|
Cash & Equivalents
|
112.42M | 49.92M | 38.08M | 69.53M | 84.42M | 14.13M | 14.73M | 15.31M | 11.12M | 4.83M | 6.16M | 162.68M | 32.90M | 74.13M | 263.96M | 178.35M |
|
Cash & Current Investments
|
112.42M | 49.92M | 38.08M | 69.53M | 84.42M | 14.13M | 14.73M | 15.31M | 11.12M | 4.83M | 6.16M | 162.68M | 32.90M | 74.13M | 263.96M | 178.35M |
|
Receivables - Net
|
53.46M | 113.00M | 77.92M | 93.33M | 91.77M | 124.61M | 106.26M | 132.02M | 113.65M | 119.50M | 143.83M | 126.85M | 137.22M | 139.41M | 181.51M | 171.16M |
|
Receivables - Other
|
| 2.80M | 0.72M | 0.46M | 2.60M | 2.60M | 2.60M | | 2.10M | | | | 1.89M | 1.83M | 1.66M | 8.79M |
|
Receivables
|
53.46M | 115.80M | 78.64M | 93.79M | 94.37M | 127.21M | 108.86M | 132.02M | 115.75M | 119.50M | 143.83M | 126.85M | 139.11M | 141.23M | 183.17M | 179.95M |
|
Inventory
|
7.54M | 7.73M | 8.67M | 7.06M | 6.70M | 6.17M | 6.31M | 5.75M | 5.33M | 5.71M | 7.46M | 7.09M | 10.11M | 10.27M | 12.00M | 8.19M |
|
Current Deferred Tax Assets
|
13.70M | 15.10M | 12.54M | 13.66M | 20.26M | 15.41M | | 0.01M | | | | | | | | |
|
Prepaid Assets
|
10.39M | 10.29M | 11.41M | 11.45M | 17.82M | 11.46M | 12.85M | 13.11M | 29.85M | 19.15M | 23.15M | 26.18M | 32.69M | 30.29M | 30.20M | 25.97M |
|
Current Assets
|
198.26M | 196.80M | 150.75M | 197.67M | 224.66M | 174.56M | 150.81M | 169.90M | 176.05M | 159.84M | 190.67M | 329.40M | 230.29M | 272.61M | 500.84M | 394.75M |
|
Property, Plant & Equipment (Net)
|
75.36M | 79.29M | 82.95M | 91.93M | 92.95M | 105.34M | 117.37M | 121.30M | 143.03M | 162.03M | 175.76M | 187.82M | 193.68M | 199.71M | 203.84M | 200.84M |
|
Long-Term Investments
|
24.16M | 28.30M | 31.63M | 36.09M | 42.47M | 49.15M | 49.48M | 54.39M | 62.07M | 65.62M | 77.45M | 88.81M | 98.88M | 93.20M | 106.13M | 130.96M |
|
Goodwill
|
450.04M | 458.34M | 460.63M | 5.09M | 466.87M | 466.72M | 472.32M | 472.37M | 476.89M | 510.57M | 577.37M | 578.59M | 578.59M | 581.29M | 585.02M | 666.74M |
|
Intangibles
|
57.92M | 85.30M | 87.17M | 57.18M | 56.56M | 56.03M | 55.11M | 55.06M | 54.87M | 68.25M | 59.17M | 118.08M | 108.10M | 99.73M | 90.26M | 92.21M |
|
Goodwill & Intangibles
|
507.96M | 543.64M | 547.80M | 62.27M | 523.43M | 522.75M | 527.43M | 527.43M | 531.75M | 578.82M | 636.54M | 696.67M | 686.69M | 681.02M | 675.28M | 758.95M |
|
Long-Term Deferred Tax
|
| 0.24M | 0.15M | 0.04M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
13.73M | 9.57M | 11.68M | 10.92M | 10.20M | 8.14M | 7.23M | 7.04M | 7.13M | 9.21M | 9.05M | 8.76M | 8.14M | 59.81M | 55.62M | 55.76M |
|
Non-Current Assets
|
621.21M | 633.36M | 645.15M | 661.96M | 669.04M | 685.37M | 701.52M | 710.16M | 743.98M | 815.69M | 1,077.65M | 1,105.51M | 1,112.44M | 1,169.40M | 1,167.25M | 1,273.83M |
|
Assets
|
819.47M | 830.16M | 795.90M | 859.63M | 893.70M | 859.93M | 852.33M | 880.06M | 920.03M | 975.53M | 1,268.32M | 1,434.91M | 1,342.72M | 1,442.01M | 1,668.10M | 1,668.58M |
|
Accounts Payables
|
52.07M | 55.83M | 48.23M | 48.47M | 41.76M | 46.85M | 43.70M | 39.59M | 48.37M | 50.15M | 51.10M | 54.23M | 73.02M | 41.88M | 64.03M | 44.15M |
|
Payables
|
52.07M | 55.83M | 48.23M | 48.47M | 41.76M | 46.85M | 43.70M | 39.59M | 48.37M | 50.15M | 51.10M | 54.23M | 73.02M | 41.88M | 64.03M | 44.15M |
|
Accumulated Expenses
|
34.66M | 39.72M | 41.09M | 45.46M | 48.32M | 50.72M | 52.82M | 53.98M | 62.93M | 63.33M | 70.81M | 91.28M | 95.60M | 87.35M | 88.38M | 92.07M |
|
Other Accumulated Expenses
|
14.13M | 16.14M | 18.85M | 16.14M | 25.16M | 24.35M | 43.97M | 47.96M | 46.97M | 46.09M | 50.33M | 54.70M | 55.92M | 61.00M | 58.57M | 56.70M |
|
Short term Debt
|
0.15M | | | | 183.56M | 6.25M | 7.50M | 8.75M | 10.00M | | | | | 5.00M | | |
|
Current Leases
|
| | | | | | | | | | 39.28M | 36.20M | 37.91M | 39.00M | 38.63M | 42.31M |
|
Current Taxes
|
0.06M | 1.16M | 0.09M | 4.94M | 0.11M | 5.82M | | | | | 0.13M | 9.46M | 0.04M | | 6.86M | 7.59M |
|
Total Current Liabilities
|
136.08M | 149.34M | 145.40M | 156.82M | 363.99M | 175.55M | 171.34M | 171.83M | 193.52M | 191.67M | 262.22M | 299.11M | 302.40M | 297.20M | 312.05M | 285.69M |
|
Non-Current Debt
|
152.13M | 159.21M | 166.78M | 174.89M | | 141.25M | 83.75M | 100.00M | 91.20M | 89.20M | 90.00M | | 185.00M | 92.50M | | |
|
Non-Current Deffered Revenue
|
23.64M | 27.85M | 30.69M | 35.60M | 42.35M | 48.68M | 49.47M | 54.29M | 61.80M | 64.62M | 76.45M | 88.46M | 98.60M | 92.33M | 104.07M | 126.03M |
|
Liabilities from Discontinued Operations
|
| | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M |
|
Non-Current Deferred Tax Liability
|
25.92M | 25.09M | 29.46M | 27.66M | 27.30M | 29.95M | 21.04M | 14.29M | 16.64M | 21.60M | 18.50M | 20.66M | 23.18M | 38.61M | 30.32M | 25.95M |
|
Operating Leases
|
| | | | | | | | | | 86.66M | 99.21M | 100.63M | 110.51M | 100.78M | 98.54M |
|
Other Non-Current Liabilities
|
35.16M | 36.49M | 37.15M | 40.65M | 41.86M | 40.81M | 13.48M | 15.55M | 16.51M | 17.11M | 7.88M | 26.27M | 9.64M | 12.14M | 13.00M | 13.37M |
|
Total Non-Current Liabilities
|
307.15M | 331.62M | 345.07M | 365.68M | 402.95M | 367.76M | 325.59M | 340.41M | 363.16M | 367.08M | 533.83M | 507.44M | 709.81M | 631.16M | 547.22M | 536.21M |
|
Total Liabilities
|
342.31M | 368.11M | 382.22M | 406.33M | 444.81M | 408.58M | 339.07M | 355.96M | 379.67M | 384.19M | 541.71M | 533.71M | 719.45M | 643.30M | 560.22M | 549.58M |
|
Total Debt
|
152.28M | 159.21M | 166.78M | 174.89M | 183.56M | 147.50M | 91.25M | 108.75M | 101.20M | 89.20M | 90.00M | | 185.00M | 97.50M | | |
|
Common Equity
|
477.16M | 462.05M | 413.68M | 453.29M | 448.89M | 451.36M | 513.25M | 524.10M | 540.35M | 591.33M | 726.61M | 901.20M | 623.27M | 798.72M | 1,107.88M | 1,118.99M |
|
Shareholder's Equity
|
477.16M | 462.05M | 413.68M | 453.29M | 448.89M | 451.36M | 513.25M | 524.10M | 540.35M | 591.33M | 726.61M | 901.20M | 623.27M | 798.72M | 1,107.88M | 1,118.99M |
|
Liabilities and Shareholders Equity
|
819.47M | 830.16M | 795.90M | 859.63M | 893.70M | 859.93M | 852.33M | 880.06M | 920.03M | 975.53M | 1,268.32M | 1,434.91M | 1,342.72M | 1,442.01M | 1,668.10M | 1,668.58M |
|
Treasury Shares
|
0.02M | 1.65M | 2.60M | 0.93M | 1.36M | 1.18M | 0.46M | 0.78M | 0.50M | 0.56M | 0.27M | 0.38M | 1.20M | 0.23M | 22.15M | 22.87M |
|
Retained Earnings
|
403.37M | 473.32M | 546.76M | 623.03M | 686.11M | 771.18M | 865.85M | 958.15M | 1,038.95M | 1,225.62M | 1,425.75M | 1,723.78M | 1,970.31M | 2,197.92M | 2,446.93M | 2,721.83M |