|
Cash & Equivalents
|
45.26M | | | 9.22M | 13.19M | 26.63M | 40.72M | | | | | | 171.70M | | 110.10M | 102.10M | | | | |
|
Cash & Current Investments
|
45.26M | | | 9.22M | 13.19M | 26.63M | 40.72M | | | | | | 171.70M | | 110.10M | 102.10M | | | | |
|
Receivables - Net
|
75.14M | | 79.56M | 101.68M | 107.37M | 118.76M | 132.53M | 151.69M | 155.40M | 149.76M | 156.02M | 171.30M | 174.10M | 192.00M | 178.80M | 160.80M | 136.50M | 120.60M | 114.40M | 114.70M |
|
Receivables - Other
|
11.40M | | 16.61M | 23.60M | 23.10M | 30.29M | 21.71M | 30.83M | 39.30M | 40.99M | 50.17M | 51.30M | 49.70M | 35.40M | 32.70M | 25.30M | 23.20M | 28.20M | 28.90M | 28.10M |
|
Receivables
|
86.53M | | 96.17M | 125.28M | 130.47M | 149.04M | 154.25M | 182.53M | 194.70M | 190.75M | 206.19M | 222.60M | 223.80M | 227.40M | 211.50M | 186.10M | 159.70M | 148.80M | 143.30M | 142.80M |
|
Inventory
|
25.28M | | 36.29M | 52.83M | 56.60M | 64.23M | 66.77M | 69.05M | 67.70M | 64.77M | 59.57M | 54.30M | 48.40M | 51.10M | 50.80M | 54.50M | 53.30M | 53.30M | 53.90M | 63.00M |
|
Prepaid Assets
|
5.95M | | 8.44M | 8.85M | 9.84M | 12.26M | 8.21M | 12.28M | 13.30M | 8.35M | 10.12M | 7.90M | 10.80M | 9.70M | 24.90M | 23.60M | 16.00M | 10.90M | 18.20M | 20.50M |
|
Current Assets
|
168.21M | | 158.51M | 199.69M | 214.18M | 255.07M | 273.23M | 321.42M | 363.20M | 337.96M | 390.51M | 398.60M | 463.10M | 473.10M | 406.10M | 375.30M | 385.50M | 361.30M | 397.80M | 413.80M |
|
Property, Plant & Equipment (Net)
|
30.97M | | 31.68M | 49.79M | 41.61M | 42.58M | 42.56M | 42.85M | 42.10M | 46.01M | 47.18M | 48.60M | 52.40M | 54.00M | 57.60M | 58.40M | 56.80M | 61.10M | 65.10M | 68.50M |
|
Goodwill
|
259.42M | | 260.28M | 369.61M | 369.30M | 369.28M | 368.08M | 367.26M | 368.20M | 368.36M | 368.52M | 368.10M | 368.60M | 368.40M | 384.30M | 383.90M | 383.10M | 383.40M | 384.00M | 383.80M |
|
Intangibles
|
17.39M | | 16.63M | 18.38M | 436.04M | 107.83M | 107.40M | 106.97M | 404.40M | 397.28M | 390.19M | 382.20M | 375.30M | 367.70M | 401.20M | 392.00M | 373.50M | 365.70M | 358.20M | 350.00M |
|
Goodwill & Intangibles
|
276.81M | | 276.90M | 387.99M | 805.34M | 477.11M | 475.49M | 474.23M | 772.60M | 765.64M | 758.71M | 750.30M | 743.90M | 736.10M | 785.50M | 775.90M | 756.60M | 749.10M | 742.20M | 733.80M |
|
Long-Term Deferred Tax
|
| | 78.44M | 63.62M | 58.91M | 60.00M | 60.01M | 59.98M | 46.60M | 46.60M | 46.60M | 46.60M | 36.80M | 34.30M | 31.10M | 28.90M | 36.90M | 36.00M | 33.90M | 21.60M |
|
Other Non-Current Assets
|
2.42M | | 1.76M | 1.99M | 1.97M | 1.85M | 1.82M | 1.87M | 1.80M | 1.74M | 1.70M | 3.10M | 2.90M | 2.60M | 2.60M | 5.40M | 5.80M | 5.20M | 5.00M | 5.20M |
|
Non-Current Assets
|
705.27M | | 772.16M | 930.68M | 907.82M | 943.63M | 932.31M | 927.98M | 907.40M | 903.95M | 897.62M | 898.30M | 886.90M | 876.90M | 929.30M | 919.70M | 915.80M | 910.50M | 904.70M | 886.70M |
|
Assets
|
873.48M | 898.75M | 930.68M | 1,130.37M | 1,122.00M | 1,198.71M | 1,205.54M | 1,249.40M | 1,270.60M | 1,241.91M | 1,288.13M | 1,296.90M | 1,350.00M | 1,350.00M | 1,335.40M | 1,295.00M | 1,301.30M | 1,271.80M | 1,302.50M | 1,300.50M |
|
Accounts Payables
|
29.89M | | 45.32M | 56.82M | 54.96M | 65.34M | 56.42M | 55.73M | 70.60M | 61.37M | 72.25M | 80.20M | 80.30M | 62.10M | 57.80M | 53.70M | 56.20M | 57.80M | 67.10M | 56.70M |
|
Payables
|
29.89M | | 45.32M | 56.82M | 54.96M | 65.34M | 56.42M | 55.73M | 70.60M | 61.37M | 72.25M | 80.20M | 80.30M | 62.10M | 57.80M | 53.70M | 56.20M | 57.80M | 67.10M | 56.70M |
|
Accumulated Expenses
|
37.16M | | 48.02M | 61.73M | | | | | 1.20M | | | | 0.80M | | | | | | | |
|
Other Accumulated Expenses
|
37.16M | | | | 54.11M | 65.87M | 65.96M | 75.92M | 70.55M | | | | | | | | | | | |
|
Short term Debt
|
6.52M | | 6.35M | 8.11M | 8.07M | 8.21M | 8.23M | 8.38M | 8.30M | 8.65M | 8.85M | 7.10M | 7.30M | 7.30M | 7.30M | 7.30M | 8.80M | 7.50M | 7.50M | 8.70M |
|
Current Deferred Revenue
|
21.52M | | | | 23.20M | 28.05M | 26.08M | 27.23M | 21.40M | 18.31M | 18.84M | 17.90M | 26.70M | 29.70M | 25.50M | 21.10M | 17.90M | 17.90M | 16.40M | 15.40M |
|
Total Current Liabilities
|
95.10M | | 121.30M | 152.42M | 140.35M | 167.47M | 156.70M | 167.26M | 152.60M | 146.87M | 155.61M | 161.20M | 174.10M | 160.20M | 144.10M | 134.20M | 136.80M | 139.30M | 152.40M | 136.70M |
|
Non-Current Debt
|
617.60M | | 557.57M | 706.93M | 703.72M | 703.02M | 701.88M | 701.19M | 699.90M | 649.82M | 649.22M | 608.50M | 607.70M | 606.40M | 585.80M | 586.10M | 583.20M | 544.50M | 543.20M | 540.30M |
|
Non-Current Deferred Tax Liability
|
15.27M | | 14.58M | | 5.45M | 1.80M | 1.83M | 1.68M | 6.70M | 1.91M | 1.75M | 1.70M | 17.60M | 1.70M | 1.70M | 1.80M | 1.70M | 1.70M | 3.80M | 3.80M |
|
Other Non-Current Liabilities
|
4.63M | | 2.89M | 4.23M | 2.53M | 39.26M | 37.62M | 41.76M | 40.90M | 39.70M | 38.58M | 45.40M | 46.90M | 46.30M | 47.50M | 46.30M | 60.80M | 59.50M | 59.30M | 58.90M |
|
Total Non-Current Liabilities
|
727.97M | | 732.53M | 906.39M | 851.18M | 872.30M | 860.41M | 870.13M | 854.40M | 798.60M | 806.58M | 771.40M | 783.50M | 768.30M | 731.60M | 722.10M | 721.70M | 685.50M | 699.40M | 680.80M |
|
Total Liabilities
|
732.61M | 742.89M | 735.41M | 910.63M | 853.72M | 911.56M | 898.03M | 911.89M | 895.30M | 838.30M | 845.15M | 816.80M | 830.40M | 814.60M | 779.10M | 768.40M | 782.50M | 745.00M | 758.70M | 739.70M |
|
Total Debt
|
624.13M | | 563.92M | 715.04M | 711.78M | 711.24M | 710.11M | 709.57M | 708.20M | 658.47M | 658.07M | 615.60M | 615.00M | 613.70M | 593.10M | 593.40M | 592.00M | 552.00M | 550.70M | 549.00M |
|
Common Equity
|
140.87M | 155.86M | 195.26M | 219.75M | 268.30M | 287.15M | 307.51M | 337.51M | 375.30M | 403.61M | 442.97M | 480.10M | 519.60M | 535.40M | 556.30M | 526.60M | 518.80M | 526.80M | 543.80M | 560.80M |
|
Shareholder's Equity
|
140.87M | 155.86M | 195.26M | 219.75M | 268.30M | 287.15M | 307.51M | 337.51M | 375.30M | 403.61M | 442.97M | 480.10M | 519.60M | 535.40M | 556.30M | 526.60M | 518.80M | 526.80M | 543.80M | 560.80M |
|
Liabilities and Shareholders Equity
|
873.48M | 898.75M | 930.68M | 1,130.37M | 1,122.00M | 1,198.71M | 1,205.54M | 1,249.40M | 1,270.60M | 1,241.91M | 1,288.13M | 1,296.90M | 1,350.00M | 1,350.00M | 1,335.40M | 1,295.00M | 1,301.30M | 1,271.80M | 1,302.50M | 1,300.50M |
|
Treasury Shares
|
| | | | | 0.27M | 0.53M | 0.54M | 0.47M | 0.02M | 0.02M | 0.02M | 0.03M | 1.11M | 1.89M | 6.16M | 7.28M | 8.23M | 9.47M | 9.56M |
|
Retained Earnings
|
-48.21M | | -39.35M | -23.81M | -8.58M | 10.20M | 33.04M | 65.44M | 98.20M | 124.14M | 161.12M | 198.20M | 233.90M | 264.60M | 292.20M | 304.00M | 304.30M | 315.10M | 335.80M | 351.00M |