|
Cash & Equivalents
|
28.56M | 30.16M | | 15.22M | 21.74M | 24.33M | 25.39M | 21.26M | 28.98M | 35.60M | 48.44M | 30.13M | 39.82M | 43.72M | 72.12M | 47.63M | 70.38M | 56.62M | 62.81M | 58.64M | 43.30M |
|
Short-term Investments
|
| 19.11M | | | 0.63M | 143.21M | | | | 18.46M | 5.91M | 5.87M | 5.44M | 30.56M | | 1.59M | 1.30M | 47.91M | 1.42M | 0.77M | 0.48M |
|
Cash & Current Investments
|
28.56M | 49.27M | | 15.22M | 22.37M | 167.54M | 25.39M | 21.26M | 28.98M | 54.05M | 54.35M | 36.01M | 45.25M | 74.27M | 72.12M | 49.23M | 71.67M | 104.53M | 64.24M | 59.41M | 43.77M |
|
Receivables - Net
|
-5.64M | 59.17M | 9.84M | -10.57M | -16.81M | 61.05M | 4.07M | -15.16M | -20.48M | 95.36M | 9.52M | 1.48M | 12.56M | 50.33M | 33.71M | 13.75M | 11.02M | 58.78M | | | |
|
Receivables - Other
|
-0.02M | 0.01M | -183.20 | -0.01M | 0.01M | 0.11M | -15.11M | -18.01M | -0.35M | 0.19M | 0.01M | -1.74M | -0.11M | -0.12M | 0.02M | -0.00M | -1.16M | 688.29 | 0.00M | 0.02M | 2.67M |
|
Receivables
|
-5.66M | 59.18M | 9.84M | -10.58M | -16.80M | 61.15M | -11.04M | -33.17M | -20.83M | 95.55M | 9.53M | -0.26M | 12.44M | 50.22M | 33.73M | 13.75M | 9.86M | 58.78M | | | |
|
Current Assets
|
0.09M | 80.49M | -1.34M | | | 260.12M | -2.92M | | | 205.32M | 214.04M | 0.20M | 0.20M | 188.41M | | | | 191.76M | | | |
|
Property, Plant & Equipment (Net)
|
| 14.24M | | | | 19.47M | | | | 10.59M | | | | 7.97M | | | | 5.90M | | | |
|
Goodwill
|
| 2.70M | | | 0.12M | 111.06M | 0.17M | 0.19M | 0.18M | 273.34M | | | | 281.35M | | | | | | | |
|
Intangibles
|
| 7.00M | | | | 138.28M | | | | 336.55M | | | | 344.92M | | | | 309.28M | | | |
|
Goodwill & Intangibles
|
| 9.69M | | | 0.12M | 249.34M | 0.17M | 0.19M | 0.18M | 609.89M | | | | 626.27M | | | | 309.28M | | | |
|
Long-Term Deferred Tax
|
| 2.81M | | | | 5.74M | | | | 2.98M | 7.29M | 0.01M | 0.01M | 3.78M | | | | 1.43M | | | |
|
Other Non-Current Assets
|
461.83 | 0.46M | 54.28M | 115.23M | | 0.53M | | | | 6.05M | | | | 6.00M | 105.70M | 214.20M | 326.43M | 1.60M | | | |
|
Non-Current Assets
|
| 27.88M | 1.34M | | | 157.67M | 2.92M | | | 370.21M | 368.22M | 0.37M | 0.38M | 372.78M | | | | 334.66M | | | |
|
Assets
|
0.09M | 108.37M | | -0.09M | -0.38M | 423.52M | | -32.25M | 177.52M | 575.53M | 582.26M | 569.02M | 583.95M | 561.19M | | | | 526.42M | | | |
|
Accounts Payables
|
| 2.84M | | | | 6.02M | | | | 6.40M | | | | 4.48M | | | | 4.80M | | | |
|
Dividends payables
|
-0.50M | 5.68M | | -0.09M | -0.14M | -1.13M | | | | | | | | | | | | | | | |
|
Payables
|
-0.50M | 8.52M | | -0.09M | -0.14M | 4.89M | | | | 6.40M | | | | 4.48M | | | | 4.80M | | | |
|
Accumulated Expenses
|
7.24M | 26.26M | 1.36M | 0.46M | 8.39M | 41.98M | 2.98M | -5.60M | 1.42M | 49.45M | -1.47M | -11.94M | -8.62M | -12.43M | 2.43M | 1.04M | 9.68M | 44.55M | 1.63M | 46.03M | 55.80M |
|
Other Accumulated Expenses
|
0.43M | 0.61M | 0.16M | 0.21M | 0.28M | 0.30M | -0.13M | 0.20M | 0.86M | 7.27M | 6.13M | 6.12M | 0.26M | 5.47M | 2.89M | 4.49M | -0.00M | 6.68M | 192.34M | 194.52M | 7.31M |
|
Short term Debt
|
-12.89M | 13.96M | -7.09M | -12.86M | -13.75M | 29.47M | -7.37M | -49.88M | -53.43M | 45.24M | -3.74M | -15.55M | -33.50M | 23.28M | -1.82M | -6.60M | -14.22M | 46.23M | -3.17M | -21.18M | -34.01M |
|
Current Leases
|
| 2.70M | -2.48M | -6.51M | -12.15M | 3.80M | -1.03M | -4.60M | -8.55M | 4.13M | -2.58M | -3.21M | -5.91M | 3.69M | -1.71M | -4.22M | -8.12M | 3.87M | -1.31M | -2.83M | -6.55M |
|
Current Taxes
|
-1.48M | 1.13M | -0.26M | -2.65M | -0.73M | 2.39M | -0.17M | 1.83M | 0.30M | 3.50M | 1.78M | 3.03M | 2.26M | 3.69M | 0.86M | 1.32M | 4.42M | 5.88M | 7.24M | | |
|
Current Deferred Revenue
|
-2.88M | 1.85M | -0.30M | -1.09M | -1.73M | 2.46M | -0.39M | -0.62M | -0.93M | 6.16M | -2.44M | -3.65M | -3.79M | 9.93M | -3.96M | -5.20M | -4.47M | 6.77M | -4.66M | -5.78M | 199.76M |
|
Total Current Liabilities
|
| 57.60M | | | 103.75M | 98.42M | | | | 139.88M | 141.92M | 0.12M | 0.13M | 94.04M | 111.64M | 115.34M | 135.21M | 124.98M | 123.75M | 130.86M | 142.97M |
|
Non-Current Debt
|
| 2.57M | | | | 111.93M | | | | 144.46M | | | | 126.98M | | | | 92.51M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 4.01M | 5.66M | 0.01M | 0.01M | 14.14M | 15.70M | 16.44M | 15.90M | 16.28M | 20.51M | 24.82M | 26.34M |
|
Operating Leases
|
-2.25M | 11.24M | -0.67M | -1.48M | -2.38M | 10.88M | -1.16M | -2.57M | -3.78M | 12.04M | -1.14M | -2.48M | -3.78M | 9.28M | -1.15M | -2.26M | -3.14M | 9.49M | -1.14M | 7.11M | 52.05M |
|
Other Non-Current Liabilities
|
| 0.18M | | | 2.85M | 0.30M | | | | 0.68M | 331.08M | 338.02M | 346.48M | 1.61M | 202.65M | 208.06M | 345.68M | 2.43M | 345.86M | 358.28M | 8.12M |
|
Total Non-Current Liabilities
|
| 14.01M | | | 142.34M | 129.81M | | | | 184.97M | 180.36M | 0.18M | 0.18M | 175.65M | 368.20M | 370.10M | 136.22M | 121.31M | 123.69M | 119.73M | 354.55M |
|
Total Liabilities
|
| 108.37M | | | 293.61M | 423.52M | | | | 324.85M | 582.26M | 569.02M | 583.95M | 269.69M | 570.85M | 578.16M | 559.04M | 526.42M | 538.20M | 552.80M | 554.31M |
|
Total Debt
|
-12.89M | 16.53M | -7.09M | -12.86M | -13.75M | 141.40M | -7.37M | -49.88M | -53.43M | 189.69M | -3.74M | -15.55M | -33.50M | 150.26M | -1.82M | -6.60M | -14.22M | 138.74M | -3.17M | -21.18M | -34.01M |
|
Common Equity
|
| 36.76M | | | | 195.29M | | | | 250.68M | | | | 291.50M | | | | 280.12M | | | |
|
Shareholder's Equity
|
| 36.76M | | 0.02M | 47.51M | 195.29M | | | | 250.68M | 267.12M | 0.28M | 0.29M | 291.50M | 293.82M | 301.00M | 287.61M | 280.12M | 290.76M | 302.21M | 305.39M |
|
Liabilities and Shareholders Equity
|
0.09M | 108.37M | | -0.09M | -0.38M | 423.52M | | -32.25M | 177.52M | 575.53M | 582.26M | 569.02M | 583.95M | 561.19M | | | | 526.42M | | | |
|
Treasury Shares
|
| | | | | | | | | | | -3.73M | -7.75M | -8.77M | -0.84M | -5.89M | -9.14M | | | | |
|
Retained Earnings
|
20.89M | 2.49M | 9.97M | 17.52M | 6.35M | 6.68M | | | | 42.05M | -13.96M | -20.48M | -18.44M | 68.41M | 76.17M | 81.77M | 12.85M | 97.91M | 105.36M | 115.10M | 123.96M |