|
Cash & Equivalents
|
118.25M | 125.52M | 63.12M | 157.31M | 127.91M | 70.38M | 148.31M | 70.31M | 114.77M | 31.44M | 93.63M | 213.34M | 50.99M | 48.79M | 12.24M | 38.28M | 101.95M |
|
Cash & Current Investments
|
118.25M | 125.52M | 63.12M | 157.31M | 127.91M | 70.38M | 148.31M | 70.31M | 114.77M | 31.44M | 93.63M | 213.34M | 50.99M | 48.79M | 12.24M | 38.28M | 101.95M |
|
Receivables - Net
|
| 208.45M | 207.51M | 218.31M | 231.26M | 224.04M | 245.39M | 253.92M | 276.92M | 297.27M | 310.08M | 300.94M | 306.56M | 348.07M | 361.25M | 333.03M | 317.98M |
|
Receivables - Other
|
| | | | | | | | | 14.06M | 21.45M | 21.61M | 22.88M | 24.45M | 26.71M | 33.61M | 36.22M |
|
Receivables
|
| 208.45M | 207.51M | 218.31M | 231.26M | 224.04M | 245.39M | 253.92M | 276.92M | 311.33M | 331.53M | 322.55M | 329.45M | 372.52M | 387.96M | 366.64M | 354.20M |
|
Raw Materials
|
| 19.43M | 19.26M | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | 27.95M | 35.47M | 41.31M | 22.99M | 35.10M | 38.23M | 46.22M | 57.10M | 77.77M | 85.78M | 75.78M |
|
Prepaid Assets
|
| 31.76M | 45.94M | 61.26M | 60.84M | 61.07M | 69.10M | 56.59M | 66.89M | 96.07M | 106.47M | 95.53M | 109.72M | 125.54M | 169.18M | 168.77M | 180.15M |
|
Current Assets
|
| 393.10M | 353.95M | 468.65M | 456.12M | 390.51M | 493.50M | 431.93M | 520.03M | 470.74M | 569.45M | 669.10M | 543.74M | 613.52M | 627.96M | 632.02M | 681.46M |
|
Buildings
|
| 103.74M | 137.58M | 141.73M | 142.35M | 143.73M | 144.41M | 146.46M | 143.35M | 143.92M | 147.22M | 146.19M | 149.04M | 129.31M | 129.99M | 133.84M | 138.90M |
|
Construction in Progress
|
| 53.60M | 8.97M | 5.75M | 18.10M | 12.20M | 23.56M | 7.37M | 15.97M | 39.87M | 12.41M | 0.28M | 3.64M | 2.55M | 14.21M | 12.30M | 3.80M |
|
Land & Improvements
|
| 24.91M | 25.88M | 25.95M | 25.39M | 25.41M | 25.43M | 25.47M | 25.36M | 25.38M | 25.21M | 23.77M | 23.78M | 23.57M | 24.25M | 24.32M | 24.68M |
|
Property, Plant & Equipment (Net)
|
| 274.67M | 270.19M | 276.73M | 300.51M | 291.68M | 296.33M | 298.56M | 282.93M | 285.55M | 272.47M | 273.43M | 252.48M | 211.71M | 205.66M | 215.07M | 220.96M |
|
Goodwill
|
292.40M | 533.52M | 403.95M | 403.95M | 403.72M | 423.19M | 420.80M | 234.11M | 234.11M | 325.20M | 325.33M | 325.33M | 325.33M | 325.33M | 442.67M | 804.80M | 804.80M |
|
Intangibles
|
82.68M | 196.33M | 179.13M | 162.56M | 147.17M | 160.39M | 191.54M | 222.12M | 247.32M | 288.17M | 318.97M | 340.47M | 368.09M | 410.96M | 565.71M | 592.76M | 617.03M |
|
Goodwill & Intangibles
|
375.08M | 729.85M | 834.09M | 822.25M | 550.89M | 583.58M | 612.34M | 456.22M | 481.42M | 613.38M | 644.29M | 665.79M | 693.42M | 736.28M | 1,008.38M | 1,397.56M | 1,421.83M |
|
Other Non-Current Assets
|
| 25.39M | 28.49M | 30.52M | 57.84M | 78.46M | 96.42M | 99.80M | 96.85M | 110.30M | 134.74M | 220.59M | 249.21M | 293.53M | 322.70M | 417.62M | 443.62M |
|
Non-Current Assets
|
| 892.79M | 881.66M | 874.11M | 915.76M | 998.52M | 1,047.00M | 1,085.02M | 1,105.98M | 1,276.77M | 1,342.91M | 1,485.94M | 1,539.94M | 1,630.33M | 1,940.20M | 2,077.39M | 2,141.54M |
|
Assets
|
| 1,560.56M | 1,505.80M | 1,619.49M | 1,672.39M | 1,680.70M | 1,836.84M | 1,815.51M | 1,908.94M | 2,033.06M | 2,184.83M | 2,428.47M | 2,336.16M | 2,455.56M | 2,773.83M | 2,924.48M | 3,043.97M |
|
Accounts Payables
|
| 13.50M | 12.83M | 16.32M | 11.70M | 10.52M | 9.93M | 14.60M | 6.84M | 30.36M | 9.85M | 9.88M | 18.48M | 21.03M | 19.16M | 25.31M | 28.19M |
|
Notes Payables
|
| | | | | | | | | | | 0.12M | 0.11M | 0.07M | | | |
|
Payables
|
| 13.50M | 12.83M | 16.32M | 11.70M | 10.52M | 9.93M | 14.60M | 6.84M | 30.36M | 9.85M | 9.99M | 18.59M | 21.10M | 19.16M | 25.31M | 28.19M |
|
Accumulated Expenses
|
| 46.40M | 49.48M | 58.26M | 68.53M | 63.30M | 78.96M | 85.41M | 81.57M | 88.76M | 120.36M | 166.69M | 182.52M | 192.04M | 172.63M | 200.77M | 207.43M |
|
Short term Debt
|
| 105.96M | 26.09M | 25.50M | 7.93M | 5.41M | 2.60M | 0.20M | | | | | | | | 90.00M | |
|
Current Taxes
|
| 3.85M | | | | | 5.54M | | | | | | | | | | 9.68M |
|
Current Deferred Revenue
|
| 264.22M | 276.84M | 275.91M | 323.68M | 337.49M | 339.54M | 343.52M | 382.78M | 328.93M | 339.75M | 318.16M | 319.75M | 330.69M | 331.97M | 317.73M | 290.49M |
|
Curent Deferred Tax Liability
|
| -10.45M | 15.27M | 26.26M | 22.37M | 30.09M | 7.03M | | | | | | | | | | |
|
Total Current Liabilities
|
| 444.38M | 380.51M | 402.24M | 434.20M | 446.81M | 443.61M | 443.73M | 471.19M | 448.06M | 469.96M | 494.85M | 520.86M | 543.83M | 523.76M | 633.81M | 535.78M |
|
Non-Current Debt
|
| 272.73M | 127.94M | 106.17M | 7.37M | 3.73M | 50.10M | | 50.00M | | | 0.21M | 100.08M | 115.00M | 275.00M | 60.00M | |
|
Non-Current Deffered Revenue
|
| 11.40M | 18.27M | 20.09M | 115.92M | 155.38M | 192.44M | 177.53M | 128.61M | 40.98M | 54.55M | 71.46M | 75.85M | 71.48M | 67.75M | 71.20M | 72.89M |
|
Non-Current Deferred Tax Liability
|
| -107.09M | -129.95M | -155.63M | 193.29M | 218.64M | 157.26M | 188.60M | 219.54M | 208.30M | 247.93M | 295.32M | 312.54M | 341.44M | 293.86M | 301.80M | 240.03M |
|
Other Non-Current Liabilities
|
| 8.07M | 10.00M | 7.00M | 5.59M | 9.68M | 8.92M | 9.44M | 7.55M | 12.87M | 14.29M | 68.27M | 59.31M | 51.00M | 54.37M | 73.58M | 64.44M |
|
Total Non-Current Liabilities
|
| 365.80M | 245.51M | 234.19M | 222.37M | 266.51M | 401.69M | 375.57M | 405.70M | 262.16M | 285.85M | 383.94M | 496.00M | 530.11M | 641.56M | 448.30M | 377.35M |
|
Total Liabilities
|
| 810.19M | 626.02M | 636.44M | 656.57M | 713.32M | 845.30M | 819.30M | 876.89M | 710.21M | 755.82M | 878.79M | 1,016.86M | 1,073.94M | 1,165.32M | 1,082.12M | 913.14M |
|
Total Debt
|
| 378.69M | 154.03M | 131.67M | 15.29M | 9.14M | 52.70M | 0.20M | 50.00M | | | 0.21M | 100.08M | 115.00M | 275.00M | 150.00M | |
|
Common Equity
|
636.73M | 724.14M | 782.85M | 896.76M | 1,016.17M | 1,131.63M | 1,266.44M | 1,431.19M | 1,652.92M | 1,912.93M | 2,066.07M | 2,235.32M | 2,412.50M | 2,636.34M | 1,608.51M | 1,842.36M | 2,130.83M |
|
Shareholder's Equity
|
636.73M | 724.14M | 782.85M | 896.76M | 1,016.17M | 1,131.63M | 1,266.44M | 1,431.19M | 1,652.92M | 1,912.93M | 2,066.07M | 2,235.32M | 2,412.50M | 2,636.34M | 1,608.51M | 1,842.36M | 2,130.83M |
|
Liabilities and Shareholders Equity
|
| 1,560.56M | 1,505.80M | 1,619.49M | 1,672.39M | 1,680.70M | 1,836.84M | 1,815.51M | 1,908.94M | 2,033.06M | 2,184.83M | 2,428.47M | 2,336.16M | 2,455.56M | 2,773.83M | 2,924.48M | 3,043.97M |
|
Treasury Shares
|
0.27M | 0.39M | 0.42M | 0.67M | 0.81M | 0.71M | 0.50M | 0.43M | 0.39M | 0.35M | 0.30M | 0.31M | 0.29M | 0.30M | 0.30M | 31.37M | 31.58M |
|
Retained Earnings
|
| 724.14M | 827.22M | 944.08M | 1,016.17M | 1,131.63M | 1,266.44M | 1,431.19M | 1,585.28M | 1,912.93M | 2,066.07M | 2,235.32M | 2,412.50M | 2,636.34M | 2,855.75M | 3,081.69M | 3,372.79M |