|
Cash & Equivalents
|
30.12M | 30.84M | 33.28M | 34.87M | 20.50M | 54.44M | 65.68M | 77.25M | 90.26M | 103.13M | 101.54M | 111.73M | 125.82M | 130.76M | 133.80M | 139.72M | 97.68M | 113.09M | 153.91M | 161.57M | 205.02M | 214.96M | 217.37M | 242.13M | 206.10M | 213.04M | 246.50M | 241.05M | 78.71M | 81.02M | 77.09M | 85.99M | 79.17M | 63.71M |
|
Short-term Investments
|
| | | | | | | | | 1.31M | 1.13M | 1.09M | 0.73M | 1.00M | 0.84M | 0.77M | 0.79M | 0.78M | 0.60M | 0.43M | 0.49M | 0.41M | 0.27M | 0.17M | 0.07M | 0.08M | 0.23M | 0.23M | 0.23M | 0.24M | 0.15M | 0.15M | 0.16M | 0.17M |
|
Cash & Current Investments
|
30.12M | 30.84M | 33.28M | 34.87M | 20.50M | 54.44M | 65.68M | 77.25M | 90.26M | 104.45M | 102.67M | 112.82M | 126.54M | 131.76M | 134.64M | 140.49M | 98.47M | 113.87M | 154.51M | 161.99M | 205.52M | 215.37M | 217.64M | 242.29M | 206.17M | 213.13M | 246.73M | 241.28M | 78.94M | 81.26M | 77.24M | 86.14M | 79.33M | 63.88M |
|
Receivables - Net
|
53.02M | 59.46M | 65.52M | 69.82M | 71.34M | 79.68M | 82.05M | 82.07M | 84.79M | 83.74M | 95.47M | 98.06M | 102.58M | 119.69M | 120.86M | 150.45M | 165.36M | 195.08M | 193.90M | 213.62M | 5.07M | 224.82M | 203.80M | 223.09M | 5.62M | 237.42M | 213.48M | 224.98M | 244.46M | 257.52M | 243.94M | 243.25M | 279.51M | 287.60M |
|
Receivables - Other
|
1.10M | | | 0.20M | 2.80M | 0.14M | 2.30M | 2.32M | 4.05M | 0.70M | 0.85M | 0.85M | 3.70M | 0.40M | 0.29M | 0.37M | 6.82M | 0.00M | 0.06M | 0.12M | 6.29M | | 0.26M | 0.57M | 7.64M | 0.26M | 0.29M | 1.04M | 10.54M | 0.36M | 0.35M | 0.35M | 10.82M | |
|
Receivables
|
54.12M | 59.46M | 65.52M | 70.02M | 74.14M | 79.82M | 84.35M | 84.39M | 88.84M | 84.43M | 96.32M | 98.90M | 106.28M | 120.08M | 121.15M | 150.81M | 172.17M | 195.09M | 193.96M | 213.74M | 11.36M | 224.82M | 204.05M | 223.66M | 13.27M | 237.68M | 213.77M | 226.02M | 255.00M | 257.88M | 244.29M | 243.59M | 290.34M | 287.60M |
|
Inventory
|
0.08M | 0.12M | 0.02M | 0.08M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
84.06M | | | | 92.77M | | | | 176.07M | | | | 232.75M | | | | 265.13M | | | | 413.28M | | | | 435.66M | | | | 337.79M | | | | 376.01M | |
|
Property, Plant & Equipment (Net)
|
22.52M | 10.40M | 11.57M | 11.62M | 28.21M | 12.04M | 12.85M | 12.18M | 33.45M | 13.35M | 15.14M | 15.22M | 15.83M | 15.69M | 15.83M | 15.98M | 47.13M | 21.35M | 23.28M | 25.06M | 58.41M | 27.65M | 29.05M | 32.16M | 63.96M | 31.04M | 28.77M | 28.17M | 26.23M | 23.64M | 21.31M | 18.94M | 18.91M | 20.35M |
|
Long-Term Investments
|
| | | | | | | | | | | | 0.79M | | | | 0.51M | | | | 2.87M | 3.29M | 1.63M | 2.42M | 6.56M | 4.02M | 7.93M | 9.36M | 13.25M | 12.28M | 11.56M | 11.51M | 6.68M | 8.95M |
|
Goodwill
|
20.70M | 21.11M | 53.79M | 54.62M | 55.94M | 54.09M | 54.62M | 53.63M | 47.28M | 44.71M | 76.46M | 72.07M | 70.77M | 135.22M | 135.66M | 164.28M | 45.85M | 176.69M | 170.28M | 192.35M | 16.12M | 179.85M | 222.49M | 227.23M | 299.39M | 326.20M | 315.48M | 333.27M | 640.77M | 631.57M | 656.70M | 617.76M | 631.40M | 646.78M |
|
Intangibles
|
24.99M | 20.94M | 41.63M | 41.80M | 50.89M | 39.60M | 38.99M | 37.49M | 32.37M | 35.84M | 40.47M | 50.64M | 41.12M | 47.69M | 46.16M | 45.92M | 116.12M | 83.54M | 76.93M | 71.90M | 112.71M | 66.42M | 64.64M | 61.90M | 137.79M | 82.90M | 75.48M | 71.59M | 165.09M | 154.09M | 146.45M | 139.14M | 134.59M | 140.02M |
|
Goodwill & Intangibles
|
45.69M | 42.05M | 95.42M | 96.42M | 106.83M | 93.69M | 93.61M | 91.13M | 79.65M | 80.55M | 116.93M | 122.71M | 111.89M | 182.91M | 181.83M | 210.19M | 161.97M | 260.23M | 247.20M | 264.25M | 128.83M | 246.27M | 287.13M | 289.13M | 437.18M | 409.10M | 390.96M | 404.86M | 805.86M | 785.66M | 803.15M | 756.90M | 765.99M | 786.81M |
|
Long-Term Deferred Tax
|
1.11M | 1.13M | 1.22M | 1.29M | 3.39M | 3.25M | 3.24M | 6.16M | 13.49M | 12.14M | 14.72M | 11.96M | 18.32M | 20.39M | 17.89M | 17.88M | 28.07M | 34.93M | 30.75M | 25.95M | 21.68M | 23.11M | 15.82M | 16.43M | 12.14M | 27.07M | 27.41M | 26.25M | 23.13M | 24.18M | 27.55M | 26.19M | 25.39M | 27.97M |
|
Other Non-Current Assets
|
0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
51.87M | | | | 112.97M | | | | 110.36M | | | | 210.31M | | | | 390.47M | | | | 369.83M | | | | 527.97M | | | | 935.73M | | | | 872.36M | |
|
Assets
|
135.94M | 134.93M | 207.03M | 192.38M | 205.73M | 243.19M | 258.14M | 269.64M | 286.43M | 342.07M | 414.19M | 430.48M | 448.32M | 497.43M | 514.51M | 564.55M | 655.60M | 702.96M | 721.18M | 761.46M | 783.11M | 814.09M | 830.58M | 877.73M | 963.63M | 1,011.02M | 986.11M | 1,005.17M | 1,273.53M | 1,250.43M | 1,258.59M | 1,211.35M | 1,248.36M | 1,259.66M |
|
Accounts Payables
|
31.12M | 32.81M | 37.87M | 45.69M | 54.83M | 53.21M | 53.91M | 57.26M | 62.39M | 59.31M | 93.23M | 81.07M | 72.76M | 85.27M | 83.35M | 90.01M | 109.76M | 118.37M | 126.65M | 119.10M | 123.73M | 120.50M | 113.17M | 112.62M | 114.91M | 107.18M | 105.93M | 105.20M | 150.12M | 135.79M | 136.38M | 127.41M | 129.17M | 130.90M |
|
Notes Payables
|
37.57M | 26.91M | 51.67M | 32.85M | 26.90M | 0.05M | 0.05M | 0.04M | 0.03M | 0.01M | 1.23M | 0.03M | | | | | | | | | | | | | | | | | 182.71M | 172.34M | 158.73M | 171.87M | 241.39M | 260.65M |
|
Payables
|
68.70M | 59.72M | 89.54M | 78.53M | 81.72M | 53.27M | 53.96M | 57.30M | 62.42M | 59.33M | 94.46M | 81.09M | 72.76M | 85.27M | 83.35M | 90.01M | 109.76M | 118.37M | 126.65M | 119.10M | 123.73M | 120.50M | 113.17M | 112.62M | 114.91M | 107.18M | 105.93M | 105.20M | 332.83M | 308.13M | 295.11M | 299.27M | 370.56M | 391.55M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 48.17M | | | | 58.92M | | | | 101.49M | | | | 73.33M | | | | 61.23M | | | | 63.39M | | | |
|
Short term Debt
|
37.57M | | | | 26.90M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | 0.03M | | | | 13.82M | | | | 18.93M | | | | 14.98M | | | | 18.24M | | | | 18.24M | | | | 18.22M | |
|
Current Taxes
|
1.28M | 0.48M | 0.98M | 0.90M | 2.03M | | 1.63M | 2.66M | 3.76M | 6.13M | 1.26M | 5.45M | 1.80M | 3.72M | 2.46M | 4.86M | 6.00M | 10.38M | 0.52M | 5.81M | 4.38M | 14.00M | 4.98M | 6.77M | 6.76M | 9.56M | 5.67M | 3.20M | 7.07M | 7.40M | 12.56M | 7.67M | 10.35M | 10.55M |
|
Total Current Liabilities
|
69.97M | | | | 96.91M | | | | 69.72M | | | | 94.98M | | | | 143.62M | | | | 161.71M | | | | 151.06M | | | | 193.96M | | | | 162.38M | |
|
Non-Current Debt
|
0.08M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
3.30M | 3.43M | 3.57M | 3.65M | 3.86M | 3.64M | 3.35M | 3.10M | 2.62M | 2.40M | 3.65M | 6.41M | 7.28M | 7.34M | 7.26M | 7.26M | 14.15M | 13.33M | 12.00M | 11.47M | 13.63M | 12.38M | 12.93M | 12.34M | 18.06M | 17.79M | 16.81M | 16.63M | 32.90M | 31.66M | 31.73M | 24.18M | 20.25M | 18.84M |
|
Operating Leases
|
| | | | | | | | 51.68M | -2.66M | -5.87M | 51.80M | 66.26M | -3.81M | -7.59M | -11.64M | 89.01M | -5.24M | -9.60M | -14.05M | 70.39M | -3.65M | -7.61M | -12.11M | 86.36M | 68.72M | -7.81M | 54.50M | 73.22M | -4.02M | 48.40M | -11.79M | 62.85M | 47.16M |
|
Other Non-Current Liabilities
|
0.32M | 0.33M | 0.35M | 0.37M | 0.38M | 0.36M | 0.37M | 0.32M | 0.15M | 0.15M | 0.14M | 0.16M | 0.17M | 0.17M | 0.18M | 0.21M | 0.29M | 0.29M | 0.26M | 0.26M | 0.63M | 0.60M | 0.64M | 0.64M | 0.65M | 0.66M | 0.67M | 0.70M | 0.64M | 0.55M | 0.48M | 0.47M | 0.74M | 0.75M |
|
Total Non-Current Liabilities
|
3.71M | 134.60M | 206.68M | 192.01M | 14.14M | 242.83M | 257.78M | 269.32M | 2.76M | 341.92M | 414.05M | 430.32M | 59.89M | 497.26M | 514.33M | 564.33M | 97.62M | 702.67M | 720.93M | 761.20M | 76.46M | 813.48M | 829.94M | 877.09M | 97.65M | 1,010.36M | 985.44M | 1,004.48M | 272.43M | 1,249.88M | 1,258.11M | 1,210.87M | 308.31M | 1,258.91M |
|
Total Liabilities
|
| 134.93M | 207.03M | 192.38M | 205.73M | 243.19M | 258.14M | 269.64M | 286.43M | 342.07M | 414.19M | 430.48M | 448.32M | 497.43M | 514.51M | 564.55M | 655.60M | 702.96M | 721.18M | 761.46M | 783.11M | 814.09M | 830.58M | 877.73M | 963.63M | 1,011.02M | 986.11M | 1,005.17M | 1,273.53M | 1,250.43M | 1,258.59M | 1,211.35M | 1,248.36M | 1,259.66M |
|
Total Debt
|
37.65M | | | | 26.93M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shareholder's Equity
|
| | | | | | 191.20M | | | | 244.26M | | 293.45M | | 341.79M | | 420.25M | | 484.46M | | 544.93M | | 598.74M | | 714.91M | | 769.49M | | 807.13M | | 840.33M | | | |
|
Liabilities and Shareholders Equity
|
135.94M | 134.93M | 207.03M | 192.38M | 205.73M | 243.19M | 258.14M | 269.64M | 286.43M | 342.07M | 414.19M | 430.48M | 448.32M | 497.43M | 514.51M | 564.55M | 655.60M | 702.96M | 721.18M | 761.46M | 783.11M | 814.09M | 830.58M | 877.73M | 963.63M | 1,011.02M | 986.11M | 1,005.17M | 1,273.53M | 1,250.43M | 1,258.59M | 1,211.35M | 1,248.36M | 1,259.66M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.43M | -86.40M | -30.92M |
|
Retained Earnings
|
48.65M | 56.95M | 64.42M | 73.67M | 80.73M | 82.98M | 95.16M | 173.43M | 185.43M | 203.87M | 200.98M | 220.82M | 261.26M | 293.46M | 316.21M | 355.05M | 389.74M | 428.47M | 456.97M | 487.23M | 501.34M | 520.85M | 542.79M | 597.71M | 654.37M | 691.75M | 703.22M | 724.17M | 724.06M | 758.75M | 773.55M | 779.90M | 767.65M | 724.07M |