|
Cash & Equivalents
|
6.86M | 10.96M | 10.65M | 10.46M | 8.05M | 5.00M | 2.45M | 20.63M | 25.54M | 16.02M | 1.03M | 1.60M | 1.04M | 3.60M | 17.09M | 81.63M |
|
Short-term Investments
|
8.57M | 1.87M | 1.69M | | | | | | | | | | | | | |
|
Cash & Current Investments
|
15.43M | 12.83M | 12.34M | 10.46M | 8.05M | 5.00M | 2.45M | 20.63M | 25.54M | 16.02M | 1.03M | 1.60M | 1.04M | 3.60M | 17.09M | 81.63M |
|
Receivables - Net
|
| 64.40M | 71.80M | 62.67M | 60.75M | 113.13M | 146.87M | 173.62M | 173.60M | 166.13M | 169.53M | 170.00M | 493.91M | 641.61M | 372.35M | 223.24M |
|
Receivables - Other
|
| | 4.74M | 5.48M | 3.89M | 5.62M | 2.87M | 3.04M | 41.80M | 44.10M | 46.10M | 48.30M | 140.00M | 7.43M | 89.90M | 60.40M |
|
Receivables
|
| 64.40M | 76.54M | 68.16M | 64.64M | 118.75M | 149.74M | 176.66M | 215.40M | 210.23M | 215.63M | 218.30M | 633.91M | 649.04M | 462.25M | 283.64M |
|
Current Deferred Tax Assets
|
| 11.80M | 11.06M | 5.98M | | | | | | | | | | | | |
|
Prepaid Assets
|
| 6.53M | 7.44M | 5.58M | 6.16M | 6.07M | 4.52M | 6.13M | 5.29M | 6.21M | 6.10M | 5.46M | 7.65M | 11.07M | 7.68M | 7.85M |
|
Current Assets
|
| 102.77M | 109.55M | 138.79M | 83.94M | 131.18M | 158.75M | 205.61M | 208.89M | 194.91M | 183.36M | 183.11M | 508.27M | 677.39M | 416.88M | 335.00M |
|
Property, Plant & Equipment (Net)
|
| 14.54M | 12.02M | 8.23M | 6.17M | 12.13M | 10.47M | 12.82M | 14.09M | 13.63M | 11.83M | 12.35M | 15.83M | 19.66M | 27.34M | 28.85M |
|
Long-Term Investments
|
| | 0.82M | | | | | | | | | | | | | |
|
Goodwill
|
132.59M | 143.35M | 384.34M | 322.44M | 14.60M | 90.65M | 95.10M | 79.65M | 117.59M | 101.06M | 101.07M | 90.92M | 119.49M | 163.27M | 135.43M | 135.06M |
|
Intangibles
|
| 52.05M | 53.62M | 48.70M | 42.30M | 33.82M | 46.81M | 36.84M | 60.98M | 55.18M | 44.96M | 34.83M | 48.24M | 44.72M | 54.47M | 42.19M |
|
Goodwill & Intangibles
|
132.59M | 195.40M | 437.96M | 371.15M | 56.90M | 124.47M | 141.91M | 116.48M | 178.56M | 156.24M | 146.02M | 125.75M | 167.73M | 207.99M | 189.90M | 177.25M |
|
Long-Term Deferred Tax
|
| 2.48M | | 22.76M | | | | | 20.22M | 23.75M | | | 11.53M | 7.12M | 5.98M | 8.10M |
|
Other Non-Current Assets
|
| 2.11M | 8.58M | 1.61M | 1.00M | 17.89M | 17.99M | 18.06M | 19.23M | 18.08M | 18.30M | 19.41M | 7.96M | 6.65M | 6.67M | 5.81M |
|
Non-Current Assets
|
| 240.89M | 238.39M | 167.13M | 164.31M | 193.95M | 206.85M | 182.77M | 258.80M | 232.10M | 199.02M | 173.86M | 224.54M | 272.19M | 264.19M | 254.25M |
|
Assets
|
356.59M | 343.66M | 347.94M | 305.92M | 248.25M | 325.13M | 365.60M | 388.38M | 467.69M | 427.00M | 382.37M | 356.97M | 732.81M | 949.59M | 681.06M | 589.25M |
|
Accounts Payables
|
8.14M | 7.94M | 9.02M | 10.13M | 10.27M | 27.31M | 41.10M | 58.85M | 50.60M | 43.74M | 45.73M | 49.88M | 109.75M | 193.00M | 92.82M | 64.95M |
|
Payables
|
8.14M | 7.94M | 9.02M | 10.13M | 10.27M | 27.31M | 41.10M | 58.85M | 50.60M | 43.74M | 45.73M | 49.88M | 109.75M | 193.00M | 92.82M | 64.95M |
|
Accumulated Expenses
|
| 14.64M | 21.07M | 21.65M | 19.15M | 28.73M | 29.40M | 33.24M | 34.27M | 33.33M | 31.31M | 35.54M | 65.58M | 72.61M | 52.30M | 47.65M |
|
Other Accumulated Expenses
|
| 4.71M | 4.00M | 16.35M | 18.30M | 32.07M | 30.07M | 28.87M | 28.76M | 29.30M | 26.94M | 25.41M | 25.31M | 35.88M | 34.85M | 34.42M |
|
Short term Debt
|
| 7.96M | 17.00M | 33.68M | 8.48M | 3.61M | 8.07M | 2.25M | 6.88M | 5.24M | | 2.42M | 7.50M | 7.50M | 6.79M | 4.41M |
|
Current Leases
|
| | | | | | | | | | 4.88M | 4.51M | 4.09M | 4.13M | 2.60M | 2.09M |
|
Current Taxes
|
| | | 1.55M | 2.40M | 2.57M | 2.41M | | | | | 0.01M | 7.31M | 0.02M | | |
|
Curent Deferred Tax Liability
|
| | | | 0.54M | 1.98M | | | | | | | | | | |
|
Total Current Liabilities
|
| 35.25M | 51.09M | 72.59M | 44.91M | 67.00M | 86.05M | 97.09M | 94.59M | 85.39M | 85.47M | 93.42M | 199.77M | 279.13M | 156.08M | 120.40M |
|
Capital Leases
|
| | | | | | 0.09M | 0.02M | | | | | | | | |
|
Non-Current Debt
|
| 45.56M | 25.05M | 0.18M | 0.09M | 70.47M | 81.30M | 84.75M | 92.26M | 77.94M | 70.97M | 55.83M | 181.76M | 148.74M | | |
|
Non-Current Deffered Revenue
|
1.38M | | 1.32M | 1.56M | 1.78M | | | | | | | | | | | |
|
Pension
|
| | 11.68M | 10.60M | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | 0.45M | 0.50M | 0.56M | 0.63M | 0.67M | 0.87M | 0.53M | | | | |
|
Liabilities from Discontinued Operations
|
| | | 2.83M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.06M | | 16.85M | 20.02M | 18.48M | 13.15M | 0.10M | 0.10M | 32.48M | 29.52M | 0.19M | | | |
|
Operating Leases
|
| | | | | | | | | | 19.07M | 15.23M | 10.85M | 4.88M | 2.66M | 1.78M |
|
Other Non-Current Liabilities
|
| 16.84M | 22.44M | 5.20M | 4.99M | 4.90M | 4.83M | 7.41M | 9.28M | 8.67M | 4.87M | 8.00M | 9.00M | 18.00M | 10.60M | 10.12M |
|
Total Non-Current Liabilities
|
| 80.81M | 76.20M | 91.60M | 82.59M | 189.90M | 219.43M | 229.17M | 220.69M | 200.13M | 214.01M | 194.07M | 426.28M | 480.11M | 202.81M | 160.18M |
|
Total Liabilities
|
| 97.65M | 98.64M | 96.80M | 87.58M | 194.80M | 224.25M | 236.58M | 229.97M | 208.81M | 218.87M | 202.06M | 435.28M | 498.11M | 213.41M | 170.29M |
|
Total Debt
|
| 53.51M | 42.05M | 33.86M | 8.58M | 74.07M | 89.37M | 87.00M | 99.13M | 83.18M | 70.97M | 58.26M | 189.26M | 156.24M | 6.79M | 4.41M |
|
Common Equity
|
246.07M | 246.01M | 249.30M | 209.12M | 160.67M | 130.33M | 141.34M | 151.80M | 237.72M | 218.20M | 163.50M | 154.91M | 297.53M | 451.48M | 467.65M | 418.96M |
|
Shareholder's Equity
|
246.07M | 246.01M | 249.30M | 209.12M | 160.67M | 130.33M | 141.34M | 151.80M | 237.72M | 218.20M | 163.50M | 154.91M | 297.53M | 451.48M | 467.65M | 418.96M |
|
Liabilities and Shareholders Equity
|
356.59M | 343.66M | 347.94M | 305.92M | 248.25M | 325.13M | 365.60M | 388.38M | 467.69M | 427.00M | 382.37M | 356.97M | 732.81M | 949.59M | 681.06M | 589.25M |
|
Retained Earnings
|
| 5.40M | 9.50M | -32.72M | -84.69M | -116.47M | -112.06M | -104.09M | -67.11M | -84.06M | -141.78M | -154.74M | -22.73M | 159.98M | 232.62M | 218.06M |
|
Preferred Shares
|
| 0.00M | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | 0.53M | 0.66M | 0.55M | 0.66M | | 0.53M | 0.52M | 0.59M | 1.00M | 1.35M | 1.04M | 0.67M | 0.55M | 0.54M |