|
Cash & Equivalents
|
1.51M | 1.10M | 1.00M | 6.00M | 27.41M | 15.17M | 11.53M | 115.17M | 95.53M | 64.21M | 61.42M | 14.01M | 15.25M | 28.89M | 27.54M | 33.49M | 36.05M | 36.42M | 47.40M | 49.67M | 39.74M | 30.29M | 27.66M |
|
Short-term Investments
|
| | | | | | | | | | 29.15M | 59.80M | 40.13M | 10.29M | 59.88M | 49.37M | 29.78M | 9.94M | | | | | |
|
Cash & Current Investments
|
1.51M | 1.10M | 1.00M | 6.00M | 27.41M | 15.17M | 11.53M | 115.17M | 95.53M | 64.21M | 90.58M | 73.81M | 55.38M | 39.18M | 87.41M | 82.86M | 65.83M | 46.36M | 47.40M | 49.67M | 39.74M | 30.29M | 27.66M |
|
Receivables - Net
|
| | | 17.15M | | | | 20.01M | 24.51M | 28.95M | 34.82M | 39.82M | 45.96M | 46.39M | 48.44M | 42.36M | 58.76M | 54.02M | 54.50M | 48.34M | 49.32M | 55.66M | 59.64M |
|
Receivables - Other
|
| | | 0.11M | | | | 1.24M | 1.28M | 0.42M | 0.56M | 0.62M | 0.43M | 0.50M | 0.46M | 0.55M | 0.37M | 0.35M | 0.36M | 0.35M | 0.35M | 0.28M | 0.34M |
|
Receivables
|
| | | 17.26M | | | | 21.24M | 25.79M | 29.37M | 35.38M | 40.43M | 46.38M | 46.89M | 48.91M | 42.91M | 59.13M | 54.37M | 54.86M | 48.68M | 49.67M | 55.94M | 59.98M |
|
Inventory
|
| | | 4.35M | | | | 6.44M | 7.77M | 8.58M | 10.02M | 9.26M | 10.25M | 12.17M | 12.17M | 13.68M | 11.55M | 11.32M | 10.11M | 10.04M | 12.31M | 15.79M | 18.88M |
|
Prepaid Assets
|
0.29M | 0.24M | 0.20M | 2.11M | 0.16M | 0.13M | 0.08M | 11.20M | 10.74M | 10.05M | 7.66M | 6.92M | 6.94M | 5.83M | 4.19M | 4.05M | 4.68M | 4.16M | 4.06M | 4.03M | 5.11M | 2.78M | 3.57M |
|
Current Assets
|
1.80M | 1.35M | 1.20M | 29.72M | 0.74M | 0.75M | 0.29M | 154.06M | 139.84M | 112.20M | 143.63M | 130.42M | 118.96M | 104.07M | 152.68M | 143.49M | 141.19M | 116.21M | 116.42M | 112.42M | 106.82M | 104.79M | 110.09M |
|
Property, Plant & Equipment (Net)
|
| | | 2.10M | | | | 4.19M | 4.91M | 6.01M | 7.01M | 8.55M | 9.85M | 10.77M | 10.79M | 10.88M | 10.99M | 12.23M | 12.27M | 11.89M | 11.12M | 10.85M | 10.71M |
|
Long-Term Investments
|
230.04M | 230.12M | 230.19M | 230.25M | 230.30M | 230.01M | 230.01M | | | | 58.22M | 58.35M | 58.84M | 58.94M | | | | | | | | | |
|
Goodwill
|
| | | 14.23M | | | | 26.63M | 26.63M | 34.48M | 31.02M | 21.42M | 4.55M | 7.23M | 7.23M | 7.23M | 7.23M | 7.23M | 7.23M | 7.23M | 7.23M | 7.23M | 7.23M |
|
Intangibles
|
| | | 19.52M | | | | 18.25M | 17.57M | 19.38M | 18.66M | 17.96M | 17.23M | 19.34M | 18.56M | 17.90M | 17.13M | 16.36M | 15.58M | 14.81M | 14.04M | 12.45M | 11.73M |
|
Goodwill & Intangibles
|
| | | 33.74M | | | | 44.87M | 44.20M | 53.86M | 49.68M | 39.38M | 21.78M | 26.57M | 25.79M | 25.13M | 24.36M | 23.59M | 22.81M | 22.04M | 21.27M | 19.68M | 18.96M |
|
Long-Term Deferred Tax
|
300.00 | 0.04M | 0.07M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.12M | | | | 0.88M | 0.88M | 0.41M | 0.46M | 0.48M | 0.53M | 0.56M | 0.56M | 0.56M | 0.57M | 0.58M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M |
|
Non-Current Assets
|
230.04M | 230.12M | 230.19M | 35.97M | 230.30M | 230.01M | 230.01M | 49.38M | 66.67M | 77.53M | 140.17M | 131.25M | 115.67M | 125.89M | 65.67M | 65.75M | 63.34M | 63.39M | 62.76M | 60.30M | 57.18M | 55.01M | 53.53M |
|
Assets
|
231.84M | 231.47M | 231.40M | 65.69M | 231.04M | 230.75M | 230.30M | 203.44M | 206.51M | 189.74M | 283.80M | 261.67M | 234.63M | 229.96M | 218.35M | 209.24M | 204.53M | 179.60M | 179.18M | 172.72M | 164.00M | 159.80M | 163.62M |
|
Accounts Payables
|
0.29M | | 0.00M | 12.64M | 0.02M | 0.96M | 0.96M | 15.56M | 12.60M | 13.90M | 11.15M | 9.37M | 11.95M | 13.12M | 13.33M | 14.43M | 21.02M | 15.75M | 24.57M | 24.32M | 29.29M | 34.93M | 35.63M |
|
Payables
|
0.29M | | 0.00M | 12.64M | 0.02M | 0.96M | 0.96M | 15.56M | 12.60M | 13.90M | 11.15M | 9.37M | 11.95M | 13.12M | 13.33M | 14.43M | 21.02M | 15.75M | 24.57M | 24.32M | 29.29M | 34.93M | 35.63M |
|
Accumulated Expenses
|
0.04M | 0.01M | 0.03M | 9.45M | 0.08M | 1.52M | 2.63M | 13.92M | 14.52M | 17.61M | 16.15M | 14.60M | 12.24M | 14.13M | 12.72M | 14.00M | 18.36M | 12.83M | 15.44M | 21.09M | 23.43M | 22.89M | 22.79M |
|
Short term Debt
|
| | | 5.37M | | | | 0.18M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | 4.28M | 4.49M | 5.16M | 5.50M | 5.64M | 6.00M | 6.08M | 6.36M | 6.39M | 6.52M | 6.75M | 6.80M | 6.82M | 6.95M | 7.16M |
|
Current Taxes
|
0.05M | 0.10M | 0.15M | 1.14M | 0.05M | 0.02M | 0.03M | 0.13M | 0.13M | 0.13M | 0.39M | 0.26M | 0.26M | 0.26M | 0.26M | | | | | | | | |
|
Total Current Liabilities
|
0.39M | 0.13M | 0.20M | 28.61M | 0.17M | 2.52M | 3.63M | 29.80M | 31.52M | 36.13M | 32.85M | 29.72M | 30.09M | 33.51M | 32.39M | 34.79M | 45.77M | 35.10M | 46.76M | 52.22M | 59.54M | 64.78M | 65.58M |
|
Non-Current Debt
|
| | | 6.56M | | | | | | | 79.07M | 80.62M | 82.14M | 83.69M | 85.25M | 86.83M | 88.39M | 89.95M | 91.54M | 93.13M | 73.89M | 75.02M | 76.19M |
|
Non-Current Deffered Revenue
|
6.30M | 6.30M | 6.30M | 6.30M | 6.30M | 6.30M | 6.30M | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
230.00M | 230.00M | 230.00M | 230.00M | 230.00M | 230.00M | 230.00M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 3.73M | | | | 2.03M | 0.55M | 0.50M | 0.55M | 8.70M | 0.08M | 0.08M | 0.16M | 10.21M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | |
|
Operating Leases
|
| | | | | | | | 18.69M | 19.10M | 26.99M | 22.06M | 27.89M | 32.65M | 32.09M | 26.49M | 31.45M | 31.06M | 31.41M | 23.22M | 28.41M | 28.13M | 27.36M |
|
Other Non-Current Liabilities
|
| | | 0.81M | 7.76M | 9.95M | 9.26M | 6.90M | 20.58M | 9.78M | 12.65M | 3.96M | 0.77M | 0.64M | 1.93M | 3.08M | 3.08M | 0.51M | 0.51M | 0.39M | 3.69M | 7.68M | 13.66M |
|
Total Non-Current Liabilities
|
| | | 36.78M | 11.62M | 15.28M | 15.94M | 92.38M | 53.94M | 55.98M | 143.22M | 134.53M | 135.46M | 144.59M | 144.58M | 149.13M | 160.15M | 149.88M | 163.19M | 168.74M | 155.24M | 161.10M | 162.24M |
|
Total Liabilities
|
18.32M | 20.56M | 22.90M | 37.59M | 19.39M | 25.22M | 25.20M | 99.28M | 74.51M | 65.76M | 155.87M | 138.49M | 136.23M | 145.24M | 146.50M | 152.22M | 163.24M | 150.40M | 163.70M | 169.13M | 158.93M | 168.78M | 175.89M |
|
Total Debt
|
| | | 11.93M | | | | 0.18M | | | 79.07M | 80.62M | 82.14M | 83.69M | 85.25M | 86.83M | 88.39M | 89.95M | 91.54M | 93.13M | 73.89M | 75.02M | 76.19M |
|
Common Equity
|
-16.47M | -19.09M | -21.51M | 28.10M | 47.15M | 50.40M | 47.53M | 104.16M | 132.00M | 123.98M | 127.93M | 123.17M | 98.41M | 84.72M | 71.85M | 57.02M | 41.30M | 29.21M | 15.48M | 3.59M | 5.07M | -8.98M | -12.27M |
|
Shareholder's Equity
|
-16.47M | -19.09M | -21.51M | 28.10M | 47.15M | 50.40M | 47.53M | 104.16M | 132.00M | 123.98M | 127.93M | 123.17M | 98.41M | 84.72M | 71.85M | 57.02M | 41.30M | 29.21M | 15.48M | 3.59M | 5.07M | -8.98M | -12.27M |
|
Liabilities and Shareholders Equity
|
231.84M | 231.47M | 231.40M | 65.69M | 231.04M | 230.75M | 230.30M | 203.44M | 206.51M | 189.74M | 283.80M | 261.67M | 234.63M | 229.96M | 218.35M | 209.24M | 204.53M | 179.60M | 179.18M | 172.72M | 164.00M | 159.80M | 163.62M |
|
Treasury Shares
|
| | | 1.39M | 1.39M | 1.37M | 1.37M | 1.60M | 1.99M | 2.18M | 2.17M | 2.11M | 3.58M | 2.31M | 1.73M | 2.18M | 1.73M | 1.73M | 1.46M | 1.73M | 1.73M | 1.73M | 1.73M |
|
Retained Earnings
|
-16.47M | -19.09M | -21.51M | -52.31M | -18.35M | -24.47M | -24.90M | -63.23M | -43.95M | -49.40M | -52.08M | -63.08M | -93.08M | -109.98M | -127.40M | -146.15M | -166.04M | -181.52M | -197.63M | -210.81M | -230.40M | -247.41M | -263.91M |