|
Cash & Equivalents
|
18.73M | 19.04M | 17.29M | 33.35M | 49.81M | 330.36M | 319.82M | 221.59M | 211.60M | 223.74M | 242.69M | 267.81M | 285.74M | 295.44M | 259.21M | 310.13M | 302.02M | 256.07M | 311.91M | 292.82M | 156.36M | 211.78M | 200.73M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | 32.31M | 82.75M | 50.69M | 17.80M | 17.93M | 5.00M | |
|
Cash & Current Investments
|
18.73M | 19.04M | 17.29M | 33.35M | 49.81M | 330.36M | 319.82M | 221.59M | 211.60M | 223.74M | 242.69M | 267.81M | 285.74M | 295.44M | 259.21M | 310.13M | 334.33M | 338.82M | 362.60M | 310.62M | 174.29M | 216.79M | 200.73M |
|
Receivables - Net
|
| | | 94.68M | 86.80M | 85.56M | 95.51M | 122.94M | 134.03M | 142.15M | 141.44M | 167.12M | 174.26M | 176.01M | 190.67M | 206.94M | 195.64M | 187.76M | 193.30M | 226.22M | 213.36M | 188.87M | 217.59M |
|
Receivables - Other
|
| | | 44.90M | 25.70M | 26.60M | 36.10M | 55.70M | 39.70M | 39.40M | 44.10M | 52.70M | 48.80M | 52.90M | 51.90M | 55.00M | 55.10M | 54.60M | 59.30M | 62.70M | 57.80M | 68.40M | 62.70M |
|
Receivables
|
| | | 139.58M | 112.50M | 112.16M | 131.61M | 178.64M | 173.73M | 181.55M | 185.54M | 219.82M | 223.06M | 228.91M | 242.57M | 261.94M | 250.74M | 242.36M | 252.60M | 288.93M | 271.16M | 257.27M | 280.29M |
|
Prepaid Assets
|
| | | 13.90M | 12.07M | 14.11M | 9.33M | 23.30M | 24.98M | 20.62M | 21.21M | 10.16M | 16.70M | 20.71M | 19.47M | 15.93M | 20.36M | 32.98M | 23.61M | 22.20M | 34.14M | 56.71M | 58.57M |
|
Current Assets
|
| | | 141.94M | 148.68M | 430.02M | 424.66M | 367.82M | 370.61M | 386.51M | 405.35M | 445.10M | 476.69M | 492.16M | 469.36M | 533.00M | 550.32M | 559.56M | 579.51M | 559.05M | 421.79M | 462.36M | 476.88M |
|
Property, Plant & Equipment (Net)
|
| | | 18.11M | 18.95M | 17.57M | 16.69M | 17.57M | 19.15M | 24.96M | 42.51M | 47.03M | 48.84M | 54.79M | 55.76M | 58.02M | 60.85M | 64.52M | 67.42M | 70.19M | 85.99M | 91.89M | 98.36M |
|
Goodwill
|
| | | 227.35M | 227.35M | 227.35M | 244.70M | 350.56M | 342.67M | 339.49M | 336.55M | 343.01M | 343.86M | 343.68M | 431.31M | 436.01M | 432.87M | 431.50M | 437.65M | 427.62M | 504.76M | 516.59M | 516.96M |
|
Intangibles
|
| | | 121.71M | 117.25M | 112.78M | 117.70M | 153.40M | 154.51M | 147.61M | 140.84M | 135.43M | 129.35M | 122.97M | 147.31M | 140.88M | 132.81M | 125.42M | 119.65M | 110.36M | 121.86M | 116.07M | 108.19M |
|
Goodwill & Intangibles
|
| | | 349.06M | 344.59M | 340.13M | 362.40M | 503.95M | 497.18M | 487.10M | 477.39M | 478.44M | 473.21M | 466.66M | 578.61M | 576.89M | 565.68M | 556.92M | 557.30M | 537.98M | 626.63M | 632.65M | 625.15M |
|
Long-Term Deferred Tax
|
| | | 0.08M | 0.08M | 0.08M | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 4.90M | 7.98M | 13.08M | 16.62M | 23.77M | 31.73M | 35.49M | 35.36M | 31.30M | 14.23M |
|
Other Non-Current Assets
|
| | | 2.15M | 2.09M | 2.30M | 2.19M | 2.78M | 1.86M | 1.77M | 1.70M | 1.73M | 1.70M | 1.66M | 1.98M | 1.57M | 1.81M | 1.73M | 5.96M | 5.78M | 11.16M | 11.18M | 12.76M |
|
Non-Current Assets
|
| | | 369.40M | 365.71M | 360.09M | 381.34M | 524.37M | 595.07M | 589.50M | 596.07M | 591.93M | 588.17M | 590.51M | 705.82M | 710.03M | 709.87M | 713.09M | 732.85M | 717.16M | 827.20M | 834.57M | 819.01M |
|
Assets
|
| | | 511.33M | 514.39M | 790.10M | 806.00M | 892.19M | 965.68M | 976.02M | 1,001.41M | 1,037.03M | 1,064.87M | 1,082.66M | 1,175.18M | 1,243.03M | 1,260.19M | 1,272.64M | 1,312.35M | 1,276.21M | 1,248.99M | 1,296.93M | 1,295.90M |
|
Accounts Payables
|
| | | 3.50M | 3.57M | 4.12M | 4.11M | 3.85M | 3.82M | 6.04M | 12.49M | 6.67M | 10.67M | 8.84M | 9.64M | 12.93M | 12.76M | 10.60M | 13.38M | 11.60M | 12.62M | 13.12M | 13.34M |
|
Payables
|
| | | 3.50M | 3.57M | 4.12M | 4.11M | 3.85M | 3.82M | 6.04M | 12.49M | 6.67M | 10.67M | 8.84M | 9.64M | 12.93M | 12.76M | 10.60M | 13.38M | 11.60M | 12.62M | 13.12M | 13.34M |
|
Accumulated Expenses
|
| | | 25.42M | 20.21M | 25.46M | 25.13M | 41.46M | 26.19M | 27.43M | 30.52M | 33.09M | 25.48M | 36.95M | 41.75M | 44.26M | 34.22M | 44.14M | 46.54M | 54.53M | 42.30M | 58.85M | 70.40M |
|
Other Accumulated Expenses
|
| | | 1.86M | 1.99M | 2.22M | 3.99M | 6.72M | 6.75M | 6.03M | 7.15M | 8.31M | 7.58M | 8.48M | 9.99M | 8.86M | 9.84M | 11.45M | 14.29M | 8.20M | 15.66M | 14.12M | 18.35M |
|
Short term Debt
|
| | | 1.20M | 1.66M | 1.72M | 1.72M | 1.72M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 1.51M | 2.14M | 2.02M | 2.14M | 1.97M | 4.91M | 5.27M | 5.56M | 7.04M | 7.85M | 8.85M | 9.08M | 9.03M | 9.84M | 10.11M | 10.76M | 11.05M | 11.93M | 10.31M | 9.82M |
|
Current Taxes
|
| | | 1.28M | 1.11M | 0.67M | 0.54M | 1.32M | 1.00M | 1.18M | | 11.95M | 22.80M | | | 5.83M | 6.06M | 0.83M | 0.70M | 15.59M | 23.80M | 0.68M | 0.55M |
|
Total Current Liabilities
|
| | | 34.02M | 30.68M | 36.09M | 37.62M | 57.03M | 44.69M | 47.98M | 57.86M | 68.91M | 76.01M | 66.25M | 74.75M | 83.86M | 75.37M | 79.53M | 88.20M | 103.48M | 113.51M | 104.90M | 119.87M |
|
Capital Leases
|
| | | 3.45M | 4.11M | 3.62M | 3.11M | 2.58M | 2.04M | 1.60M | 1.12M | 0.78M | 0.50M | 3.94M | 3.41M | 2.87M | 2.34M | 1.84M | 1.33M | 0.81M | 9.40M | 7.94M | 6.78M |
|
Non-Current Debt
|
| | | 22.00M | 22.00M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 31.42M | 30.09M | 28.24M | 29.73M | 30.31M | 28.29M | 26.24M | 24.17M | 12.89M | 7.53M | 1.13M | 9.33M | 8.12M | 7.51M | 7.03M | 9.63M | 8.51M | 8.35M | 8.57M | 8.32M |
|
Operating Leases
|
| | | | | | | | 79.24M | 81.13M | 75.61M | 74.09M | 74.22M | 73.37M | 72.80M | 71.56M | 75.12M | 76.27M | 79.57M | 77.30M | 76.81M | 77.57M | 79.11M |
|
Other Non-Current Liabilities
|
| | | 3.29M | 2.90M | 2.73M | 2.79M | 3.21M | 2.64M | 3.00M | 2.63M | 3.50M | 3.42M | 3.76M | 3.60M | 2.69M | 2.75M | 2.81M | 3.04M | 2.65M | 8.49M | 7.93M | 5.57M |
|
Total Non-Current Liabilities
|
| | | 91.35M | 86.88M | 67.95M | 70.45M | 89.92M | 149.36M | 151.68M | 158.77M | 156.66M | 158.25M | 144.69M | 160.29M | 166.40M | 160.35M | 164.66M | 178.73M | 190.10M | 208.07M | 198.98M | 214.08M |
|
Total Liabilities
|
| | | 94.64M | 89.78M | 70.69M | 73.24M | 93.13M | 151.99M | 154.68M | 161.40M | 160.17M | 161.67M | 148.44M | 163.89M | 169.09M | 163.10M | 167.48M | 181.77M | 192.75M | 216.56M | 206.91M | 219.65M |
|
Total Debt
|
| | | 23.20M | 23.66M | 1.72M | 1.72M | 1.72M | | | | | | | | | | | | | | | |
|
Common Equity
|
321.18M | 326.68M | 335.20M | 416.69M | 424.62M | 719.42M | 732.76M | 799.07M | 813.69M | 821.34M | 840.01M | 876.86M | 903.20M | 934.22M | 1,011.28M | 1,073.94M | 1,097.09M | 1,105.16M | 1,130.58M | 1,083.46M | 1,032.43M | 1,090.02M | 1,076.25M |
|
Shareholder's Equity
|
321.18M | 326.68M | 335.20M | 416.69M | 424.62M | 719.42M | 732.76M | 799.07M | 813.69M | 821.34M | 840.01M | 876.86M | 903.20M | 934.22M | 1,011.28M | 1,073.94M | 1,097.09M | 1,105.16M | 1,130.58M | 1,083.46M | 1,032.43M | 1,090.02M | 1,076.25M |
|
Liabilities and Shareholders Equity
|
| | | 511.33M | 514.39M | 790.10M | 806.00M | 892.19M | 965.68M | 976.02M | 1,001.41M | 1,037.03M | 1,064.87M | 1,082.66M | 1,175.18M | 1,243.03M | 1,260.19M | 1,272.64M | 1,312.35M | 1,276.21M | 1,248.99M | 1,296.93M | 1,295.90M |
|
Treasury Shares
|
| | | 15.15M | 15.15M | | 0.05M | 0.05M | 0.04M | 0.32M | 0.02M | 0.03M | 0.03M | 0.06M | 0.01M | 0.02M | 0.03M | 1.39M | 2.66M | 6.93M | 12.29M | 12.33M | 15.21M |
|
Retained Earnings
|
| | | 54.94M | 60.59M | 48.02M | 55.94M | 84.25M | 88.83M | 99.12M | 109.45M | 127.52M | 139.69M | 152.53M | 165.88M | 198.98M | 206.14M | 213.61M | 231.81M | 255.21M | 257.57M | 266.33M | 276.54M |
|
Preferred Shares
|
| | | 0.61M | 0.61M | | | | | | | | | | | | | | | | | | |