|
Cash & Equivalents
|
201.09M | 204.44M | 188.06M | 217.88M | 78.57M | 54.71M | 49.81M | 53.08M | 152.59M | 91.79M | 32.88M | 42.64M | 34.58M | 44.50M | 48.47M | 49.59M | 74.48M | 98.80M | 91.74M | 101.77M | 112.72M | 102.64M | 84.48M | 106.59M |
|
Short-term Investments
|
43.81M | -1.01M | -0.41M | -0.29M | 27.04M | 0.08M | -0.17M | -0.14M | 10.43M | -0.35M | -0.22M | -0.76M | 17.51M | -0.31M | -0.29M | -0.59M | 8.67M | -0.20M | -0.11M | 0.02M | 0.38M | -0.34M | 0.19M | -0.48M |
|
Cash & Current Investments
|
244.90M | 203.43M | 187.65M | 217.59M | 105.61M | 54.79M | 49.65M | 52.94M | 163.02M | 91.44M | 32.66M | 41.88M | 52.09M | 44.19M | 48.18M | 49.01M | 83.14M | 98.60M | 91.63M | 101.79M | 113.10M | 102.30M | 84.67M | 106.11M |
|
Receivables - Net
|
180.44M | 33.84M | 12.33M | -4.39M | 175.00M | 14.53M | 15.61M | 1.97M | 179.20M | 19.71M | 44.73M | 45.05M | 113.20M | 16.08M | 23.30M | 11.95M | 113.26M | 25.92M | 25.96M | -3.51M | 109.37M | 0.26M | -5.34M | -2.57M |
|
Receivables - Other
|
28.87M | -3.98M | -1.65M | 0.08M | 20.32M | -1.89M | -0.39M | 2.94M | 27.91M | 0.78M | -4.41M | 2.84M | 17.48M | -0.48M | -3.83M | -10.12M | 8.86M | -4.22M | -5.94M | -11.66M | 6.94M | -3.03M | -4.53M | -5.43M |
|
Receivables
|
209.31M | 29.86M | 10.68M | -4.31M | 195.32M | 12.64M | 15.21M | 4.91M | 207.11M | 20.49M | 40.32M | 47.89M | 130.68M | 15.61M | 19.47M | 1.83M | 122.12M | 21.70M | 20.02M | -15.16M | 116.31M | -2.77M | -9.87M | -8.00M |
|
Inventory
|
14.89M | -1.30M | 0.59M | -1.57M | 14.54M | 0.45M | -2.07M | -1.94M | 14.37M | -4.01M | -7.71M | -11.60M | 25.26M | -1.29M | -2.46M | -0.20M | 24.58M | 1.43M | -0.47M | 4.06M | 18.99M | 0.89M | 16.51M | 3.15M |
|
Prepaid Assets
|
36.49M | -0.93M | 2.72M | 6.31M | 30.05M | -1.09M | 1.91M | 7.48M | 31.97M | -4.47M | -2.54M | -0.19M | 39.34M | 3.94M | 6.54M | 6.18M | 35.13M | -4.58M | -6.18M | -3.03M | 37.75M | 0.99M | 3.46M | 44.90M |
|
Current Assets
|
512.20M | | | | 350.24M | 326.09M | 309.95M | 313.54M | 420.06M | 347.01M | 276.43M | 322.69M | 251.72M | 248.36M | 245.51M | 261.37M | 264.98M | 262.36M | 256.64M | 293.85M | 286.15M | 278.76M | 270.45M | 292.70M |
|
Property, Plant & Equipment (Net)
|
41.58M | -4.63M | -8.65M | -10.68M | 37.59M | -2.42M | -4.77M | -8.50M | 30.84M | -2.45M | -4.79M | -6.65M | 25.87M | -1.64M | -3.62M | -5.14M | 24.38M | -1.30M | -2.86M | -6.91M | 28.32M | -3.95M | 29.26M | 29.11M |
|
Goodwill
|
158.14M | | | | 158.18M | 158.23M | 158.34M | 158.11M | 158.23M | 158.40M | 158.31M | 115.40M | 126.49M | 126.54M | 126.66M | 126.51M | 126.56M | 126.45M | 126.24M | 126.19M | 126.15M | 126.25M | 126.97M | 127.07M |
|
Intangibles
|
7.87M | | | | 5.30M | 4.82M | 4.00M | 3.58M | 3.16M | 2.74M | 2.32M | 1.21M | 0.65M | 0.56M | 0.47M | 0.38M | 0.26M | 0.19M | 0.11M | 0.04M | | | 5.09M | 4.81M |
|
Goodwill & Intangibles
|
166.01M | | | | 163.48M | 163.05M | 162.34M | 161.70M | 161.40M | 161.14M | 160.63M | 116.61M | 127.14M | 127.10M | 127.13M | 126.89M | 126.82M | 126.64M | 126.36M | 126.23M | 126.15M | 126.25M | 132.06M | 131.87M |
|
Long-Term Deferred Tax
|
2.02M | -1.40M | | | 3.30M | -0.02M | 7.50M | 6.91M | 1.55M | 3.58M | 3.48M | 3.38M | 0.82M | 3.06M | 3.12M | 3.03M | 2.93M | 2.78M | 2.69M | 2.69M | 3.09M | 3.19M | 3.27M | 3.28M |
|
Other Non-Current Assets
|
49.16M | | | | 42.08M | 34.23M | 29.48M | 28.62M | 25.73M | 25.62M | 25.00M | 21.20M | 19.96M | 19.64M | 19.94M | 19.05M | 19.14M | 18.80M | 19.52M | 18.71M | 18.89M | 18.41M | 17.91M | 16.54M |
|
Non-Current Assets
|
292.91M | | | | 278.58M | 267.27M | 259.08M | 255.72M | 244.54M | 240.39M | 237.38M | 184.57M | 191.35M | 189.63M | 188.05M | 184.23M | 207.10M | 205.38M | 210.38M | 210.21M | 211.67M | 212.74M | 217.50M | 222.20M |
|
Assets
|
805.11M | | | | 628.82M | 593.36M | 569.03M | 569.25M | 664.61M | 587.40M | 513.81M | 507.25M | 443.08M | 437.99M | 433.56M | 445.59M | 472.08M | 467.74M | 467.02M | 504.06M | 497.82M | 491.50M | 487.95M | 514.90M |
|
Accounts Payables
|
43.39M | | | | 41.55M | 39.70M | 37.58M | 34.79M | 36.66M | 37.03M | 31.55M | 30.97M | 20.68M | 15.36M | 21.04M | 18.66M | 20.86M | 18.17M | 25.92M | 28.43M | 25.22M | 25.26M | 20.83M | 21.61M |
|
Notes Payables
|
| | | | | | | | 100.00M | 50.00M | 20.00M | 50.00M | | | | | | | | | | | | |
|
Payables
|
43.39M | | | | 41.55M | 39.70M | 37.58M | 34.79M | 136.66M | 87.03M | 51.55M | 80.97M | 20.68M | 15.36M | 21.04M | 18.66M | 20.86M | 18.17M | 25.92M | 28.43M | 25.22M | 25.26M | 20.83M | 21.61M |
|
Accumulated Expenses
|
85.95M | | | | 91.69M | 100.00M | 85.88M | 84.73M | 99.77M | 100.54M | 79.18M | 75.42M | 78.30M | 80.89M | 76.47M | 82.07M | 75.83M | 83.28M | 75.11M | 83.52M | 86.69M | 96.78M | 86.77M | 100.31M |
|
Short term Debt
|
7.03M | -4.45M | -18.15M | -11.01M | 38.77M | -35.00M | -35.00M | -35.00M | 100.00M | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
143.69M | -7.62M | -23.36M | -16.15M | 127.01M | -15.75M | -35.21M | -38.27M | 83.16M | -2.49M | 1.91M | -6.82M | 94.88M | 6.17M | 2.67M | 11.07M | 93.78M | -4.75M | -11.13M | 9.61M | 107.45M | 86.80M | 93.84M | -13.70M |
|
Total Current Liabilities
|
280.06M | | | | 299.03M | 251.50M | 220.14M | 214.56M | 319.60M | 269.73M | 218.32M | 242.09M | 193.86M | 197.88M | 195.72M | 206.45M | 190.47M | 197.77M | 192.44M | 225.39M | 219.36M | 208.84M | 201.44M | 211.33M |
|
Non-Current Deffered Revenue
|
23.30M | | | | 22.04M | 21.55M | 17.37M | 15.41M | 14.52M | 13.40M | 12.21M | 10.97M | 14.38M | 13.86M | 13.90M | 14.50M | 29.36M | 21.87M | 20.00M | 18.72M | 22.87M | 26.11M | 20.46M | 28.45M |
|
Minority Interest
|
10.63M | | | | 12.87M | 14.04M | 15.06M | 14.55M | 13.95M | 14.59M | 15.80M | 15.01M | 15.64M | 16.67M | 17.63M | 18.19M | 16.86M | 18.07M | 19.47M | 20.90M | 18.91M | 20.66M | 22.05M | 23.52M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 13.54M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
7.05M | | | | 5.55M | | | | 4.78M | | | | 8.67M | | | | 7.22M | | | | 9.10M | | | |
|
Operating Leases
|
24.45M | | | | 24.14M | 3.29M | 20.72M | 19.37M | 17.18M | 15.29M | 13.85M | 12.10M | 10.37M | 8.90M | 7.18M | 5.47M | 27.95M | 27.02M | 29.50M | 30.82M | 34.81M | 31.38M | 31.05M | 37.22M |
|
Other Non-Current Liabilities
|
17.40M | 0.70M | 1.74M | 2.25M | 9.20M | 0.48M | 0.94M | 1.76M | 10.77M | 1.08M | 1.40M | 1.95M | 11.67M | 0.64M | 0.79M | -0.93M | 7.61M | -0.87M | -0.98M | -1.12M | 7.68M | 0.10M | 0.41M | 9.37M |
|
Total Non-Current Liabilities
|
332.54M | -0.70M | -1.74M | -2.25M | 349.25M | 307.51M | 270.58M | 261.58M | 354.74M | 311.83M | 257.80M | 277.36M | 221.64M | 234.55M | 230.16M | 240.03M | 249.74M | 256.08M | 251.75M | 285.54M | 273.04M | 275.60M | 262.47M | 278.01M |
|
Total Liabilities
|
349.94M | | | | 358.45M | 307.99M | 271.52M | 263.33M | 365.52M | 312.91M | 259.19M | 279.31M | 233.30M | 235.19M | 230.94M | 239.10M | 257.35M | 255.21M | 250.76M | 284.42M | 280.72M | 275.70M | 262.88M | 287.38M |
|
Total Debt
|
7.03M | -4.45M | -18.15M | -11.01M | 38.77M | -35.00M | -35.00M | -35.00M | 100.00M | | | | | | | | | | | | | | | |
|
Common Equity
|
455.17M | | | | 270.37M | 593.36M | 569.03M | 569.25M | 299.09M | 587.40M | 513.81M | 507.25M | 209.77M | 437.99M | 433.56M | 445.59M | 214.73M | 467.74M | 467.02M | 504.06M | 217.10M | 491.50M | 487.95M | 514.90M |
|
Shareholder's Equity
|
455.17M | | | | 270.37M | | | | 299.09M | | | | 209.77M | | | | 214.73M | | | | 217.10M | | | |
|
Liabilities and Shareholders Equity
|
805.11M | | | | 628.82M | 593.36M | 569.03M | 569.25M | 664.61M | 587.40M | 513.81M | 507.25M | 443.08M | 437.99M | 433.56M | 445.59M | 472.08M | 467.74M | 467.02M | 504.06M | 497.82M | 491.50M | 487.95M | 514.90M |
|
Treasury Shares
|
0.67M | | | | 2.15M | | | | 1.90M | | | | 1.92M | | | | 3.60M | | | | 4.09M | | | |
|
Retained Earnings
|
-13.92M | | | | -15.51M | -4.39M | -4.67M | -2.46M | -16.68M | -45.26M | -74.13M | -101.92M | -129.02M | -137.78M | -147.20M | -141.98M | -144.59M | -149.71M | -151.64M | -155.41M | -156.64M | -157.62M | -156.16M | -161.04M |