|
Cash & Equivalents
|
33.06M | 1.57M | 11.36M | 14.78M | 17.58M | 19.63M | 20.86M | 43.16M | 20.25M | 24.04M | 52.42M | 52.43M | 73.62M | 117.22M | 81.50M | 88.88M | 112.67M |
|
Short-term Investments
|
-82.61M | 106.48M | 117.44M | 158.02M | 85.59M | 97.52M | 133.78M | 32.39M | 58.58M | 97.86M | 112.91M | 198.77M | 301.92M | 177.26M | 91.99M | 82.70M | 34.89M |
|
Cash & Current Investments
|
-49.55M | 108.05M | 128.80M | 172.80M | 103.17M | 117.16M | 154.64M | 75.55M | 78.83M | 121.91M | 165.33M | 251.20M | 375.54M | 294.48M | 173.49M | 171.58M | 147.56M |
|
Receivables - Net
|
0.22M | 5.60M | 6.13M | 6.28M | 9.47M | 10.29M | 12.65M | 12.84M | 12.54M | 17.03M | 17.78M | 16.84M | 16.56M | 14.43M | 20.61M | 13.78M | 12.82M |
|
Receivables - Other
|
0.46M | 464.00M | 684.00M | 1.03M | 2.44M | 3.60M | 3.32M | 3.95M | 1.90M | 1.26M | 1.95M | 1.51M | 0.90M | 1.12M | 1.69M | 0.80M | 1.78M |
|
Receivables
|
0.41M | 0.30M | 690.13M | 7.31M | 11.91M | 13.90M | 15.97M | 16.79M | 14.44M | 18.29M | 19.72M | 18.35M | 17.46M | 15.54M | 22.30M | 14.57M | 14.60M |
|
Inventory
|
-3.25M | 50.92M | 56.30M | 65.04M | 77.60M | 87.18M | 93.85M | 98.30M | 106.92M | 125.83M | 129.27M | 135.09M | 134.35M | 128.73M | 134.82M | 128.83M | 146.65M |
|
Current Deferred Tax Assets
|
2.59M | 3.04M | 2.42M | 1.48M | 3.88M | 5.19M | 6.96M | | | | | | | | | | |
|
Prepaid Assets
|
-1.17M | 6.10M | 7.21M | 7.91M | 9.19M | 10.02M | 11.65M | 12.20M | 13.07M | 14.40M | 14.80M | 9.46M | 8.82M | 10.01M | 11.25M | 12.40M | 15.35M |
|
Current Assets
|
143.31M | 173.71M | 200.86M | 253.50M | 203.31M | 229.85M | 272.80M | 198.90M | 211.36M | 279.16M | 327.18M | 412.59M | 535.28M | 447.65M | 340.18M | 326.59M | 322.38M |
|
Buildings
|
73.93M | 66.01M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 66.01M | 78.25M | 89.48M | 115.47M | 127.34M | 135.64M | 137.23M | 129.65M | 128.85M | 120.50M | 113.05M | 98.35M | 91.45M | 93.75M | 90.51M | 80.18M |
|
Long-Term Investments
|
| 0.87M | 2.77M | 2.38M | 0.84M | | | | | | | | | | | | |
|
Goodwill
|
| | 13.15M | 13.15M | 64.58M | 64.19M | 55.85M | 54.24M | 56.00M | 62.91M | 58.81M | 57.10M | 61.47M | 57.56M | 56.57M | 15.37M | 15.26M |
|
Intangibles
|
| | | | 21.84M | 21.68M | 18.14M | 17.45M | 20.21M | 23.28M | 21.35M | 20.47M | 22.56M | 20.73M | 20.34M | 20.06M | 13.58M |
|
Goodwill & Intangibles
|
| | 13.15M | 13.15M | 86.42M | 85.88M | 73.99M | 71.70M | 76.21M | 86.19M | 80.16M | 77.57M | 84.03M | 78.29M | 76.90M | 35.43M | 28.84M |
|
Long-Term Deferred Tax
|
| 5.54M | 5.70M | 3.11M | 1.85M | 0.73M | 7.73M | 4.63M | 7.04M | 4.17M | 5.26M | 6.30M | 9.93M | 8.66M | 8.21M | 8.62M | 8.68M |
|
Other Non-Current Assets
|
| 0.95M | 0.90M | 6.02M | 5.25M | 4.05M | 8.62M | 7.92M | 8.02M | 7.71M | 7.18M | 8.87M | 10.16M | 11.81M | 12.53M | 12.16M | 11.56M |
|
Non-Current Assets
|
90.04M | 86.55M | 100.77M | 108.65M | 205.78M | 213.56M | 220.91M | 215.80M | 215.32M | 220.35M | 207.01M | 501.67M | 463.09M | 315.99M | 407.73M | 337.64M | 312.50M |
|
Assets
|
233.35M | 260.26M | 301.63M | 362.16M | 409.10M | 443.40M | 493.70M | 414.69M | 426.68M | 499.51M | 534.19M | 914.26M | 998.36M | 862.01M | 747.90M | 664.23M | 634.88M |
|
Accounts Payables
|
| | 16.37M | 21.74M | 16.05M | 18.34M | 32.09M | 21.92M | 25.53M | 37.86M | 35.29M | 47.79M | 69.75M | 55.64M | 40.38M | 38.88M | 49.39M |
|
Notes Payables
|
| | | | | | | | | 0.94M | | | | | | | |
|
Payables
|
| | 16.37M | 21.74M | 16.05M | 18.34M | 32.09M | 21.92M | 25.53M | 38.80M | 35.29M | 47.79M | 69.75M | 55.64M | 40.38M | 38.88M | 49.39M |
|
Accumulated Expenses
|
-0.36M | 6.59M | 7.58M | 9.06M | 11.06M | 10.58M | 13.05M | 12.47M | 14.91M | 20.65M | 21.02M | 23.65M | 27.91M | 31.21M | 16.32M | 18.43M | 21.96M |
|
Other Accumulated Expenses
|
-1.23M | 9.12M | 13.68M | 14.71M | 18.23M | 21.28M | 24.57M | 22.57M | 22.94M | 26.87M | 23.49M | 21.78M | 24.48M | 34.02M | 0.50M | 25.89M | 28.15M |
|
Short term Debt
|
| | | | | | | | | 0.94M | | | | | | | |
|
Current Leases
|
10.72M | 9.76M | 14.14M | | | | | | | | | 61.80M | 66.99M | 63.58M | 65.46M | 60.88M | 56.01M |
|
Current Taxes
|
| | 4.11M | 5.83M | 6.96M | 4.70M | 4.69M | 5.14M | 4.96M | 7.12M | 6.37M | 6.64M | 6.86M | 6.45M | 5.21M | 7.37M | 7.18M |
|
Current Deferred Revenue
|
6.81M | 3.92M | 3.72M | 4.23M | 4.90M | 6.48M | 7.08M | 8.12M | 8.34M | 8.07M | 7.49M | 0.73M | 0.90M | 1.05M | 1.23M | 1.11M | 1.22M |
|
Curent Deferred Tax Liability
|
| | | | 0.01M | | | | | | | | | | | | |
|
Total Current Liabilities
|
31.22M | 39.79M | 45.46M | 55.58M | 57.20M | 61.37M | 81.45M | 69.14M | 73.60M | 99.25M | 93.11M | 159.71M | 195.45M | 184.44M | 145.81M | 144.09M | 155.51M |
|
Non-Current Deffered Revenue
|
24.00M | 26.38M | 27.63M | 32.32M | 36.93M | 37.66M | 42.55M | 43.78M | 41.07M | 39.27M | 37.08M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 5.54M | 4.65M | 5.74M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 284.72M | 246.12M | 204.31M | 188.84M | 159.88M | 143.81M |
|
Other Non-Current Liabilities
|
0.18M | 1.43M | 1.81M | 1.98M | 6.01M | 4.07M | 4.44M | 4.82M | 4.97M | 5.07M | 3.55M | 3.75M | 4.19M | 4.95M | 5.93M | 7.05M | 6.58M |
|
Total Non-Current Liabilities
|
24.18M | 27.80M | 29.43M | 34.30M | 48.48M | 46.38M | 52.73M | 48.60M | 46.03M | 44.35M | 40.63M | 288.46M | 250.32M | 209.25M | 194.77M | 166.93M | 150.39M |
|
Total Liabilities
|
55.40M | 67.59M | 74.90M | 89.88M | 105.68M | 107.75M | 134.18M | 117.74M | 119.63M | 143.59M | 133.73M | 448.17M | 445.77M | 393.69M | 340.57M | 311.02M | 305.90M |
|
Total Debt
|
| | | | | | | | | 0.94M | | | | | | | |
|
Common Equity
|
177.95M | 192.68M | 226.74M | 272.28M | 303.42M | 335.65M | 359.52M | 296.96M | 307.05M | 355.92M | 400.46M | 466.09M | 552.60M | 468.32M | 407.33M | 353.21M | 328.98M |
|
Shareholder's Equity
|
177.95M | 192.68M | 226.74M | 272.28M | 303.42M | 335.65M | 359.52M | 296.96M | 307.05M | 355.92M | 400.46M | 466.09M | 552.60M | 468.32M | 407.33M | 353.21M | 328.98M |
|
Liabilities and Shareholders Equity
|
233.35M | 260.26M | 301.63M | 362.16M | 409.10M | 443.40M | 493.70M | 414.69M | 426.68M | 499.51M | 534.19M | 914.26M | 998.36M | 862.01M | 747.90M | 664.23M | 634.88M |
|
Retained Earnings
|
102.05M | 111.18M | -0.02M | 0.14M | 6.01M | 4.71M | -11.28M | -15.25M | -16.49M | 0.04M | -9.22M | -12.59M | 0.94M | -13.46M | -19.79M | 176.09M | 149.17M |
|
Treasury Shares
|
| 0.62M | 0.59M | 0.50M | 0.38M | 0.36M | 0.34M | 0.29M | 0.44M | 0.52M | 0.54M | 0.54M | 0.60M | 0.44M | 1.91M | 0.49M | 0.73M |