|
Cash & Equivalents
|
485.45M | 607.59M | 558.80M | 367.89M | 356.64M | 154.50M | 150.95M | 66.81M | 41.84M | 43.48M | 45.58M | 47.88M | 30.86M | 21.65M | 18.96M | 32.43M | 40.02M |
|
Cash & Current Investments
|
485.45M | 607.59M | 558.80M | 367.89M | 356.64M | 154.50M | 150.95M | 66.81M | 41.84M | 43.48M | 45.58M | 47.88M | 30.86M | 21.65M | 18.96M | 32.43M | 40.02M |
|
Receivables - Net
|
| 136.97M | 72.02M | 57.83M | 50.52M | 55.51M | 70.46M | 152.00M | 126.26M | 149.20M | 146.90M | 128.59M | 159.76M | 126.05M | 165.25M | 197.53M | 163.99M |
|
Receivables - Other
|
| 11.43M | 4.49M | 3.32M | 0.70M | 9.99M | 20.26M | 6.07M | 3.00M | 1.56M | | | | | | | |
|
Receivables
|
| 148.40M | 76.51M | 61.15M | 51.22M | 65.50M | 90.72M | 158.07M | 129.26M | 150.76M | 146.90M | 128.59M | 159.76M | 126.05M | 165.25M | 197.53M | 163.99M |
|
Inventory
|
| 87.35M | 74.66M | 72.36M | 65.48M | 61.33M | 62.07M | 71.35M | 60.60M | 75.08M | 74.84M | 82.30M | 80.36M | 96.32M | 105.84M | 93.14M | 68.95M |
|
Current Deferred Tax Assets
|
| 14.95M | 11.53M | 12.18M | 10.18M | 10.18M | 11.08M | | | | | | | | | | |
|
Prepaid Assets
|
| 8.88M | 7.27M | 8.20M | 7.43M | 9.95M | 7.40M | 14.51M | 13.63M | 13.79M | 14.87M | 20.10M | 18.17M | 21.65M | 17.52M | 15.39M | 16.38M |
|
Current Assets
|
| 840.82M | 723.07M | 516.88M | 489.65M | 290.84M | 300.76M | 303.64M | 241.04M | 279.79M | 280.31M | 277.10M | 287.50M | 263.33M | 305.49M | 336.55M | 270.19M |
|
Property, Plant & Equipment (Net)
|
| 33.73M | 26.64M | 22.83M | 20.33M | 18.54M | 15.37M | 38.67M | 32.85M | 28.99M | 28.03M | 27.04M | 35.29M | 50.36M | 53.03M | 47.33M | 43.41M |
|
Goodwill
|
149.25M | 150.60M | 137.35M | 137.35M | 137.35M | 137.35M | 137.35M | 287.62M | 290.63M | 290.63M | 310.49M | 330.52M | 347.70M | 347.69M | 347.69M | 284.18M | 204.62M |
|
Intangibles
|
| 78.20M | 45.47M | 38.83M | 32.51M | 26.22M | 20.01M | 284.69M | 261.87M | 240.80M | 261.89M | 258.02M | 268.70M | 247.30M | 225.91M | 194.83M | 173.10M |
|
Goodwill & Intangibles
|
149.25M | 228.80M | 182.82M | 176.19M | 169.86M | 163.57M | 157.36M | 572.31M | 552.50M | 531.43M | 572.38M | 588.54M | 616.40M | 595.00M | 573.60M | 479.01M | 377.73M |
|
Long-Term Deferred Tax
|
| 28.49M | 25.23M | 25.84M | 20.54M | 17.84M | 17.48M | 76.28M | | | | | | | | | |
|
Other Non-Current Assets
|
| 4.67M | 3.82M | 2.49M | 1.09M | 0.83M | 0.39M | 3.31M | 3.06M | 2.74M | 3.86M | 4.55M | 7.62M | 14.83M | 17.36M | 14.71M | 16.79M |
|
Non-Current Assets
|
| 225.74M | 214.44M | 202.90M | 192.16M | 183.01M | 173.12M | 617.56M | 591.02M | 565.36M | 607.40M | 652.55M | 705.62M | 710.97M | 690.75M | 456.65M | 470.65M |
|
Assets
|
938.67M | 1,066.56M | 937.51M | 719.78M | 681.82M | 473.85M | 473.88M | 921.20M | 832.06M | 845.16M | 887.71M | 929.65M | 993.11M | 974.30M | 996.24M | 793.20M | 740.84M |
|
Accounts Payables
|
| 77.84M | 23.50M | 20.97M | 18.39M | 18.90M | 15.71M | 33.46M | 29.40M | 43.93M | 24.33M | 23.42M | 36.19M | 44.59M | 64.24M | 42.48M | 25.96M |
|
Notes Payables
|
| | | | 200.00M | | | | | | | | | | | | |
|
Dividends payables
|
| | 6.10M | 4.77M | 4.53M | 4.84M | 4.84M | 7.00M | 2.34M | 2.36M | 2.41M | 2.47M | 2.60M | 2.75M | | | |
|
Payables
|
| 77.84M | 29.60M | 25.74M | 222.92M | 23.75M | 20.55M | 40.47M | 31.75M | 46.28M | 26.74M | 25.89M | 38.79M | 47.34M | 64.24M | 42.48M | 25.96M |
|
Accumulated Expenses
|
| 53.40M | 49.86M | 40.87M | 29.89M | 29.80M | 29.47M | 98.03M | 68.61M | 65.03M | 78.58M | 85.16M | 89.60M | 72.66M | 66.99M | 62.24M | 58.42M |
|
Other Accumulated Expenses
|
| 16.88M | 16.97M | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 11.07M | 15.49M | 17.21M | | | | | 4.38M | 4.05M | 4.05M |
|
Current Leases
|
| | | | | | | 3.59M | 2.31M | 1.84M | 0.76M | 8.25M | 8.84M | 8.69M | 8.64M | 7.87M | 7.25M |
|
Current Taxes
|
| 8.67M | 4.06M | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 12.78M | 11.01M | 14.52M | 14.75M | 12.61M | 14.32M | 29.66M | 25.77M | 34.45M | 38.68M | 40.25M | 66.13M | 64.60M | 66.35M | 65.83M | 62.55M |
|
Total Current Liabilities
|
| 154.22M | 96.06M | 82.66M | 269.09M | 66.19M | 64.34M | 184.15M | 144.21M | 165.32M | 145.35M | 159.71M | 203.56M | 193.46M | 211.97M | 183.55M | 158.25M |
|
Capital Leases
|
| | | | | | | 4.02M | 1.77M | 0.77M | | | | | | | |
|
Non-Current Debt
|
| | | | | | | 239.97M | 176.23M | 148.09M | 165.00M | 149.50M | 201.00M | 130.00M | 160.03M | 173.53M | 114.41M |
|
Convertible Debt
|
| 200.00M | 200.00M | 200.00M | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 7.69M | 10.65M | 9.60M | 9.81M | 9.97M | 18.42M | 21.04M | 21.00M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | 105.20M | 112.21M | 180.08M | 189.54M |
|
Non-Current Deferred Tax Liability
|
| -16.52M | 15.80M | 13.21M | 11.61M | 10.81M | 2.92M | 9.80M | 17.31M | 49.32M | 55.97M | 58.25M | 65.87M | 67.97M | 66.24M | 54.46M | 4.62M |
|
Operating Leases
|
| | | | | | | | | | | 24.11M | 39.57M | 44.42M | 41.76M | 30.26M | 29.38M |
|
Other Non-Current Liabilities
|
| 5.22M | 6.36M | 5.10M | 3.96M | 0.31M | 3.63M | 4.11M | 2.65M | 4.12M | 18.82M | 17.83M | 14.51M | 6.29M | 2.21M | 4.06M | 3.95M |
|
Total Non-Current Liabilities
|
| 359.71M | 301.97M | 285.28M | 273.80M | 0.02M | 68.83M | 446.69M | 349.26M | 335.36M | 333.81M | 362.52M | 477.88M | 396.22M | 443.52M | 422.05M | 442.92M |
|
Total Liabilities
|
| 364.93M | 308.33M | 290.38M | 277.75M | 0.33M | 72.47M | 450.80M | 351.91M | 339.47M | 352.63M | 380.35M | 492.39M | 402.51M | 445.73M | 426.11M | 446.87M |
|
Total Debt
|
| | | | | | | 251.04M | 191.72M | 165.30M | 165.00M | 149.50M | 201.00M | 130.00M | 164.40M | 177.58M | 118.46M |
|
Common Equity
|
629.13M | 701.63M | 629.18M | 429.40M | 404.06M | 396.93M | 401.41M | 470.40M | 480.15M | 505.68M | 535.08M | 549.30M | 500.72M | 466.58M | 438.30M | 306.25M | 104.42M |
|
Shareholder's Equity
|
629.13M | 701.63M | 629.18M | 429.40M | 404.06M | 396.93M | 401.41M | 470.40M | 480.15M | 505.68M | 535.08M | 549.30M | 500.72M | 466.58M | 438.30M | 306.25M | 104.42M |
|
Liabilities and Shareholders Equity
|
938.67M | 1,066.56M | 937.51M | 719.78M | 681.82M | 473.85M | 473.88M | 921.20M | 832.06M | 845.16M | 887.71M | 929.65M | 993.11M | 974.30M | 996.24M | 793.20M | 740.84M |
|
Treasury Shares
|
0.21M | 0.21M | 4.51M | 11.56M | 12.61M | 14.86M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M |
|
Retained Earnings
|
| 351.45M | 393.11M | 404.23M | 403.40M | 409.44M | 413.06M | 383.62M | 385.14M | 405.19M | 420.33M | 417.26M | 333.00M | 278.68M | 238.91M | 103.58M | -6.89M |