|
Cash & Equivalents
|
5.40M | 50.20M | 44.10M | 22.90M | 37.60M | 34.40M | 31.60M | 27.40M | 36.50M | 28.50M | 45.70M | 28.40M | 39.50M | 37.10M | 56.90M |
|
Short-term Investments
|
2.60M | 3.50M | 3.80M | 4.30M | 2.00M | 2.10M | 3.60M | 2.40M | 2.90M | 1.70M | 1.70M | 1.90M | 1.30M | 1.80M | 2.00M |
|
Cash & Current Investments
|
8.00M | 53.70M | 47.90M | 27.20M | 39.60M | 36.50M | 35.20M | 29.80M | 39.40M | 30.20M | 47.40M | 30.30M | 40.80M | 38.90M | 58.90M |
|
Receivables - Net
|
170.60M | 154.60M | 148.80M | 150.70M | 156.50M | 147.60M | 167.80M | 165.20M | 174.30M | 166.00M | 150.90M | 149.20M | 160.90M | 158.50M | 148.70M |
|
Receivables - Other
|
| | 8.00M | 8.80M | | | | | | | | | | | |
|
Receivables
|
170.60M | 154.60M | 156.80M | 159.50M | 156.50M | 147.60M | 167.80M | 165.20M | 174.30M | 166.00M | 150.90M | 149.20M | 160.90M | 158.50M | 148.70M |
|
Prepaid Assets
|
6.30M | 9.20M | 21.10M | 23.60M | 12.20M | 11.60M | 12.10M | 15.60M | 12.40M | 10.60M | 9.90M | 13.20M | 9.60M | 8.10M | 6.10M |
|
Current Assets
|
178.80M | 217.50M | 225.70M | 211.80M | 212.60M | 199.60M | 217.80M | 210.10M | 226.10M | 206.80M | 208.20M | 192.70M | 211.30M | 205.50M | 213.70M |
|
Property, Plant & Equipment (Net)
|
20.40M | 22.70M | 21.20M | 20.40M | 19.00M | 18.50M | 20.10M | 19.00M | 20.60M | 21.60M | 19.40M | 17.70M | 16.10M | 16.20M | 16.10M |
|
Goodwill
|
1,189.00M | 1,217.70M | 900.00M | 1,144.80M | 1,147.50M | 843.90M | 1,061.70M | 1,061.70M | 1,061.70M | 1,061.70M | 953.80M | 900.00M | 900.00M | 900.00M | 900.00M |
|
Intangibles
|
259.10M | 111.60M | 105.60M | 102.60M | 97.10M | 91.20M | 85.90M | 80.00M | 74.60M | 69.00M | 63.90M | 58.10M | 53.60M | 49.40M | 45.20M |
|
Goodwill & Intangibles
|
1,448.10M | 1,329.30M | 1,005.60M | 1,247.40M | 1,244.60M | 935.10M | 1,147.60M | 1,141.70M | 1,136.30M | 1,130.70M | 1,017.70M | 958.10M | 953.60M | 949.40M | 945.20M |
|
Other Non-Current Assets
|
24.30M | 8.60M | 11.10M | 5.20M | 5.00M | 5.90M | 5.40M | 5.30M | 5.20M | 4.90M | 4.70M | 4.70M | 2.80M | 2.60M | 2.50M |
|
Non-Current Assets
|
1,541.20M | 1,403.90M | 1,397.20M | 1,315.00M | 1,314.40M | 1,226.60M | 1,233.10M | 1,223.50M | 1,219.10M | 1,212.20M | 1,096.10M | 1,033.30M | 1,024.60M | 1,019.90M | 1,014.60M |
|
Assets
|
1,720.00M | 1,621.40M | 1,622.90M | 1,526.80M | 1,527.00M | 1,426.20M | 1,450.90M | 1,433.60M | 1,445.20M | 1,419.00M | 1,304.30M | 1,226.00M | 1,235.90M | 1,225.40M | 1,228.30M |
|
Accounts Payables
|
3.50M | 2.80M | 3.40M | 3.80M | 6.20M | 5.40M | 6.00M | 7.60M | 9.00M | 8.50M | 9.90M | 6.70M | 8.00M | 11.50M | 7.20M |
|
Payables
|
3.50M | 2.80M | 3.40M | 3.80M | 6.20M | 5.40M | 6.00M | 7.60M | 9.00M | 8.50M | 9.90M | 6.70M | 8.00M | 11.50M | 7.20M |
|
Accumulated Expenses
|
66.40M | 72.80M | 63.20M | 35.50M | 47.70M | 32.80M | 48.60M | 38.50M | 49.10M | 37.00M | 47.10M | 37.10M | 49.40M | 36.60M | 49.30M |
|
Other Accumulated Expenses
|
24.80M | 22.90M | 32.70M | 40.70M | 31.90M | 35.80M | 36.90M | 40.70M | 40.50M | 40.40M | 38.60M | 47.30M | 41.00M | 39.90M | 43.80M |
|
Short term Debt
|
5.00M | 23.60M | 23.40M | 23.10M | 22.70M | 22.50M | 22.60M | 22.50M | 22.80M | 23.00M | 23.00M | 22.80M | 22.50M | 22.40M | 22.30M |
|
Current Leases
|
14.90M | 14.30M | 13.90M | 14.00M | 11.60M | 11.70M | 12.70M | 11.80M | 11.20M | 11.00M | 11.70M | 12.30M | 12.80M | 12.90M | 12.90M |
|
Current Taxes
|
4.20M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
136.50M | 154.40M | 150.30M | 132.90M | 135.60M | 123.50M | 143.00M | 137.70M | 150.50M | 140.10M | 142.90M | 126.20M | 141.50M | 130.90M | 135.50M |
|
Non-Current Debt
|
3.50M | 550.30M | 545.20M | 560.00M | 549.70M | 539.30M | 535.80M | 530.10M | 526.70M | 512.70M | 502.90M | 492.60M | 467.30M | 456.90M | 441.50M |
|
Preferred Stock Liabilities
|
5.00M | 5.20M | 5.20M | 5.20M | 5.10M | 5.10M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M |
|
Minority Interest
|
8.30M | 28.40M | 28.40M | 28.40M | 26.60M | 26.90M | 27.20M | 27.00M | 27.70M | 26.10M | 26.80M | 25.40M | 25.10M | 25.50M | 25.50M |
|
Non-Current Deferred Tax Liability
|
88.50M | 31.70M | 30.60M | 49.20M | 28.50M | 18.10M | 16.30M | 49.90M | 17.00M | 16.40M | 17.10M | 11.50M | 12.80M | 14.10M | 14.20M |
|
Operating Leases
|
54.90M | 29.10M | 27.80M | 47.30M | 50.10M | 53.20M | 65.00M | 63.10M | 45.80M | 44.30M | 43.40M | 41.80M | 41.00M | 40.60M | 39.80M |
|
Other Non-Current Liabilities
|
| | | 1.90M | 3.00M | 0.60M | | 1.30M | 0.20M | 0.10M | 0.10M | | | | |
|
Total Non-Current Liabilities
|
236.70M | | | 749.60M | 748.00M | 718.40M | 742.10M | 730.60M | 740.00M | 713.50M | 706.30M | 672.10M | | | |
|
Total Liabilities
|
236.70M | 765.50M | 753.90M | 751.50M | 751.00M | 719.00M | 742.10M | 731.90M | 740.20M | 713.60M | 706.40M | 672.10M | 662.60M | 642.50M | 631.00M |
|
Total Debt
|
8.50M | 573.90M | 568.60M | 583.10M | 572.40M | 561.80M | 558.40M | 552.60M | 549.50M | 535.70M | 525.90M | 515.40M | 489.80M | 479.30M | 463.80M |
|
Common Equity
|
1,478.30M | 850.70M | 863.80M | 770.10M | 770.90M | 702.10M | 703.80M | 696.70M | 700.00M | 700.40M | 592.90M | 548.90M | 568.30M | 577.90M | 592.30M |
|
Shareholder's Equity
|
1,478.30M | 850.70M | 863.80M | 770.10M | 770.90M | 702.10M | 703.80M | 696.70M | 700.00M | 700.40M | 592.90M | 548.90M | 568.30M | 577.90M | 592.30M |
|
Liabilities and Shareholders Equity
|
1,720.00M | 1,621.40M | 1,622.90M | 1,526.80M | 1,527.00M | 1,426.20M | 1,450.90M | 1,433.60M | 1,445.20M | 1,419.00M | 1,304.30M | 1,226.00M | 1,235.90M | 1,225.40M | 1,228.30M |
|
Treasury Shares
|
| | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.20M | 0.20M | 0.20M | 0.20M | 0.40M | 0.40M | 0.40M |
|
Retained Earnings
|
375.40M | 421.60M | 430.20M | 335.00M | 337.70M | 263.30M | 260.90M | 254.50M | | | | 98.30M | | | |