|
Cash & Equivalents
|
1.57M | 0.54M | 0.32M | 0.55M | 86.01M | 74.00M | 84.71M | 149.20M |
|
Cash & Current Investments
|
1.57M | 0.54M | 0.32M | 0.55M | 86.01M | 74.00M | 84.71M | 149.20M |
|
Receivables - Net
|
449.63M | | | 632.13M | 590.03M | 592.81M | 682.95M | 743.74M |
|
Receivables - Other
|
206.24M | | | 174.10M | 167.05M | 221.91M | 244.50M | 250.48M |
|
Receivables
|
655.86M | | | 806.23M | 757.08M | 814.72M | 927.45M | 994.21M |
|
Inventory
|
42.71M | | | 46.92M | 43.75M | 47.41M | 48.05M | 47.96M |
|
Prepaid Assets
|
17.65M | | | 20.55M | 30.39M | 34.85M | 28.81M | 24.05M |
|
Current Assets
|
729.29M | | | 886.53M | 917.23M | 970.97M | 1,089.03M | 1,215.39M |
|
Property, Plant & Equipment (Net)
|
116.02M | | | 129.36M | 134.41M | 145.80M | 150.54M | 151.97M |
|
Long-Term Investments
|
8.41M | | | 17.65M | 21.29M | 23.50M | 20.38M | 25.74M |
|
Goodwill
|
143.22M | | | 143.22M | 143.22M | 143.22M | 143.22M | 143.22M |
|
Intangibles
|
2.00M | | | 0.47M | 0.12M | | | |
|
Goodwill & Intangibles
|
145.23M | | | 143.69M | 143.34M | 143.22M | 143.22M | 143.22M |
|
Other Non-Current Assets
|
0.27M | | | 0.36M | 5.27M | 4.61M | 4.60M | 4.41M |
|
Non-Current Assets
|
323.16M | | | 392.76M | 371.23M | 384.88M | 392.35M | 408.35M |
|
Assets
|
1,052.46M | | | 1,279.29M | 1,288.46M | 1,355.85M | 1,481.38M | 1,623.74M |
|
Accounts Payables
|
116.57M | | | 160.87M | 138.10M | 182.34M | 199.09M | 213.06M |
|
Payables
|
116.57M | | | 160.87M | 138.10M | 182.34M | 199.09M | 213.06M |
|
Accumulated Expenses
|
44.72M | | | 66.96M | 67.81M | 52.86M | 74.04M | 97.44M |
|
Other Accumulated Expenses
|
35.34M | | | 37.29M | 38.99M | 43.54M | 44.68M | 43.79M |
|
Short term Debt
|
| | | | 15.00M | 15.00M | 15.00M | 15.00M |
|
Current Leases
|
21.14M | | | 26.11M | 26.35M | 27.76M | 28.91M | 30.93M |
|
Current Taxes
|
8.56M | | | 14.01M | 6.77M | 24.51M | 10.28M | 11.76M |
|
Current Deferred Revenue
|
140.11M | | | 221.66M | 207.30M | 186.57M | 230.35M | 269.83M |
|
Total Current Liabilities
|
394.06M | | | 559.56M | 513.37M | 545.94M | 614.31M | 691.85M |
|
Non-Current Debt
|
168.53M | | | 214.53M | 280.65M | 277.12M | 273.60M | 270.07M |
|
Non-Current Deferred Tax Liability
|
42.63M | | | 0.96M | 8.16M | 9.21M | 10.83M | 12.44M |
|
Operating Leases
|
32.50M | | | 69.36M | 41.20M | 68.23M | 74.41M | 84.51M |
|
Other Non-Current Liabilities
|
1.98M | | | 7.69M | 22.47M | 22.90M | 22.72M | 22.75M |
|
Total Non-Current Liabilities
|
209.55M | | | 266.43M | 352.48M | 349.71M | 352.65M | 358.84M |
|
Total Liabilities
|
603.61M | | | 825.99M | 865.85M | 895.65M | 966.97M | 1,050.69M |
|
Total Debt
|
168.53M | | | 214.53M | 295.65M | 292.12M | 288.60M | 285.07M |
|
Common Equity
|
448.85M | 464.31M | 489.99M | 453.30M | 422.61M | 460.20M | 514.41M | 573.05M |
|
Shareholder's Equity
|
448.85M | 464.31M | 489.99M | 453.30M | 422.61M | 460.20M | 514.41M | 573.05M |
|
Liabilities and Shareholders Equity
|
1,052.46M | | | 1,279.29M | 1,288.46M | 1,355.85M | 1,481.38M | 1,623.74M |
|
Retained Earnings
|
312.67M | | | 315.36M | 283.97M | 320.64M | 373.49M | 430.46M |
|
Treasury Shares
|
| | | | 0.10M | | | |