|
Cash & Equivalents
|
0.52M | 0.82M | 2.02M | 1.74M | 15.56M | 13.36M | 4.10M | 8.01M | 53.75M | 70.41M | 111.71M | 145.08M | 168.90M | 79.96M | 64.79M | 98.91M |
|
Cash & Current Investments
|
0.52M | 0.82M | 2.02M | 1.74M | 15.56M | 13.36M | 4.10M | 8.01M | 53.75M | 70.41M | 111.71M | 145.08M | 168.90M | 79.96M | 64.79M | 98.91M |
|
Receivables - Net
|
-25.77M | 70.95M | 72.37M | 71.30M | 61.35M | 68.33M | 84.96M | 117.00M | 93.53M | 98.32M | 149.68M | 132.65M | 136.96M | 125.50M | 115.50M | 122.88M |
|
Receivables - Other
|
| | | 1.04M | | 0.84M | 0.84M | 0.80M | 2.35M | 0.56M | 1.57M | 0.53M | | | | |
|
Receivables
|
-25.77M | 70.95M | 72.37M | 72.34M | 61.35M | 69.17M | 85.80M | 117.80M | 95.88M | 98.88M | 151.25M | 133.18M | 136.96M | 125.50M | 115.50M | 122.88M |
|
Current Deferred Tax Assets
|
| 6.32M | 7.13M | 7.91M | 8.80M | 8.93M | 8.64M | | | | | | | | | |
|
Prepaid Assets
|
6.94M | 7.70M | 8.14M | 7.29M | 6.24M | 7.17M | 4.86M | 6.00M | 8.38M | 7.29M | 7.99M | 9.97M | 18.49M | 17.34M | 19.71M | 38.59M |
|
Current Assets
|
84.38M | 85.80M | 89.10M | 87.84M | 91.48M | 97.37M | 93.92M | 131.01M | 155.67M | 176.01M | 269.39M | 287.70M | 324.34M | 222.81M | 200.00M | 260.38M |
|
Buildings
|
0.00M | 0.00M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
3.13M | 2.92M | 2.25M | 2.49M | 2.63M | 7.70M | 8.62M | 6.65M | 7.49M | 10.66M | 12.16M | 19.75M | 18.48M | 21.18M | 24.01M | 24.70M |
|
Long-Term Investments
|
| | | | 0.90M | 0.90M | 0.90M | 0.90M | | | | | | | | |
|
Goodwill
|
59.48M | 63.93M | 50.70M | 50.54M | 60.03M | 64.22M | 67.63M | 72.69M | 90.34M | 135.44M | 275.37M | 469.07M | 504.39M | 582.84M | 663.00M | 970.56M |
|
Intangibles
|
13.08M | 13.57M | 8.04M | 29.55M | 29.55M | 33.28M | 37.28M | 40.13M | 16.60M | 23.80M | 57.10M | 71.55M | 64.32M | 143.13M | 170.02M | 109.64M |
|
Goodwill & Intangibles
|
72.56M | 77.50M | 58.74M | 15.99M | 89.57M | 97.50M | 104.91M | 112.82M | 106.94M | 159.24M | 332.47M | 540.62M | 568.71M | 725.97M | 833.02M | 1,080.20M |
|
Long-Term Deferred Tax
|
5.70M | 6.32M | 4.09M | 2.33M | 2.21M | 1.83M | 1.82M | 3.35M | 1.60M | 2.20M | 1.65M | 6.52M | | | | |
|
Other Non-Current Assets
|
0.73M | 0.70M | 63.34M | 59.53M | 69.82M | 75.74M | 83.26M | 92.21M | 108.54M | 161.42M | 355.20M | 585.14M | 604.76M | 694.00M | 800.41M | 1,127.55M |
|
Non-Current Assets
|
-84.38M | 81.13M | 65.59M | 62.02M | 72.45M | 83.43M | 91.88M | 98.85M | 116.03M | 172.08M | 367.36M | 604.88M | 623.24M | 715.19M | 824.42M | 1,152.25M |
|
Assets
|
| 166.92M | 154.69M | 149.86M | 163.93M | 180.80M | 185.80M | 229.86M | 271.69M | 348.09M | 636.75M | 892.58M | 947.59M | 937.99M | 1,024.43M | 1,412.63M |
|
Accounts Payables
|
| 3.30M | 5.27M | 4.12M | 4.63M | 3.95M | 4.75M | 4.49M | 7.38M | 12.24M | 19.64M | 23.70M | 19.36M | 22.09M | 26.18M | 27.18M |
|
Payables
|
| 3.30M | 5.27M | 4.12M | 4.63M | 3.95M | 4.75M | 4.49M | 7.38M | 12.24M | 19.64M | 23.70M | 19.36M | 22.09M | 26.18M | 27.18M |
|
Accumulated Expenses
|
10.82M | 26.53M | 29.31M | 32.72M | 40.90M | 37.27M | 35.08M | 42.60M | 44.60M | 22.45M | 30.59M | 37.56M | 44.08M | 44.94M | 56.55M | 62.05M |
|
Other Accumulated Expenses
|
| | 3.04M | 3.47M | 3.73M | 3.54M | 3.07M | 4.09M | 6.47M | 4.63M | 6.70M | 9.71M | 10.77M | 8.13M | 8.74M | 12.44M |
|
Short term Debt
|
41.85M | 5.16M | 6.57M | 0.21M | 2.20M | | 1.11M | 2.53M | 3.10M | 0.06M | 0.73M | 0.97M | | | | |
|
Current Leases
|
| | | | | 0.99M | 1.11M | | | | 7.23M | 9.28M | 9.77M | 10.80M | 11.34M | 12.80M |
|
Current Taxes
|
| | 0.22M | 1.22M | 0.11M | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.01M | 2.14M | 2.15M | 2.15M | 0.06M | | | | | | | | | | | |
|
Total Current Liabilities
|
38.90M | 37.13M | 43.29M | 39.19M | 45.54M | 43.20M | 42.19M | 49.62M | 55.08M | 61.50M | 87.53M | 143.90M | 117.69M | 131.15M | 145.12M | 155.87M |
|
Capital Leases
|
| | | | | 2.68M | 1.88M | | | | | | | | | |
|
Non-Current Debt
|
| 40.03M | 24.96M | 16.25M | | | 1.88M | 22.48M | 39.86M | 17.22M | 59.16M | 193.90M | 220.91M | 131.77M | 124.13M | 218.44M |
|
Non-Current Deferred Tax Liability
|
| 0.56M | | | 3.44M | 5.84M | 6.82M | | | 0.49M | | | | | 8.53M | 25.82M |
|
Operating Leases
|
| | | | | | | | | | 14.30M | 35.52M | 32.86M | 35.48M | 39.71M | 41.88M |
|
Other Non-Current Liabilities
|
| 1.11M | | | | | | | 0.45M | 0.88M | 0.16M | 0.59M | 1.78M | 6.06M | 0.24M | 0.12M |
|
Total Non-Current Liabilities
|
| 77.72M | | | 4.54M | 9.64M | 8.70M | | 40.31M | 18.10M | 73.63M | 230.00M | 255.55M | 173.31M | 172.62M | 286.27M |
|
Total Liabilities
|
80.75M | 78.83M | 68.25M | 55.44M | 50.08M | 52.85M | 44.07M | 72.10M | 95.38M | 79.60M | 161.16M | 373.91M | 373.24M | 304.45M | 317.73M | 442.14M |
|
Total Debt
|
41.85M | 45.19M | 31.53M | 16.46M | 2.20M | | 2.99M | 25.01M | 42.96M | 17.28M | 59.89M | 194.87M | 220.91M | 131.77M | 124.13M | 218.44M |
|
Common Equity
|
80.57M | 88.09M | 86.44M | 94.42M | 113.86M | 126.79M | 140.56M | 158.92M | 170.34M | 268.49M | 475.59M | 518.68M | 574.34M | 633.54M | 706.69M | 970.49M |
|
Shareholder's Equity
|
80.57M | 88.09M | 86.44M | 94.42M | 113.86M | 126.79M | 140.56M | 158.92M | 170.34M | 268.49M | 475.59M | 518.68M | 574.34M | 633.54M | 706.69M | 970.49M |
|
Liabilities and Shareholders Equity
|
| 166.92M | 154.69M | 149.86M | 163.93M | 180.80M | 185.80M | 229.86M | 271.69M | 348.09M | 636.75M | 892.58M | 947.59M | 937.99M | 1,024.43M | 1,412.63M |
|
Retained Earnings
|
-0.05M | 5.97M | 3.99M | 11.63M | 30.77M | 43.02M | 54.64M | 65.50M | 80.33M | 90.80M | 116.03M | 149.16M | 194.29M | 240.32M | 302.83M | 376.43M |
|
Treasury Shares
|
0.00M | 0.01M | 0.02M | 0.04M | 0.07M | 0.08M | 0.08M | 0.10M | 0.14M | 0.15M | 0.15M | 0.15M | 0.16M | 0.21M | 0.20M | 0.24M |