|
Assets
|
135.00M | 203.46M | 288.30M | 455.19M | 655.60M | 828.25M | 927.72M | 1,270.95M | 1,248.36M |
|
Cash & Equivalents
|
29.91M | 20.27M | 90.85M | 127.75M | 97.68M | 216.84M | 198.42M | 78.55M | 79.17M |
|
Short-term Investments
|
| | | 0.74M | 0.79M | 0.52M | 0.07M | 0.23M | 0.16M |
|
Cash & Current Investments
|
29.91M | 20.27M | 90.85M | 128.48M | 98.47M | 217.36M | 198.49M | 78.78M | 79.33M |
|
Receivables - Net
|
52.66M | 70.56M | 85.34M | 104.15M | 165.36M | 5.36M | 5.41M | 243.96M | 279.51M |
|
Receivables - Other
|
1.10M | 2.77M | 4.08M | 3.76M | 6.82M | 6.65M | 7.36M | 10.52M | 10.82M |
|
Receivables
|
53.75M | 73.32M | 89.42M | 107.91M | 172.17M | 12.01M | 12.77M | 254.48M | 290.34M |
|
Inventory
|
0.08M | 0.02M | | | | | | | |
|
Current Assets
|
83.48M | 91.74M | 177.22M | 236.32M | 265.13M | 437.10M | 419.43M | 337.11M | 376.01M |
|
Property, Plant & Equipment (Net)
|
22.36M | 27.90M | 33.67M | 16.07M | 47.13M | 61.78M | 61.58M | 26.18M | 18.91M |
|
Long-Term Investments
|
| | | 0.81M | 0.51M | 3.03M | 6.32M | 13.23M | 6.68M |
|
Goodwill
|
20.55M | 55.32M | 47.59M | 71.86M | 45.85M | 17.05M | 288.23M | 639.47M | 631.40M |
|
Intangibles
|
24.82M | 50.33M | 32.58M | 41.75M | 116.12M | 119.20M | 132.65M | 164.75M | 134.59M |
|
Goodwill & Intangibles
|
45.38M | 105.65M | 80.17M | 113.60M | 161.97M | 136.25M | 420.88M | 804.23M | 765.99M |
|
Long-Term Deferred Tax
|
1.10M | 3.35M | 13.58M | 18.60M | 28.07M | 22.93M | 11.69M | 23.08M | 25.39M |
|
Other Non-Current Assets
|
0.02M | | | | | | | | |
|
Non-Current Assets
|
51.51M | 111.72M | 111.08M | 213.54M | 390.47M | 391.15M | 508.29M | 933.84M | 872.36M |
|
Accounts Payables
|
30.91M | 54.22M | 62.80M | 73.88M | 109.76M | 130.86M | 110.63M | 149.82M | 129.17M |
|
Notes Payables
|
37.31M | 26.60M | 0.03M | | | | | | |
|
Payables
|
68.22M | 80.82M | 62.82M | 73.88M | 109.76M | 130.86M | 110.63M | 149.82M | 129.17M |
|
Short term Debt
|
37.31M | 26.60M | 0.03M | | | | | | |
|
Current Leases
|
| | 0.03M | 14.03M | 18.93M | 15.85M | 17.56M | 18.20M | 18.22M |
|
Current Taxes
|
1.27M | 2.00M | 3.78M | 1.83M | 6.00M | 4.63M | 6.51M | 7.06M | 10.35M |
|
Total Current Liabilities
|
69.49M | 95.84M | 70.18M | 96.44M | 143.62M | 171.04M | 145.43M | 193.57M | 162.38M |
|
Non-Current Debt
|
0.08M | 0.03M | | | | | | 182.34M | 241.39M |
|
Non-Current Deferred Tax Liability
|
3.28M | 3.82M | 2.63M | 7.39M | 14.15M | 14.42M | 17.39M | 32.84M | 20.25M |
|
Operating Leases
|
| | 52.01M | 67.28M | 89.01M | 74.45M | 83.14M | 73.07M | 62.85M |
|
Other Non-Current Liabilities
|
0.32M | 0.37M | 0.15M | 0.17M | 0.29M | 0.67M | 0.62M | 0.64M | 0.74M |
|
Total Non-Current Liabilities
|
3.68M | 13.99M | 2.78M | 60.81M | 97.62M | 80.87M | 94.01M | 271.88M | 308.31M |
|
Total Liabilities
|
135.00M | 203.46M | | | | | | | |
|
Total Debt
|
37.39M | 26.63M | 0.03M | | | | | 182.34M | 241.39M |
|
Shareholder's Equity
|
| | | 297.95M | 420.25M | 576.35M | 688.27M | 805.50M | |
|
Liabilities and Shareholders Equity
|
135.00M | 203.46M | 288.30M | 455.19M | 655.60M | 828.25M | 927.72M | 1,270.95M | 1,248.36M |
|
Treasury Shares
|
| | | | | | | | -86.40M |
|
Retained Earnings
|
48.31M | 79.84M | 186.63M | 265.27M | 389.74M | 530.23M | 629.98M | 722.60M | 767.65M |