assets
|
1.53M | 2.24M | 2.54M | 2.46M | 2.37M | 2.32M | 2.33M | | | | | | | | | |
|
Prepaid Assets
|
-0.20M | 0.56M | 0.83M | 1.08M | 0.90M | 1.12M | 1.35M | 2.79M | 2.82M | 5.05M | 5.86M | 8.37M | 11.19M | 10.34M | 15.81M | 15.28M |
|
Current Assets
|
45.67M | 49.62M | 54.17M | 50.20M | 72.75M | 81.52M | 74.56M | 44.55M | 57.88M | 69.94M | 66.83M | 67.14M | 69.00M | 74.56M | 108.81M | 90.27M |
|
Buildings
|
| | 8.78M | 9.07M | | | | | | | | | | | | |
|
Land & Improvements
|
0.94M | 0.94M | 2.85M | 2.85M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-0.83M | 8.68M | 17.42M | 19.03M | 19.23M | 17.04M | 14.35M | 13.44M | 11.69M | 10.88M | 11.59M | 13.14M | 11.59M | 9.88M | 8.97M | 2.29M |
|
Goodwill
|
| | | | | | | 168.45M | 140.45M | 140.45M | 150.22M | 150.22M | 177.71M | 198.25M | 171.91M | 172.57M |
|
Intangibles
|
| | | | | | | 107.12M | 96.71M | 86.23M | 83.11M | 71.69M | 95.20M | 102.00M | 89.21M | 76.71M |
|
Goodwill & Intangibles
|
| | | | | | | 275.57M | 237.16M | 226.68M | 233.33M | 221.91M | 272.92M | 300.25M | 261.12M | 249.28M |
|
Long-Term Deferred Tax
|
| | | | | 3.46M | 5.31M | 31.50M | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | 0.99M | 1.77M | 2.79M | 3.87M | 8.13M | 25.98M | 7.79M |
|
Non-Current Assets
|
8.78M | 13.12M | 21.48M | 26.89M | 19.78M | 17.81M | 18.23M | 294.60M | 260.34M | 257.81M | 272.76M | 259.13M | 314.35M | 356.40M | 322.97M | 304.16M |
|
Assets
|
54.45M | 62.74M | 75.64M | 77.09M | 92.53M | 99.32M | 92.79M | 339.15M | 318.22M | 327.75M | 339.59M | 326.27M | 383.35M | 430.96M | 431.78M | 394.43M |
|
Accounts Payables
|
| 2.62M | 2.47M | 2.98M | 3.21M | 3.99M | 4.59M | 6.84M | 7.62M | 5.67M | 8.80M | 7.72M | 8.08M | 7.04M | 10.13M | 15.04M |
|
Payables
|
| 2.62M | 2.47M | 2.98M | 3.21M | 3.99M | 4.59M | 6.84M | 7.62M | 5.67M | 8.80M | 7.72M | 8.08M | 7.04M | 10.13M | 15.04M |
|
Accumulated Expenses
|
2.61M | 2.95M | 3.26M | 3.51M | 3.69M | 3.93M | 3.41M | 3.65M | 3.79M | 3.93M | 4.30M | 5.35M | 5.26M | 6.21M | 5.41M | 4.77M |
|
Other Accumulated Expenses
|
2.85M | 4.45M | 5.40M | 3.78M | 4.16M | 4.35M | 5.60M | 8.80M | 14.10M | 12.22M | 11.77M | 12.79M | 17.16M | 16.48M | 19.89M | 15.99M |
|
Short term Debt
|
-1.80M | -2.04M | | | | | | 5.82M | 5.82M | 6.49M | 8.43M | 3.46M | 4.39M | 3.14M | 3.14M | 2.98M |
|
Current Taxes
|
-0.10M | 0.78M | | | 0.80M | | | | 0.81M | | | | | | | 3.54M |
|
Current Deferred Revenue
|
-0.15M | 4.47M | 5.59M | 7.45M | 9.58M | 5.89M | 3.82M | 5.84M | 9.94M | 10.20M | 8.63M | 8.13M | 11.53M | 11.59M | 8.68M | 10.65M |
|
Total Current Liabilities
|
11.25M | 14.49M | 16.67M | 17.72M | 21.45M | 18.16M | 17.42M | 30.95M | 40.85M | 38.50M | 41.93M | 37.44M | 46.43M | 44.45M | 48.23M | 52.98M |
|
Non-Current Debt
|
| | | | | | | 146.99M | 136.61M | 124.58M | 99.43M | 73.36M | 94.97M | 136.39M | 195.27M | 168.60M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 0.98M | |
|
Non-Current Deferred Tax Liability
|
0.51M | 1.79M | 1.59M | 2.56M | 2.49M | 1.53M | | 3.25M | 21.05M | 21.08M | 24.05M | 21.64M | 25.29M | 32.61M | 27.90M | 1.87M |
|
Operating Leases
|
| | | | | | | | | | 6.26M | 5.09M | 5.50M | 5.65M | 3.07M | 3.24M |
|
Total Liabilities
|
| | | | | | 17.42M | 181.18M | 182.13M | 167.96M | 155.24M | 126.27M | 160.78M | 199.25M | 247.80M | 225.74M |
|
Total Debt
|
-1.80M | -2.04M | | | | | | 152.81M | 142.43M | 131.07M | 107.86M | 76.82M | 99.36M | 139.53M | 198.41M | 171.58M |
|
Common Equity
|
42.69M | 46.46M | 57.38M | 57.20M | 69.08M | 80.78M | 75.37M | 157.97M | 136.09M | 159.78M | 184.35M | 200.00M | 222.57M | 231.71M | 183.97M | 168.69M |
|
Shareholder's Equity
|
42.69M | 46.46M | 57.38M | 57.20M | 69.08M | 80.78M | 75.37M | 157.97M | 136.09M | 159.78M | 184.35M | 200.00M | 222.57M | 231.71M | 183.97M | 168.69M |
|
Liabilities and Shareholders Equity
|
54.45M | 62.74M | 75.64M | 77.09M | 92.53M | 99.32M | 92.79M | 339.15M | 318.22M | 327.75M | 339.59M | 326.27M | 383.35M | 430.96M | 431.78M | 394.43M |
|
Treasury Shares
|
0.05M | 0.02M | 0.10M | 0.09M | 0.15M | 0.16M | 0.19M | 0.18M | 0.31M | 0.48M | 0.53M | 0.41M | 0.31M | 0.28M | 0.34M | 0.62M |
|
Retained Earnings
|
12.90M | 15.85M | 25.78M | 24.32M | 34.42M | 41.81M | 31.21M | 10.05M | -19.01M | -5.02M | 9.71M | 19.62M | 38.05M | 53.92M | 5.49M | -14.95M |