|
Cash & Equivalents
|
| 5.40M | 22.90M | 27.40M | 28.40M |
|
Short-term Investments
|
| 2.60M | 4.30M | 2.40M | 1.90M |
|
Cash & Current Investments
|
| 8.00M | 27.20M | 29.80M | 30.30M |
|
Receivables - Net
|
| 170.60M | 150.70M | 165.20M | 149.20M |
|
Receivables - Other
|
| | 8.80M | | |
|
Receivables
|
| 170.60M | 159.50M | 165.20M | 149.20M |
|
Prepaid Assets
|
| 6.30M | 23.60M | 15.60M | 13.20M |
|
Current Assets
|
| 178.80M | 211.80M | 210.10M | 192.70M |
|
Property, Plant & Equipment (Net)
|
| 20.40M | 20.40M | 19.00M | 17.70M |
|
Goodwill
|
1,088.70M | 1,189.00M | 1,144.80M | 1,061.70M | 900.00M |
|
Intangibles
|
| 259.10M | 102.60M | 80.00M | 58.10M |
|
Goodwill & Intangibles
|
1,088.70M | 1,448.10M | 1,247.40M | 1,141.70M | 958.10M |
|
Other Non-Current Assets
|
| 24.30M | 5.20M | 5.30M | 4.70M |
|
Non-Current Assets
|
| 1,541.20M | 1,315.00M | 1,223.50M | 1,033.30M |
|
Assets
|
| 1,720.00M | 1,526.80M | 1,433.60M | 1,226.00M |
|
Accounts Payables
|
| 3.50M | 3.80M | 7.60M | 6.70M |
|
Payables
|
| 3.50M | 3.80M | 7.60M | 6.70M |
|
Accumulated Expenses
|
| 66.40M | 35.50M | 38.50M | 37.10M |
|
Other Accumulated Expenses
|
| 24.80M | 40.70M | 40.70M | 47.30M |
|
Short term Debt
|
| 5.00M | 23.10M | 22.50M | 22.80M |
|
Current Leases
|
| 14.90M | 14.00M | 11.80M | 12.30M |
|
Current Taxes
|
| 4.20M | | | |
|
Total Current Liabilities
|
| 136.50M | 132.90M | 137.70M | 126.20M |
|
Non-Current Debt
|
| 3.50M | 560.00M | 530.10M | 492.60M |
|
Preferred Stock Liabilities
|
| 5.00M | 5.20M | 5.00M | 5.00M |
|
Minority Interest
|
| 8.30M | 28.40M | 27.00M | 25.40M |
|
Non-Current Deferred Tax Liability
|
| 88.50M | 49.20M | 49.90M | 11.50M |
|
Operating Leases
|
| 54.90M | 47.30M | 63.10M | 41.80M |
|
Other Non-Current Liabilities
|
| | 1.90M | 1.30M | |
|
Total Non-Current Liabilities
|
| | 749.60M | 730.60M | |
|
Total Liabilities
|
| 236.70M | 751.50M | 731.90M | 672.10M |
|
Total Debt
|
| 8.50M | 583.10M | 552.60M | 515.40M |
|
Common Equity
|
1,389.80M | 1,478.30M | 770.10M | 696.70M | 548.90M |
|
Shareholder's Equity
|
1,389.80M | 1,478.30M | 770.10M | 696.70M | 548.90M |
|
Liabilities and Shareholders Equity
|
| 1,720.00M | 1,526.80M | 1,433.60M | 1,226.00M |
|
Treasury Shares
|
| | | 0.10M | 0.20M |
|
Retained Earnings
|
| 375.40M | 335.00M | 254.50M | 98.30M |