|
Assets
|
977.75M | 921.31M | 885.32M | 863.65M | 885.66M | 902.79M | 927.29M | 1,011.68M | 1,072.58M | 1,144.76M | 1,131.74M | 2,060.26M | 1,857.61M |
|
Cash & Equivalents
|
25.63M | 22.27M | 32.11M | 28.75M | 51.92M | 50.42M | 69.97M | 111.03M | 202.65M | 257.86M | 185.27M | 295.60M | 273.64M |
|
Cash & Current Investments
|
25.63M | 22.27M | 32.11M | 28.75M | 51.92M | 50.42M | 69.97M | 111.03M | 202.65M | 257.86M | 185.27M | 295.60M | 273.64M |
|
Receivables - Net
|
78.62M | 68.43M | 70.68M | 73.72M | 77.80M | 83.33M | 100.32M | 106.81M | 95.73M | 113.30M | 113.64M | 128.40M | 137.50M |
|
Receivables - Other
|
19.25M | 18.80M | 17.01M | 20.20M | 21.46M | 18.09M | 1.00M | 1.19M | 2.80M | 1.72M | 4.75M | 13.90M | 11.40M |
|
Receivables
|
97.87M | 87.23M | 87.69M | 93.91M | 99.26M | 101.42M | 101.32M | 108.00M | 98.52M | 115.02M | 118.39M | 142.30M | 148.90M |
|
Current Deferred Tax Assets
|
1.43M | 2.54M | 1.05M | 1.69M | | | | | | | | | |
|
Prepaid Assets
|
19.34M | 19.48M | 20.08M | 18.76M | 20.43M | 25.01M | 29.12M | 38.09M | 42.21M | 37.15M | 42.39M | 64.70M | 61.38M |
|
Current Assets
|
129.97M | 118.37M | 129.15M | 134.72M | 158.26M | 168.71M | 216.19M | 276.02M | 359.05M | 436.35M | 389.13M | 561.35M | 529.07M |
|
Buildings
|
2.10M | 1.73M | 1.60M | 1.61M | 1.56M | | | | | | | | |
|
Land & Improvements
|
1.51M | 1.53M | 1.42M | 1.42M | 1.38M | 1.34M | 1.25M | 1.33M | 1.24M | 1.19M | 1.27M | 1.46M | 1.50M |
|
Property, Plant & Equipment (Net)
|
36.74M | 33.24M | 29.54M | 34.13M | 38.93M | 37.92M | 36.76M | 43.79M | 43.54M | 48.53M | 56.39M | 62.45M | 62.06M |
|
Long-Term Investments
|
11.08M | 10.64M | 11.76M | 12.26M | 12.25M | 13.07M | 12.15M | 12.29M | 12.84M | 12.05M | 14.66M | 21.14M | 29.47M |
|
Goodwill
|
372.31M | 373.12M | 368.84M | 368.13M | 370.99M | 398.57M | 394.64M | 399.49M | 397.67M | 393.32M | 423.39M | 791.70M | 726.90M |
|
Intangibles
|
520.69M | 530.12M | 334.63M | 312.06M | 299.12M | 279.96M | 259.27M | 241.94M | 219.91M | 213.29M | 200.32M | 518.07M | 430.88M |
|
Goodwill & Intangibles
|
893.00M | 903.24M | 703.47M | 680.19M | 670.11M | 678.54M | 653.91M | 641.42M | 617.58M | 606.61M | 623.71M | 1,309.77M | 1,157.79M |
|
Long-Term Deferred Tax
|
| 13.50M | 9.70M | 3.50M | 0.81M | 0.99M | 1.92M | 2.13M | 5.73M | 6.91M | 5.70M | 47.85M | 33.88M |
|
Other Non-Current Assets
|
24.48M | 18.16M | 11.42M | 2.35M | 6.11M | 3.56M | 5.30M | 5.32M | 6.01M | 9.93M | 16.58M | 27.00M | 24.99M |
|
Non-Current Assets
|
847.77M | 802.94M | 756.17M | 728.93M | 727.40M | 734.08M | 711.10M | 735.66M | 713.53M | 708.41M | 742.61M | 1,498.91M | 1,328.55M |
|
Accounts Payables
|
24.48M | 20.59M | 17.75M | 21.22M | 40.84M | 41.13M | 47.27M | 39.16M | 43.35M | 28.48M | 29.73M | 66.52M | 58.73M |
|
Notes Payables
|
27.00M | 51.20M | 23.00M | 17.00M | 28.00M | 12.00M | | | | | 20.00M | | |
|
Payables
|
51.48M | 71.79M | 40.75M | 38.22M | 68.84M | 53.13M | 47.27M | 39.16M | 43.35M | 28.48M | 49.73M | 66.52M | 58.73M |
|
Accumulated Expenses
|
34.61M | 26.57M | 26.05M | 37.31M | 34.24M | 38.45M | 57.01M | 58.16M | 58.03M | 74.54M | 80.67M | 129.16M | 124.55M |
|
Short term Debt
|
27.00M | 51.20M | 23.00M | 22.75M | 28.00M | 46.49M | 14.25M | 14.25M | 14.25M | 19.75M | 20.75M | 23.87M | 23.87M |
|
Current Leases
|
| | | | | | | 5.77M | 5.83M | 5.58M | 5.94M | 6.69M | 6.23M |
|
Current Taxes
|
2.96M | 0.26M | 1.96M | 1.35M | 1.75M | 1.41M | 6.65M | 6.30M | 6.57M | 7.13M | 9.41M | 3.40M | 8.98M |
|
Current Deferred Revenue
|
1.17M | 5.59M | 3.30M | 2.88M | 4.53M | 7.74M | 11.53M | 20.70M | 25.00M | 17.40M | 15.23M | 21.10M | 25.30M |
|
Curent Deferred Tax Liability
|
0.63M | 0.54M | 1.80M | | | | | | | | | | |
|
Total Current Liabilities
|
96.89M | 123.76M | 91.06M | 102.50M | 129.16M | 147.22M | 136.71M | 144.31M | 152.99M | 152.88M | 208.41M | 298.31M | 279.66M |
|
Non-Current Debt
|
730.71M | 665.68M | 647.58M | 619.30M | 599.67M | 557.25M | 524.06M | 510.95M | 481.04M | 444.79M | 389.50M | 946.82M | 925.06M |
|
Non-Current Deffered Revenue
|
| | 8.31M | 10.94M | 17.30M | 23.49M | 26.07M | 28.44M | 31.34M | 36.30M | 34.10M | 41.83M | 55.00M |
|
Minority Interest
|
| | | | 3.50M | 3.86M | 4.15M | 4.44M | 4.69M | 4.06M | 3.24M | 36.97M | 43.46M |
|
Non-Current Deferred Tax Liability
|
24.61M | 20.21M | 23.07M | 20.61M | 19.20M | 21.09M | 18.84M | 18.36M | 19.03M | 16.35M | 20.70M | 100.92M | 79.90M |
|
Operating Leases
|
| | | | | | | 30.45M | 28.23M | 22.04M | 16.72M | 15.73M | 4.92M |
|
Other Non-Current Liabilities
|
3.07M | 0.33M | 20.46M | 12.09M | 16.38M | 13.04M | 14.90M | 27.41M | 25.58M | 13.39M | 4.12M | 40.08M | 27.54M |
|
Total Non-Current Liabilities
|
852.22M | 809.65M | 770.02M | 753.35M | 761.11M | 741.77M | 696.79M | 712.64M | 704.57M | 661.10M | 652.88M | 1,384.80M | 1,310.81M |
|
Total Liabilities
|
855.29M | 809.98M | 790.48M | 765.44M | 777.49M | 754.81M | 711.69M | 740.05M | 730.15M | 674.49M | 657.00M | 1,424.89M | 1,338.35M |
|
Total Debt
|
757.70M | 716.88M | 670.58M | 642.05M | 627.67M | 603.74M | 538.31M | 525.20M | 495.29M | 464.54M | 410.25M | 970.68M | 948.93M |
|
Common Equity
|
101.59M | 87.97M | 94.84M | 98.21M | 108.17M | 147.98M | 215.61M | 271.62M | 342.43M | 470.27M | 474.75M | 598.41M | 475.80M |
|
Shareholder's Equity
|
101.59M | 87.97M | 94.84M | 98.21M | 108.17M | 147.98M | 215.61M | 271.62M | 342.43M | 470.27M | 474.75M | 598.41M | 475.80M |
|
Liabilities and Shareholders Equity
|
977.75M | 921.31M | 885.32M | 863.65M | 885.66M | 902.79M | 927.29M | 1,011.68M | 1,072.58M | 1,144.76M | 1,131.74M | 2,060.26M | 1,857.61M |
|
Retained Earnings
|
70.41M | 29.40M | 40.84M | 95.33M | 116.34M | 148.89M | 228.74M | 296.48M | 379.93M | 506.05M | 487.35M | 538.90M | 599.61M |
|
Treasury Shares
|
0.12M | 0.01M | 0.02M | 0.49M | 1.21M | 2.34M | 2.04M | 1.59M | 1.09M | 1.09M | 1.36M | 1.80M | 2,004.26M |