|
Cash & Equivalents
|
| 137.34M | 67.11M | 106.55M | 121.71M | 30.49M | 17.44M | 17.46M | 63.68M | 19.22M | 34.43M | 28.01M | 48.29M | 43.94M | 42.61M | 47.66M | 78.46M | 84.29M | 71.49M | 100.74M | 145.87M |
|
Short-term Investments
|
| | | | 0.77M | | 34.64M | 41.17M | 86.02M | 81.75M | 63.21M | 80.01M | 84.33M | 53.48M | 61.75M | 58.61M | 26.61M | 38.28M | 26.68M | 20.70M | 14.55M |
|
Cash & Current Investments
|
| 137.34M | 67.11M | 106.55M | 122.47M | 30.49M | 52.08M | 58.63M | 149.70M | 100.97M | 97.65M | 108.02M | 132.63M | 97.42M | 104.36M | 106.27M | 105.07M | 122.57M | 98.17M | 121.44M | 160.41M |
|
Receivables - Net
|
| 172.89M | 195.72M | 202.85M | 189.03M | 218.92M | 240.90M | 246.03M | 219.25M | 221.24M | 241.83M | 237.43M | 235.67M | 236.56M | 257.54M | 272.96M | 265.45M | 265.19M | 294.83M | 316.28M | 312.83M |
|
Receivables
|
| 172.89M | 195.72M | 202.85M | 189.03M | 218.92M | 240.90M | 246.03M | 219.25M | 221.24M | 241.83M | 237.43M | 235.67M | 236.56M | 257.54M | 272.96M | 265.45M | 265.19M | 294.83M | 316.28M | 312.83M |
|
Prepaid Assets
|
| 11.34M | 12.61M | 16.02M | 13.04M | 14.23M | 15.33M | 19.63M | 12.60M | 15.09M | 16.59M | 16.25M | 12.35M | 15.68M | 16.03M | 16.80M | 12.43M | 17.48M | 19.91M | 18.32M | 24.76M |
|
Current Assets
|
| 340.64M | 293.22M | 346.04M | 342.74M | 279.21M | 286.21M | 293.12M | 312.08M | 269.75M | 308.50M | 301.28M | 318.25M | 314.89M | 336.04M | 364.00M | 381.37M | 392.67M | 407.62M | 449.92M | 502.60M |
|
Property, Plant & Equipment (Net)
|
| 32.65M | 32.17M | 31.81M | 31.60M | 31.37M | 29.49M | 27.49M | 24.92M | 22.75M | 21.45M | 19.84M | 22.00M | 20.55M | 19.42M | 19.23M | 18.04M | 17.37M | 18.91M | 17.88M | 17.40M |
|
Long-Term Investments
|
| 267.17M | | | | 637.95M | | | | -4.17M | | | | -127.44M | | | | -122.09M | | | |
|
Goodwill
|
13.10M | 1,316.38M | 1,317.34M | 1,419.37M | 1,419.59M | 1,835.58M | 1,837.44M | 1,367.14M | 1,368.33M | 1,159.69M | 1,159.69M | 1,159.69M | 1,054.55M | 1,054.55M | 1,054.55M | 1,054.55M | 1,054.55M | 1,054.55M | 1,054.55M | 1,118.73M | 1,116.37M |
|
Intangibles
|
| 98.58M | 72.27M | 77.54M | 77.61M | 132.50M | 102.20M | 100.36M | 97.78M | 133.20M | 97.53M | 96.77M | 95.19M | 136.20M | 93.36M | 92.86M | 89.75M | 89.57M | 89.22M | 94.45M | 93.87M |
|
Goodwill & Intangibles
|
13.10M | 1,414.96M | 1,389.61M | 1,496.91M | 1,497.20M | 1,968.08M | 1,939.63M | 1,467.50M | 1,466.11M | 1,292.89M | 1,257.22M | 1,256.46M | 1,149.74M | 1,190.75M | 1,147.92M | 1,147.41M | 1,144.30M | 1,144.12M | 1,143.77M | 1,213.18M | 1,210.24M |
|
Long-Term Deferred Tax
|
| 2.93M | 2.93M | 2.93M | 2.93M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 7.63M | 9.43M | 7.80M | 8.95M | 7.83M | 41.79M | 47.60M | 92.50M | 86.24M | 67.56M | 84.50M | 89.74M | 58.17M | 66.90M | 64.06M | 32.20M | 45.53M | 33.37M | 30.25M | 20.26M |
|
Non-Current Assets
|
| 1,503.37M | 1,504.55M | 1,613.77M | 1,612.92M | 2,055.16M | 2,089.82M | 1,615.87M | 1,661.29M | 1,442.01M | 1,422.40M | 1,440.12M | 1,336.46M | 1,298.10M | 1,306.92M | 1,300.46M | 1,262.80M | 1,270.72M | 1,253.12M | 1,321.06M | 1,307.86M |
|
Assets
|
| 1,844.02M | 1,797.76M | 1,959.81M | 1,955.65M | 2,334.37M | 2,376.03M | 1,908.98M | 1,973.37M | 1,711.76M | 1,730.89M | 1,741.40M | 1,654.70M | 1,612.98M | 1,642.95M | 1,664.46M | 1,644.17M | 1,663.39M | 1,660.74M | 1,770.97M | 1,810.46M |
|
Accounts Payables
|
| 56.67M | 41.91M | 42.57M | 46.88M | 52.62M | 57.31M | 53.37M | 48.96M | 44.62M | 42.58M | 38.44M | 36.53M | 30.13M | 43.17M | 39.12M | 41.92M | 36.44M | 30.49M | 46.59M | 27.09M |
|
Notes Payables
|
| 2.87M | 1.81M | 4.51M | 2.67M | 5.11M | | | | 6.17M | | | | 3.96M | | | | 5.15M | | | |
|
Payables
|
| 59.54M | 43.72M | 47.09M | 49.55M | 57.73M | 57.31M | 53.37M | 48.96M | 50.80M | 42.58M | 38.44M | 36.53M | 34.09M | 43.17M | 39.12M | 41.92M | 41.59M | 30.49M | 46.59M | 27.09M |
|
Accumulated Expenses
|
| 24.82M | 24.82M | 25.70M | 25.70M | 25.52M | 25.52M | 25.52M | 25.52M | 1.06M | | | | 11.27M | | | | 9.90M | | | |
|
Other Accumulated Expenses
|
| 50.56M | 44.43M | 48.72M | 44.17M | 50.15M | 48.22M | 44.00M | 41.39M | 43.84M | 57.63M | 43.71M | 44.35M | 48.22M | 48.88M | 50.98M | 51.24M | 53.70M | 49.27M | 60.41M | 56.44M |
|
Short term Debt
|
| 9.91M | 9.91M | 8.06M | 8.60M | 8.60M | 8.60M | 8.60M | 9.20M | 9.20M | 9.20M | 9.20M | 9.20M | 9.20M | 9.20M | 9.20M | 9.20M | 9.20M | 9.20M | 9.20M | 13.25M |
|
Current Leases
|
| 11.88M | 11.31M | 12.15M | 12.17M | 13.53M | 13.69M | 10.86M | 12.50M | 13.07M | 16.11M | 14.20M | 13.97M | 14.88M | 15.44M | 14.63M | 15.29M | 15.50M | 15.28M | 16.08M | 15.91M |
|
Total Current Liabilities
|
| 260.41M | 207.49M | 220.29M | 219.57M | 344.83M | 367.79M | 361.17M | 351.68M | 326.50M | 375.75M | 355.62M | 364.30M | 354.76M | 381.93M | 389.15M | 406.04M | 402.17M | 388.31M | 414.23M | 409.69M |
|
Non-Current Debt
|
| 1,163.49M | 1,163.06M | 833.56M | 829.67M | 1,226.52M | 1,225.43M | 1,224.38M | 1,282.60M | 1,281.08M | 1,279.86M | 1,278.75M | 1,277.58M | 1,276.34M | 1,275.13M | 1,273.94M | 1,275.08M | 1,271.66M | 1,270.56M | 1,269.49M | 1,289.31M |
|
Non-Current Deferred Tax Liability
|
| 2.59M | 3.29M | 3.46M | 3.43M | 3.05M | 4.46M | 2.96M | 2.75M | 3.84M | 4.44M | 4.44M | 4.42M | 4.86M | 5.47M | 5.47M | 5.39M | 5.89M | 6.51M | 6.50M | 6.50M |
|
Operating Leases
|
| 40.25M | 39.26M | 40.18M | 40.10M | 44.68M | 43.65M | 42.39M | 44.52M | 45.82M | 43.09M | 42.84M | 42.60M | 39.82M | 39.14M | 36.92M | 33.50M | 31.72M | 28.83M | 27.72M | 26.59M |
|
Other Non-Current Liabilities
|
| 30.96M | 28.08M | 25.98M | 23.89M | 16.69M | 1.09M | 1.03M | 0.62M | 0.36M | 0.31M | 0.22M | 1.90M | 3.04M | 3.80M | 4.53M | 5.85M | 7.12M | 0.80M | 0.80M | 0.80M |
|
Total Non-Current Liabilities
|
| 1,545.89M | 1,496.01M | 1,183.62M | 1,175.19M | 1,679.73M | 1,706.84M | 1,705.68M | 1,742.67M | 1,715.58M | 1,764.31M | 1,745.79M | 1,756.38M | 1,737.38M | 1,773.29M | 1,777.44M | 1,793.30M | 1,778.37M | 1,758.61M | 1,781.43M | 1,799.74M |
|
Total Liabilities
|
-274.20M | 1,576.85M | 1,524.08M | 1,209.60M | 1,199.09M | 1,696.42M | 1,707.93M | 1,706.71M | 1,743.29M | 1,715.93M | 1,764.63M | 1,746.00M | 1,758.28M | 1,740.42M | 1,777.09M | 1,781.97M | 1,799.15M | 1,785.48M | 1,759.41M | 1,782.23M | 1,800.54M |
|
Total Debt
|
| 1,173.40M | 1,172.97M | 841.62M | 838.27M | 1,235.12M | 1,234.03M | 1,232.98M | 1,291.80M | 1,290.28M | 1,289.06M | 1,287.95M | 1,286.78M | 1,285.54M | 1,284.33M | 1,283.14M | 1,284.28M | 1,280.86M | 1,279.76M | 1,278.69M | 1,302.56M |
|
Common Equity
|
274.20M | 265.03M | 271.54M | 748.08M | 754.43M | 635.82M | 665.97M | 200.14M | 227.95M | -6.31M | -35.87M | -6.74M | -105.71M | -129.57M | -136.27M | -118.97M | -156.44M | -123.55M | -100.13M | -11.99M | 9.18M |
|
Shareholder's Equity
|
274.20M | 265.03M | 271.54M | 748.08M | 754.43M | 635.82M | 665.97M | 200.14M | 227.95M | -6.31M | -35.87M | -6.74M | -105.71M | -129.57M | -136.27M | -118.97M | -156.44M | -123.55M | -100.13M | -11.99M | 9.18M |
|
Liabilities and Shareholders Equity
|
| 1,844.02M | 1,797.76M | 1,959.81M | 1,955.65M | 2,334.37M | 2,376.03M | 1,908.98M | 1,973.37M | 1,711.76M | 1,730.89M | 1,741.40M | 1,654.70M | 1,612.98M | 1,642.95M | 1,664.46M | 1,644.17M | 1,663.39M | 1,660.74M | 1,770.97M | 1,810.46M |
|
Retained Earnings
|
| -457.63M | -451.83M | -450.57M | -448.48M | -574.68M | -549.34M | -1023.23M | -998.93M | -1236.71M | -1268.71M | -1243.11M | -1345.50M | -1371.23M | -1382.41M | -1368.50M | -1411.34M | -1382.16M | -1376.97M | -1349.94M | -1335.88M |
|
Treasury Shares
|
| | | | | 2.45M | | | | 5.47M | | | | 11.44M | | | | 15.44M | | | |