|
Assets
|
| 342.45M | 357.10M | 507.69M | 658.97M | 711.88M | 752.89M | 2,145.20M | 2,062.78M | 2,107.97M | 2,439.44M | 2,372.20M | 3,836.45M | 3,904.87M | 4,289.91M | 4,476.99M |
|
Cash & Equivalents
|
26.78M | 67.24M | 70.30M | 50.28M | 70.64M | 67.99M | 86.95M | 89.95M | 114.42M | 71.79M | 46.53M | 65.85M | 120.05M | 117.33M | 127.02M | 175.09M |
|
Short-term Investments
|
| 70.49M | 73.29M | 103.18M | 115.23M | 118.54M | 117.60M | 350.51M | 344.75M | 362.94M | 369.53M | 308.23M | 347.97M | 390.62M | 471.85M | 517.87M |
|
Cash & Current Investments
|
26.78M | 137.73M | 143.58M | 153.47M | 185.88M | 186.53M | 204.56M | 440.46M | 459.17M | 434.73M | 416.05M | 374.08M | 468.02M | 507.95M | 598.86M | 692.96M |
|
Receivables - Net
|
| | | | | | | | | | | 41.11M | 55.36M | 57.79M | 71.92M | 73.33M |
|
Receivables - Other
|
| 10.45M | 10.84M | 15.16M | 16.69M | 16.93M | 16.41M | 41.01M | 42.74M | 45.43M | 46.69M | 41.11M | 55.36M | 57.79M | 71.92M | 73.33M |
|
Receivables
|
| | | | | | | | | | | 82.22M | 110.71M | 115.58M | 143.84M | 146.65M |
|
Inventory
|
| 47.41M | 44.41M | 65.34M | 77.79M | 91.09M | 93.46M | 330.68M | 276.77M | 275.13M | 265.26M | 190.35M | 263.31M | 288.34M | 312.09M | 334.58M |
|
Current Deferred Tax Assets
|
| | 1.08M | 1.15M | 5.04M | 7.12M | | | | | | | | | | |
|
Prepaid Assets
|
| 5.64M | 9.71M | 4.43M | 3.37M | 4.97M | 6.33M | 25.26M | 20.24M | 17.32M | 11.37M | 9.39M | 17.71M | 19.79M | 38.63M | 26.94M |
|
Current Assets
|
| 205.00M | 210.48M | 241.43M | 290.22M | 300.75M | 325.43M | 892.13M | 842.20M | 789.89M | 740.99M | 624.57M | 1,129.36M | 1,130.66M | 1,306.60M | 1,403.75M |
|
Property, Plant & Equipment (Net)
|
| 58.42M | 73.45M | 93.30M | 108.14M | 113.75M | 112.45M | 236.06M | 230.34M | 251.65M | 336.17M | 373.67M | 462.53M | 538.68M | 632.72M | 717.92M |
|
Goodwill
|
| 67.89M | 69.65M | 166.39M | 251.24M | 276.88M | 295.61M | 831.15M | 831.14M | 917.42M | 948.64M | 977.38M | 1,536.18M | 1,581.38M | 1,727.65M | 1,787.17M |
|
Intangibles
|
| | | | | | 6.18M | 104.47M | 93.82M | 88.14M | 85.88M | 83.65M | 388.18M | 330.34M | 277.72M | 228.86M |
|
Goodwill & Intangibles
|
| 67.89M | 69.65M | 166.39M | 251.24M | 276.88M | 301.79M | 935.62M | 924.96M | 1,005.56M | 1,034.52M | 1,061.03M | 1,924.36M | 1,911.72M | 2,005.38M | 2,016.03M |
|
Long-Term Deferred Tax
|
| | | | | 9.07M | 9.32M | 9.71M | 11.24M | 11.64M | 11.71M | 4.16M | 5.61M | 7.38M | 6.51M | 4.71M |
|
Other Non-Current Assets
|
| 2.78M | 3.47M | 6.57M | 9.37M | 16.17M | 3.90M | 71.68M | 54.05M | 49.24M | 11.51M | 9.82M | 8.53M | 9.41M | 10.24M | 9.93M |
|
Non-Current Assets
|
| 137.45M | 146.62M | 266.26M | 368.75M | 411.13M | 427.46M | 1,253.07M | 1,220.59M | 1,318.08M | 1,698.45M | 1,747.63M | 2,707.09M | 2,774.20M | 2,983.31M | 3,073.24M |
|
Accounts Payables
|
| 27.73M | 25.63M | 27.94M | 38.02M | 42.56M | 27.83M | 109.35M | 84.33M | 96.93M | 72.40M | 81.92M | 244.33M | 139.46M | 163.05M | 171.54M |
|
Notes Payables
|
| | | 3.21M | 3.33M | | 14.43M | 33.54M | 32.02M | 35.37M | 39.74M | | | | | |
|
Payables
|
| 27.73M | 25.63M | 31.15M | 41.35M | 42.56M | 42.25M | 142.89M | 116.35M | 132.30M | 112.13M | 81.92M | 244.33M | 139.46M | 163.05M | 171.54M |
|
Short term Debt
|
| 0.47M | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 86.47M | 88.62M | 90.57M | 92.94M | 101.96M | 95.16M |
|
Current Taxes
|
| 5.44M | 9.78M | | 7.41M | | 3.92M | 0.74M | 4.22M | 0.75M | 4.30M | 1.15M | 3.39M | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | 39.74M | 34.72M | 57.31M | 63.12M | 70.58M | 72.70M |
|
Curent Deferred Tax Liability
|
| 0.99M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 34.62M | 35.41M | 31.15M | 48.76M | 42.56M | 46.17M | 143.63M | 120.57M | 133.04M | 202.90M | 206.41M | 392.21M | 295.53M | 335.59M | 339.40M |
|
Non-Current Debt
|
| 1.39M | | 102.50M | 182.00M | 200.00M | 195.87M | 260.00M | 295.24M | 295.89M | 335.00M | 492.92M | 1,033.90M | 1,035.70M | 1,037.65M | 1,531.35M |
|
Non-Current Deferred Tax Liability
|
| 8.43M | 14.42M | 13.28M | 8.83M | 17.22M | 21.46M | 86.12M | 58.82M | 70.21M | 80.44M | 93.39M | 156.10M | 197.92M | 193.69M | 128.57M |
|
Operating Leases
|
| | | | | | | | | | 193.50M | 194.89M | 203.17M | 203.12M | 215.49M | 225.50M |
|
Other Non-Current Liabilities
|
| | | | | | | 33.77M | 17.60M | 11.08M | | | 14.00M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | 661.45M | 569.85M | 778.79M | | | 2,014.33M | | | |
|
Total Liabilities
|
-212.44M | 44.44M | 41.72M | 155.28M | 244.61M | 282.18M | 321.51M | 695.22M | 587.45M | 789.87M | 1,089.40M | 1,088.38M | 2,028.33M | 2,025.10M | 2,293.50M | 2,422.82M |
|
Total Debt
|
| 1.85M | | 102.50M | 182.00M | 200.00M | 195.87M | 260.00M | 295.24M | 295.89M | 335.00M | 492.92M | 1,033.90M | 1,035.70M | 1,037.65M | 1,531.35M |
|
Common Equity
|
212.44M | 298.00M | 315.37M | 352.42M | 410.35M | 434.44M | 431.38M | 1,449.99M | 1,475.33M | 1,318.10M | 1,350.04M | 1,283.82M | 1,808.13M | 1,879.77M | 1,996.42M | 2,054.16M |
|
Shareholder's Equity
|
212.44M | 298.00M | 315.37M | 352.42M | 410.35M | 434.44M | 431.38M | 1,449.99M | 1,475.33M | 1,318.10M | 1,350.04M | 1,283.82M | 1,808.13M | 1,879.77M | 1,996.42M | 2,054.16M |
|
Liabilities and Shareholders Equity
|
| 342.45M | 357.10M | 507.69M | 658.97M | 711.88M | 752.89M | 2,145.20M | 2,062.78M | 2,107.97M | 2,439.44M | 2,372.20M | 3,836.45M | 3,904.87M | 4,289.91M | 4,476.99M |
|
Treasury Shares
|
| 0.03M | 0.08M | 0.15M | 0.12M | 0.09M | 0.08M | 0.03M | 0.16M | 0.25M | 0.36M | 0.37M | 0.38M | 0.43M | 12.21M | 12.79M |
|
Retained Earnings
|
| 255.74M | 333.52M | 413.88M | 497.73M | 582.89M | 643.60M | 387.40M | 494.46M | 606.81M | 727.48M | 789.30M | 866.68M | 1,060.60M | 1,218.03M | 1,411.08M |