|
Cash & Equivalents
|
110.21M | 27.19M | 21.85M | 12.84M | 70.03M | 12.29M | 227.46M | 23.09M | 20.74M | 11.87M | 24.47M | 45.12M | 33.38M | 29.07M | 18.50M | 18.87M |
|
Short-term Investments
|
| 1.23M | | 0.50M | | | | | | | | | | | | |
|
Cash & Current Investments
|
110.21M | 28.43M | 21.85M | 13.34M | 70.03M | 12.29M | 227.46M | 23.09M | 20.74M | 11.87M | 24.47M | 45.12M | 33.38M | 29.07M | 18.50M | 18.87M |
|
Receivables - Net
|
| 188.40M | 195.28M | 219.72M | 213.05M | 222.50M | 217.54M | 229.42M | 275.56M | 280.28M | 348.02M | 382.45M | 457.62M | 377.60M | 394.54M | 428.33M |
|
Receivables - Other
|
| | 15.50M | | | | | | | | | | | 46.00M | | |
|
Receivables
|
| 188.40M | 210.78M | 219.72M | 213.05M | 222.50M | 217.54M | 229.42M | 275.56M | 280.28M | 348.02M | 382.45M | 457.62M | 423.60M | 394.54M | 428.33M |
|
Inventory
|
| 217.23M | 246.14M | 280.87M | 289.25M | 293.08M | 9.38M | 280.88M | 251.51M | 302.34M | 256.31M | 481.61M | 557.99M | 455.49M | 396.00M | 452.62M |
|
Current Deferred Tax Assets
|
| 18.84M | 17.62M | 21.53M | 29.26M | 26.75M | 17.64M | | | | | | | | | |
|
Prepaid Assets
|
| 5.15M | 7.64M | 8.44M | 10.10M | 9.71M | 9.78M | 9.67M | 9.54M | 10.37M | 9.23M | 16.17M | 25.71M | 24.72M | 27.01M | 26.10M |
|
Current Assets
|
359.35M | 460.45M | 488.54M | 545.21M | 615.48M | 564.76M | 755.09M | 556.08M | 557.71M | 604.86M | 682.84M | 971.94M | 1,082.08M | 892.04M | 843.92M | 931.71M |
|
Property, Plant & Equipment (Net)
|
| 82.49M | 100.69M | 101.72M | 129.12M | 126.07M | 0.08M | 126.50M | 123.50M | 130.34M | 132.11M | 136.53M | 205.38M | 351.79M | 336.65M | 330.03M |
|
Long-Term Investments
|
| | 1.23M | | | | | | | | | | | | | |
|
Goodwill
|
166.13M | 166.13M | 452.35M | 251.76M | 251.76M | 251.76M | 284.91M | 284.91M | 602.32M | 602.32M | 739.90M | 739.90M | 948.87M | 1,066.48M | 1,066.73M | 1,182.90M |
|
Intangibles
|
75.55M | 75.30M | 377.15M | 75.80M | 75.20M | 75.20M | 75.20M | 134.20M | 302.92M | 291.53M | 300.95M | 357.26M | 537.85M | 553.88M | 536.70M | 566.76M |
|
Goodwill & Intangibles
|
443.00M | 743.52M | 928.26M | 928.70M | 916.74M | 1,106.27M | 936.11M | 1,133.49M | 1,119.08M | 893.85M | 1,040.85M | 1,097.16M | 1,486.72M | 1,620.36M | 1,603.43M | 1,749.65M |
|
Long-Term Deferred Tax
|
| | 0.98M | 2.40M | 2.52M | 2.13M | 2.48M | 1.96M | 16.65M | 7.99M | 14.63M | 21.75M | 3.63M | 2.78M | 3.66M | 67.66M |
|
Other Non-Current Assets
|
| 36.64M | 16.02M | 15.81M | 10.64M | 12.64M | 2.10M | 199.91M | 20.62M | 12.50M | 0.81M | 3.57M | 7.89M | 7.99M | 15.01M | 17.96M |
|
Non-Current Assets
|
475.38M | 780.07M | 947.19M | 928.80M | 917.83M | 1,084.23M | 894.58M | 1,067.89M | 1,066.01M | 1,044.68M | 1,221.05M | 1,291.55M | 1,741.37M | 2,021.67M | 1,994.70M | 2,200.37M |
|
Assets
|
834.73M | 1,240.52M | 1,435.72M | 1,474.00M | 1,533.30M | 1,622.24M | 1,631.93M | 1,813.10M | 1,623.72M | 1,649.54M | 1,903.88M | 2,263.49M | 2,823.45M | 2,913.72M | 2,838.62M | 3,132.08M |
|
Accounts Payables
|
| 73.32M | 69.84M | 72.26M | 75.58M | 98.56M | 103.71M | 105.65M | 129.34M | 143.56M | 152.67M | 334.81M | 308.18M | 190.60M | 245.35M | 269.40M |
|
Payables
|
| 73.32M | 69.84M | 72.26M | 75.58M | 98.56M | 103.71M | 105.65M | 129.34M | 143.56M | 152.67M | 334.81M | 308.18M | 190.60M | 245.35M | 269.40M |
|
Accumulated Expenses
|
| 141.62M | 131.63M | 134.06M | 156.69M | 141.20M | 141.25M | 148.10M | 168.26M | 165.16M | 183.16M | 271.18M | 271.68M | 200.72M | 181.39M | 160.74M |
|
Other Accumulated Expenses
|
| 9.29M | 14.09M | 13.97M | 6.83M | 11.29M | 6.94M | 25.14M | 34.88M | | | | | | | |
|
Short term Debt
|
| 71.00M | 171.10M | 82.00M | 96.90M | 21.90M | 22.64M | 24.40M | 1.88M | 1.88M | 1.88M | 1.88M | 1.88M | 6.06M | 6.25M | 9.38M |
|
Current Taxes
|
| | 0.35M | | 0.45M | | 0.54M | | | 1.43M | 1.18M | 7.02M | 20.72M | 14.78M | 17.82M | 26.74M |
|
Curent Deferred Tax Liability
|
| | 2.96M | 0.34M | 0.18M | 0.20M | | | | | | | | | | |
|
Total Current Liabilities
|
| 338.94M | 378.89M | 308.67M | 329.35M | 261.87M | 267.60M | 289.37M | 299.49M | 312.03M | 338.90M | 614.89M | 602.69M | 412.16M | 450.81M | 466.26M |
|
Non-Current Debt
|
| 178.00M | 175.00M | 155.00M | 95.71M | 411.31M | 597.27M | 461.21M | 287.99M | 318.90M | 337.42M | 341.75M | 811.33M | 928.35M | 659.42M | 907.52M |
|
Non-Current Deffered Revenue
|
| 4.71M | 4.48M | 6.44M | 7.26M | 7.09M | 8.30M | 6.56M | 6.74M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 16.29M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 23.22M | 60.58M | 57.99M | 56.99M | 52.71M | 27.36M | 20.09M | 7.10M | 5.75M | 4.22M | 5.74M | 21.58M | 28.05M | 41.25M | 29.28M |
|
Operating Leases
|
| | | | | | | | | | 44.50M | 44.32M | 49.50M | 49.79M | 45.52M | 39.95M |
|
Other Non-Current Liabilities
|
| 14.82M | 24.53M | 25.74M | 21.77M | 23.31M | 26.61M | 17.34M | 14.69M | 16.22M | 20.76M | 23.42M | 16.76M | 13.68M | 12.43M | 5.63M |
|
Total Non-Current Liabilities
|
| 540.16M | 614.47M | 521.66M | 482.05M | 725.88M | 892.24M | 774.99M | 594.57M | 636.68M | 721.40M | 1,000.73M | 1,479.35M | 1,411.23M | 1,188.75M | 1,443.01M |
|
Total Liabilities
|
366.20M | 554.98M | 638.99M | 547.40M | 503.81M | 749.19M | 918.85M | 792.33M | 609.26M | 652.90M | 742.16M | 1,024.14M | 1,496.11M | 1,424.90M | 1,201.18M | 1,448.64M |
|
Total Debt
|
| 249.00M | 346.10M | 237.00M | 192.61M | 433.21M | 619.91M | 485.62M | 289.87M | 320.78M | 339.31M | 343.63M | 813.22M | 934.41M | 665.67M | 916.89M |
|
Common Equity
|
468.53M | 560.30M | 648.14M | 761.68M | 846.49M | 721.86M | 930.04M | 1,020.77M | 1,014.46M | 996.64M | 1,161.72M | 1,239.35M | 1,327.34M | 1,488.81M | 1,637.44M | 1,683.44M |
|
Shareholder's Equity
|
468.53M | 560.30M | 648.14M | 761.68M | 846.49M | 721.86M | 930.04M | 1,020.77M | 1,014.46M | 996.64M | 1,161.72M | 1,239.35M | 1,327.34M | 1,488.81M | 1,637.44M | 1,683.44M |
|
Liabilities and Shareholders Equity
|
834.73M | 1,240.52M | 1,435.72M | 1,474.00M | 1,533.30M | 1,622.24M | 1,631.93M | 1,813.10M | 1,623.72M | 1,649.54M | 1,903.88M | 2,263.49M | 2,823.45M | 2,913.72M | 2,838.62M | 3,132.08M |
|
Retained Earnings
|
| 560.30M | -5.59M | -2.73M | -1.09M | -0.08M | 0.67M | 798.13M | 780.49M | 746.37M | 898.17M | 965.17M | 1,021.02M | 1,164.19M | 1,284.23M | 1,311.77M |
|
Treasury Shares
|
| | | 0.70M | 0.10M | 0.12M | 0.21M | 0.32M | 0.31M | 0.35M | 0.37M | 0.47M | 0.45M | 0.29M | 0.26M | 0.42M |