|
Assets
|
| 724.75M | 772.19M | 1154.21M | 1212.35M | 1353.92M | 1719.72M | 1899.31M | 2097.50M | 2217.63M | 1944.16M | 2118.22M | 2313.25M | 2516.89M | 2945.37M |
|
Cash & Equivalents
|
103.32M | 44.77M | 52.58M | 18.61M | 20.67M | 21.29M | 33.79M | 44.02M | 128.34M | 54.56M | 11.77M | 310.76M | 224.19M | 101.09M | 92.67M |
|
Cash & Current Investments
|
103.32M | 44.77M | 52.58M | 18.61M | 20.67M | 21.29M | 33.79M | 44.02M | 128.34M | 54.56M | 11.77M | 310.76M | 224.19M | 101.09M | 92.67M |
|
Receivables - Net
|
| 138.92M | 142.06M | 252.33M | 273.58M | 316.35M | 329.63M | 370.63M | 626.20M | 821.83M | 859.80M | 896.62M | 1070.26M | 1246.03M | 1374.83M |
|
Receivables - Other
|
| 136.37M | 136.61M | 257.40M | 292.10M | 312.52M | 400.05M | 10.00M | 283.46M | 453.35M | 492.32M | 545.49M | 670.07M | 734.44M | 801.42M |
|
Receivables
|
| 275.29M | 278.67M | 509.73M | 565.68M | 628.87M | 729.68M | 380.63M | 909.66M | 1275.18M | 1352.12M | 1442.12M | 1740.33M | 1980.47M | 2176.26M |
|
Inventory
|
| 20.56M | 26.27M | 36.00M | 49.09M | 48.65M | 73.61M | 83.20M | 94.39M | 98.32M | 70.85M | 81.29M | 114.97M | 108.56M | 127.25M |
|
Current Deferred Tax Assets
|
| 15.96M | 15.63M | 16.85M | 19.93M | 20.63M | 22.73M | 26.52M | | | | | | | |
|
Prepaid Assets
|
| 10.94M | 8.47M | 13.12M | 12.73M | 16.20M | 16.11M | 23.60M | 29.14M | 31.99M | 29.07M | 30.88M | 38.65M | 42.25M | 34.63M |
|
Current Assets
|
| 330.31M | 376.95M | 541.13M | 605.74M | 696.63M | 851.23M | 938.52M | 1096.44M | 1258.29M | 1168.63M | 1356.09M | 1492.68M | 1550.04M | 1694.63M |
|
Property, Plant & Equipment (Net)
|
| 149.44M | 158.25M | 202.70M | 205.41M | 231.56M | 326.67M | 422.11M | 424.75M | 376.61M | 273.96M | 294.80M | 367.85M | 444.91M | 541.92M |
|
Goodwill
|
353.62M | 370.62M | 174.85M | 267.81M | 269.09M | 271.65M | 310.16M | 321.75M | 325.75M | 325.75M | 272.49M | 272.49M | 272.55M | 312.00M | 330.33M |
|
Intangibles
|
| 96.86M | 49.77M | 125.28M | 116.12M | 120.93M | 197.88M | 183.56M | 161.12M | 139.94M | 119.32M | 101.83M | 86.57M | 108.95M | 219.75M |
|
Goodwill & Intangibles
|
353.62M | 467.47M | 224.62M | 393.08M | 385.20M | 392.58M | 508.04M | 505.31M | 486.87M | 465.69M | 391.81M | 374.32M | 359.11M | 420.95M | 550.08M |
|
Long-Term Deferred Tax
|
| 35.34M | | | 34.29M | 39.29M | 43.44M | 49.34M | | | | | | | |
|
Other Non-Current Assets
|
| 13.88M | 12.38M | 17.29M | 16.00M | 33.15M | 33.78M | 5.40M | 89.44M | 47.44M | 46.59M | 31.92M | 26.37M | 24.65M | 46.59M |
|
Non-Current Assets
|
| 394.44M | 395.25M | 613.07M | 606.62M | 657.29M | 868.48M | 960.79M | 1001.06M | 959.34M | 775.53M | 762.13M | 820.57M | 966.85M | 1250.74M |
|
Accounts Payables
|
| 39.40M | 36.82M | 77.95M | 63.32M | 71.83M | 115.49M | 132.97M | 119.48M | 119.61M | 158.97M | 155.90M | 207.74M | 222.12M | 223.49M |
|
Payables
|
| 39.40M | 36.82M | 77.95M | 63.32M | 71.83M | 115.49M | 132.97M | 119.48M | 119.61M | 158.97M | 155.90M | 207.74M | 222.12M | 223.49M |
|
Accumulated Expenses
|
| 26.09M | 25.22M | 29.07M | 32.26M | 35.82M | 36.84M | 39.91M | | | | | | | |
|
Other Accumulated Expenses
|
| 52.04M | 50.93M | 71.19M | 76.13M | 89.49M | 122.30M | 113.60M | 104.07M | 98.78M | 120.81M | 128.21M | 141.33M | 147.22M | 166.97M |
|
Short term Debt
|
| 0.23M | 0.07M | 7.81M | 10.94M | 3.75M | 13.12M | 21.66M | 5.62M | 22.50M | 81.72M | 17.50M | 17.50M | 17.50M | 10.00M |
|
Current Leases
|
| | | | | | | | | 26.58M | 24.77M | 24.64M | 27.53M | 32.02M | 35.82M |
|
Current Taxes
|
| | | 2.34M | 5.22M | 8.92M | 15.31M | 1.11M | 0.72M | 0.34M | 6.39M | 0.23M | 14.90M | 3.86M | 30.64M |
|
Current Deferred Revenue
|
| 0.75M | 1.52M | | | | | | 15.12M | 16.33M | 14.10M | 18.51M | 19.51M | 39.12M | 73.55M |
|
Curent Deferred Tax Liability
|
| -0.27M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 118.51M | 114.56M | 199.81M | 196.53M | 226.71M | 322.63M | 318.54M | 284.99M | 323.02M | 448.49M | 381.80M | 469.55M | 506.30M | 587.15M |
|
Non-Current Debt
|
| 187.57M | 187.50M | 444.17M | 446.86M | 516.90M | 706.20M | 738.26M | 867.57M | 844.40M | 501.56M | 823.25M | 807.37M | 791.41M | 933.21M |
|
Non-Current Deferred Tax Liability
|
| 57.21M | 49.54M | 48.61M | 45.36M | 47.39M | 76.59M | 103.63M | 65.96M | 124.78M | 105.18M | 113.53M | 131.26M | 145.27M | 32.17M |
|
Operating Leases
|
| | | | | | | | | 43.61M | 63.10M | 61.20M | 67.20M | 76.10M | 112.80M |
|
Other Non-Current Liabilities
|
| 3.55M | 4.07M | 6.00M | 4.88M | 4.25M | 4.18M | 5.29M | 6.49M | 6.44M | 26.57M | 14.20M | 18.40M | 21.39M | 26.97M |
|
Total Non-Current Liabilities
|
| 369.35M | 375.19M | 719.85M | 722.54M | 842.47M | 1158.25M | 1222.44M | 1286.84M | 1342.59M | 1106.29M | 1345.48M | 1426.10M | 1440.84M | 1679.30M |
|
Total Liabilities
|
-394.56M | 372.90M | 379.26M | 725.85M | 727.42M | 846.72M | 1162.43M | 1227.72M | 1293.34M | 1349.03M | 1132.86M | 1359.68M | 1444.50M | 1462.23M | 1706.27M |
|
Total Debt
|
| 187.81M | 187.57M | 451.98M | 457.80M | 520.65M | 719.33M | 759.92M | 873.20M | 866.90M | 583.28M | 840.75M | 824.87M | 808.91M | 943.21M |
|
Common Equity
|
394.56M | 351.85M | 392.93M | 428.36M | 484.93M | 507.20M | 557.29M | 671.58M | 804.17M | 868.60M | 811.31M | 758.54M | 868.75M | 1054.66M | 1239.10M |
|
Shareholder's Equity
|
394.56M | 351.85M | 392.93M | 428.36M | 484.93M | 507.20M | 557.29M | 671.58M | 804.17M | 868.60M | 811.31M | 758.54M | 868.75M | 1054.66M | 1239.10M |
|
Liabilities and Shareholders Equity
|
| 724.75M | 772.19M | 1154.21M | 1212.35M | 1353.92M | 1719.72M | 1899.31M | 2097.50M | 2217.63M | 1944.16M | 2118.22M | 2313.25M | 2516.89M | 2945.37M |
|
Retained Earnings
|
| 227.40M | 266.78M | 301.96M | 341.94M | 426.27M | 537.88M | 652.29M | 772.48M | 829.70M | 800.59M | 748.41M | 855.09M | 1040.29M | 1220.45M |
|
Treasury Shares
|
0.48M | 5.39M | 0.60M | 1.05M | 0.36M | 0.95M | 0.63M | 0.55M | 0.38M | 0.64M | 1.32M | 1.23M | 0.51M | 0.48M | 0.37M |