|
Cash & Equivalents
|
243.75M | 284.57M | 397.13M | 292.40M | 396.60M | 389.05M | 358.77M | 263.20M | 295.26M | 273.15M | 0.22M | 186.42M | 135.65M | 191.89M | 141.52M | 171.65M | 179.81M | 160.93M | 182.59M | 167.76M |
|
Short-term Investments
|
0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 2.98M | 2.96M | | | | | | | | 1.34M | | 1.48M | |
|
Cash & Current Investments
|
243.79M | 284.62M | 397.18M | 292.45M | 396.65M | 389.10M | 358.82M | 266.18M | 298.22M | 273.15M | 0.22M | 186.42M | 135.65M | 191.89M | 141.52M | 171.65M | 181.16M | 160.93M | 184.08M | 167.76M |
|
Receivables - Net
|
22.94M | | | | 50.35M | 28.13M | 17.34M | 58.21M | 24.40M | 29.00M | 36.66M | 48.27M | 44.88M | 29.64M | 32.87M | 33.34M | 37.62M | 35.26M | 27.31M | 23.47M |
|
Receivables
|
22.94M | | | | 50.35M | 28.13M | 17.34M | 58.21M | 24.40M | 29.00M | 36.66M | 48.27M | 44.88M | 29.64M | 32.87M | 33.34M | 37.62M | 35.26M | 27.31M | 23.47M |
|
Inventory
|
32.11M | | | | 141.96M | 156.82M | 101.58M | 97.26M | 35.81M | 41.86M | 36.32M | 41.37M | 47.84M | 52.78M | 52.62M | 63.51M | 57.34M | 64.88M | 69.88M | 75.16M |
|
Prepaid Assets
|
| | | | 81.26M | 77.41M | | 59.65M | 75.58M | 71.58M | 70.87M | 72.99M | 54.48M | 58.37M | 62.84M | 64.89M | 44.75M | 40.87M | 42.51M | 47.35M |
|
Current Assets
|
367.73M | | | | 670.17M | 611.70M | 537.56M | 480.48M | 433.26M | 417.88M | 371.85M | 349.06M | 282.78M | 332.69M | 289.85M | 333.43M | 319.52M | 301.94M | 322.29M | 313.69M |
|
Land & Improvements
|
29.57M | | | | 27.46M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
41.47M | | | | 143.62M | 144.13M | 131.50M | 124.00M | 114.71M | 122.79M | 123.60M | 123.93M | 146.54M | 148.50M | 148.01M | 155.56M | 148.41M | 141.36M | 145.43M | 144.26M |
|
Long-Term Investments
|
2.54M | | | | 2.43M | 2.38M | | | | | | | | | | | | | | |
|
Intangibles
|
42.22M | | | | 37.41M | 35.65M | 32.77M | 29.90M | 29.29M | 29.94M | 29.54M | 28.67M | 27.51M | 27.00M | 26.05M | 36.77M | 26.99M | 25.87M | 26.97M | 26.97M |
|
Goodwill & Intangibles
|
42.22M | | | | 37.41M | 35.65M | 32.77M | 29.90M | 29.29M | 29.94M | 29.54M | 28.67M | 27.51M | 27.00M | 26.05M | 36.77M | 26.99M | 25.87M | 26.97M | 26.97M |
|
Long-Term Deferred Tax
|
6.64M | | | | 4.10M | 3.71M | 2.86M | 2.97M | 5.75M | 6.60M | 10.82M | 10.00M | 7.09M | 7.61M | 8.25M | 12.81M | 10.26M | 8.35M | 9.07M | 8.58M |
|
Other Non-Current Assets
|
23.22M | | | | 22.06M | 21.90M | 57.58M | 18.45M | 8.47M | 9.22M | 8.64M | 8.95M | 9.13M | 9.52M | 9.74M | 8.30M | 8.59M | 8.78M | 9.77M | 8.68M |
|
Non-Current Assets
|
167.80M | | | | 264.85M | 261.16M | 236.17M | 223.38M | 200.67M | 215.39M | 218.97M | 217.59M | 212.22M | 213.57M | 212.60M | 233.92M | 214.81M | 205.32M | 212.70M | 210.31M |
|
Assets
|
535.53M | | | | 935.03M | 872.85M | 773.73M | 703.86M | 633.92M | 633.27M | 590.82M | 566.65M | 495.00M | 546.25M | 502.44M | 567.36M | 534.33M | 507.26M | 534.99M | 524.00M |
|
Accounts Payables
|
43.18M | | | | 77.93M | 74.38M | 89.32M | 75.59M | 42.33M | 35.98M | 75.30M | 102.59M | 47.67M | 36.40M | 35.16M | 47.11M | 37.96M | 29.28M | 23.90M | 35.21M |
|
Notes Payables
|
8.33M | | | | 8.13M | | | | | | | | | | | | | | | |
|
Payables
|
51.51M | | | | 86.06M | 74.38M | 89.32M | 75.59M | 42.33M | 35.98M | 75.30M | 102.59M | 47.67M | 36.40M | 35.16M | 47.11M | 37.96M | 29.28M | 23.90M | 35.21M |
|
Accumulated Expenses
|
9.90M | | | | 11.56M | | | | 11.00M | | | | 11.64M | | 25.98M | | 14.01M | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 0.64M | | | | 5.51M | 4.76M | 10.79M | 8.80M |
|
Short term Debt
|
8.33M | | | | 8.13M | | | | 11.81M | | | | 47.43M | | | | 22.28M | | | |
|
Current Leases
|
3.21M | | | | 3.59M | | | | 25.93M | | | | 3.10M | | | | 2.68M | | | |
|
Current Taxes
|
12.04M | | | | 0.09M | 0.08M | 0.28M | 0.14M | 0.54M | 0.45M | 0.55M | 0.51M | 0.68M | 0.81M | 0.16M | 0.29M | 1.86M | 1.64M | 1.81M | 0.34M |
|
Current Deferred Revenue
|
| | | | 141.87M | | | | 9.60M | | | | 6.13M | | 35.16M | | 44.75M | | 42.51M | |
|
Total Current Liabilities
|
209.69M | | | | 422.10M | 407.70M | 465.37M | 377.31M | 283.01M | 282.57M | 262.48M | 237.48M | 170.93M | 126.11M | 110.37M | 119.88M | 122.44M | 111.71M | 142.24M | 175.92M |
|
Non-Current Debt
|
55.29M | | | | 58.03M | 53.88M | 71.55M | 94.14M | 88.99M | 89.33M | 80.82M | 116.53M | 142.85M | 172.77M | 172.89M | 168.17M | 177.94M | 169.86M | 138.51M | 127.30M |
|
Non-Current Deffered Revenue
|
| | | | 5.42M | 137.46M | 127.74M | 6.96M | 9.60M | 9.83M | 12.61M | 14.53M | 6.13M | 5.75M | 5.71M | 1.05M | 3.22M | 3.95M | 0.59M | 0.49M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 1.55M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.49M | | | | 1.48M | 1.44M | 2.11M | 1.80M | 0.71M | 1.13M | 1.06M | 2.42M | 3.91M | 4.02M | 4.03M | 4.16M | 4.45M | 4.35M | 4.57M | 4.62M |
|
Operating Leases
|
62.10M | | | | 65.00M | 59.11M | 55.41M | 53.08M | 54.66M | 31.72M | 30.36M | 30.32M | 34.40M | 29.93M | 28.57M | 28.57M | 28.25M | 28.68M | 29.31M | 29.75M |
|
Other Non-Current Liabilities
|
3.47M | | | | 9.50M | 34.29M | 60.70M | 27.92M | 1.35M | 25.80M | 13.77M | 10.35M | 1.16M | 10.38M | 7.50M | 8.01M | 7.14M | 6.01M | 6.62M | 12.36M |
|
Total Non-Current Liabilities
|
233.54M | | | | 317.78M | 298.60M | 208.85M | 160.20M | 126.67M | 130.90M | 120.68M | 157.70M | 186.09M | 214.57M | 213.01M | 208.65M | 218.21M | 211.21M | 181.72M | 172.17M |
|
Total Liabilities
|
443.22M | | | -387.64M | 739.89M | 706.29M | 674.22M | 537.51M | 409.68M | 413.47M | 383.15M | 395.18M | 357.01M | 340.68M | 323.38M | 328.53M | 340.65M | 322.92M | 323.96M | 348.09M |
|
Total Debt
|
63.62M | | | | 66.16M | 53.88M | 71.55M | 94.14M | 100.81M | 89.33M | 80.82M | 116.53M | 190.28M | 172.77M | 172.89M | 168.17M | 200.23M | 169.86M | 138.51M | 127.30M |
|
Common Equity
|
92.31M | | | 387.64M | 18.06M | 18.15M | 18.78M | 17.75M | 224.25M | 22.27M | 207.67M | 171.48M | 137.99M | 205.57M | 179.06M | 238.83M | 193.69M | 184.35M | 211.03M | 175.92M |
|
Shareholder's Equity
|
292.09M | | | | 195.14M | 166.56M | 99.51M | 166.35M | 224.25M | 219.80M | | | | | | | | | | |
|
Liabilities and Shareholders Equity
|
535.53M | | | | 935.03M | 872.85M | 773.73M | 703.86M | 633.92M | 633.27M | 590.82M | 566.65M | 495.00M | 546.25M | 502.44M | 567.36M | 534.33M | 507.26M | 534.99M | 524.00M |
|
Retained Earnings
|
62.98M | | | | -267.17M | -344.53M | -327.56M | -309.51M | 56.37M | -483.28M | -490.29M | -490.14M | -484.45M | -599.33M | -594.10M | -605.87M | -589.52M | -593.19M | -638.34M | -659.26M |