|
Cash & Equivalents
|
29.91M | 20.27M | 90.26M | 125.82M | 97.68M | 205.02M | 206.10M | 78.55M | 79.17M |
|
Short-term Investments
|
| | | 0.73M | 0.79M | 0.49M | 0.07M | 0.23M | 0.16M |
|
Cash & Current Investments
|
29.91M | 20.27M | 90.26M | 126.54M | 98.47M | 205.52M | 206.17M | 78.78M | 79.33M |
|
Receivables - Net
|
52.66M | 70.56M | 84.79M | 102.58M | 165.36M | 5.07M | 5.62M | 243.96M | 279.51M |
|
Receivables - Other
|
1.10M | 2.77M | 4.05M | 3.70M | 6.82M | 6.29M | 7.64M | 10.52M | 10.82M |
|
Receivables
|
53.75M | 73.32M | 88.84M | 106.28M | 172.17M | 11.36M | 13.27M | 254.48M | 290.34M |
|
Inventory
|
0.08M | 0.02M | | | | | | | |
|
Current Assets
|
83.48M | 91.74M | 176.07M | 232.75M | 265.13M | 413.28M | 435.66M | 337.11M | 376.01M |
|
Property, Plant & Equipment (Net)
|
22.36M | 27.90M | 33.45M | 15.83M | 47.13M | 58.41M | 63.96M | 26.18M | 18.91M |
|
Long-Term Investments
|
| | | 0.79M | 0.51M | 2.87M | 6.56M | 13.23M | 6.68M |
|
Goodwill
|
20.55M | 55.32M | 47.28M | 70.77M | 45.85M | 16.12M | 299.39M | 639.47M | 631.40M |
|
Intangibles
|
24.82M | 50.33M | 32.37M | 41.12M | 116.12M | 112.71M | 137.79M | 164.75M | 134.59M |
|
Goodwill & Intangibles
|
45.38M | 105.65M | 79.65M | 111.89M | 161.97M | 128.83M | 437.18M | 804.23M | 765.99M |
|
Long-Term Deferred Tax
|
1.10M | 3.35M | 13.49M | 18.32M | 28.07M | 21.68M | 12.14M | 23.08M | 25.39M |
|
Other Non-Current Assets
|
0.02M | | | | | | | | |
|
Non-Current Assets
|
51.51M | 111.72M | 110.36M | 210.31M | 390.47M | 369.83M | 527.97M | 933.84M | 872.36M |
|
Assets
|
135.00M | 203.46M | 286.43M | 448.32M | 655.60M | 783.11M | 963.63M | 1,270.95M | 1,248.36M |
|
Accounts Payables
|
30.91M | 54.22M | 62.39M | 72.76M | 109.76M | 123.73M | 114.91M | 149.82M | 129.17M |
|
Notes Payables
|
37.31M | 26.60M | 0.03M | | | | | 182.34M | 241.39M |
|
Payables
|
68.22M | 80.82M | 62.42M | 72.76M | 109.76M | 123.73M | 114.91M | 332.16M | 370.56M |
|
Short term Debt
|
37.31M | 26.60M | 0.03M | | | | | | |
|
Current Leases
|
| | 0.03M | 13.82M | 18.93M | 14.98M | 18.24M | 18.20M | 18.22M |
|
Current Taxes
|
1.27M | 2.00M | 3.76M | 1.80M | 6.00M | 4.38M | 6.76M | 7.06M | 10.35M |
|
Total Current Liabilities
|
69.49M | 95.84M | 69.72M | 94.98M | 143.62M | 161.71M | 151.06M | 193.57M | 162.38M |
|
Non-Current Debt
|
0.08M | 0.03M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
3.28M | 3.82M | 2.62M | 7.28M | 14.15M | 13.63M | 18.06M | 32.84M | 20.25M |
|
Operating Leases
|
| | 51.68M | 66.26M | 89.01M | 70.39M | 86.36M | 73.07M | 62.85M |
|
Other Non-Current Liabilities
|
0.32M | 0.37M | 0.15M | 0.17M | 0.29M | 0.63M | 0.65M | 0.64M | 0.74M |
|
Total Non-Current Liabilities
|
3.68M | 13.99M | 2.76M | 59.89M | 97.62M | 76.46M | 97.65M | 271.88M | 308.31M |
|
Total Liabilities
|
135.00M | 203.46M | 286.43M | 448.32M | 655.60M | 783.11M | 963.63M | 1,270.95M | 1,248.36M |
|
Total Debt
|
37.39M | 26.63M | 0.03M | | | | | | |
|
Shareholder's Equity
|
| | | 293.45M | 420.25M | 544.93M | 714.91M | 805.50M | |
|
Liabilities and Shareholders Equity
|
135.00M | 203.46M | 286.43M | 448.32M | 655.60M | 783.11M | 963.63M | 1,270.95M | 1,248.36M |
|
Treasury Shares
|
| | | | | | | | -86.40M |
|
Retained Earnings
|
48.31M | 79.84M | 185.43M | 261.26M | 389.74M | 501.34M | 654.37M | 722.60M | 767.65M |