|
Cash & Equivalents
|
10.32M | 13.13M | 8.30M | 72.69M | 85.98M | 31.91M | 40.44M | 42.92M | 34.65M | 30.60M | 22.92M | 19.77M | 27.14M | 23.02M | 22.26M | 18.61M | 19.41M | 19.70M | 21.00M | 19.30M |
|
Cash & Current Investments
|
10.32M | 13.13M | 8.30M | 72.69M | 85.98M | 31.91M | 40.44M | 42.92M | 34.65M | 30.60M | 22.92M | 19.77M | 27.14M | 23.02M | 22.26M | 18.61M | 19.41M | 19.70M | 21.00M | 19.30M |
|
Receivables - Net
|
40.66M | 42.36M | 47.84M | 52.90M | 53.41M | 57.44M | 51.04M | 41.71M | 45.10M | 48.05M | 47.42M | 48.22M | 52.41M | 54.75M | 45.56M | 46.34M | 44.30M | 45.40M | 43.18M | 46.18M |
|
Receivables - Other
|
| | | 4.04M | 1.03M | 3.45M | 3.45M | 3.45M | | 3.45M | | | 2.17M | 2.22M | 3.15M | 3.45M | 3.51M | 4.20M | 5.78M | 5.17M |
|
Receivables
|
40.66M | 42.36M | 47.84M | 56.93M | 54.45M | 60.89M | 54.49M | 45.16M | 45.10M | 51.51M | 47.42M | 48.22M | 54.59M | 56.97M | 48.71M | 49.78M | 47.82M | 49.59M | 48.96M | 51.34M |
|
Inventory
|
5.84M | 6.63M | 9.86M | 12.15M | 15.47M | 11.79M | 9.90M | 8.27M | 10.05M | 8.77M | 7.37M | 9.93M | 8.21M | 7.61M | 7.84M | 7.55M | 6.65M | 6.07M | 5.72M | 7.36M |
|
Prepaid Assets
|
5.43M | 9.91M | 14.73M | 14.96M | 7.36M | 7.27M | 8.70M | 12.93M | 13.99M | 12.62M | 11.12M | 13.94M | 14.22M | 13.62M | 11.37M | 11.50M | 9.92M | 9.41M | 9.36M | 9.32M |
|
Current Assets
|
62.25M | 72.35M | 81.45M | 153.40M | 161.36M | 109.64M | 110.99M | 107.37M | 103.22M | 100.48M | 88.84M | 92.23M | 101.99M | 99.00M | 86.62M | 83.47M | 79.96M | 80.53M | 79.22M | 82.15M |
|
Property, Plant & Equipment (Net)
|
13.71M | 13.34M | 12.61M | 12.63M | 12.24M | 12.17M | 11.89M | 12.14M | 11.90M | 12.14M | 12.90M | 12.12M | 10.96M | 10.64M | 10.38M | 9.51M | 9.05M | 7.85M | 8.22M | 7.98M |
|
Goodwill
|
384.20M | 383.74M | 383.88M | 383.64M | 383.42M | 428.15M | 427.58M | 427.06M | 369.71M | 369.87M | 373.08M | 294.60M | 294.97M | 294.77M | 228.84M | 228.84M | 228.84M | 228.84M | 228.84M | 228.84M |
|
Intangibles
|
240.20M | 228.94M | 221.02M | 211.69M | 202.55M | 221.86M | 210.95M | 200.40M | 192.50M | 183.25M | 185.17M | 176.03M | 167.59M | 158.40M | 148.06M | 138.74M | 125.06M | 115.06M | 104.12M | 93.57M |
|
Goodwill & Intangibles
|
624.40M | 612.67M | 604.90M | 595.33M | 585.97M | 650.01M | 638.52M | 627.46M | 562.21M | 553.12M | 558.26M | 470.63M | 462.56M | 453.17M | 376.90M | 367.58M | 353.90M | 343.90M | 332.96M | 322.41M |
|
Long-Term Deferred Tax
|
0.12M | | | 0.11M | | | | 0.56M | 0.06M | 0.05M | 0.05M | 0.05M | | | | | | | | |
|
Other Non-Current Assets
|
300.00M | 2.60M | 3.53M | 0.46M | 0.41M | 0.40M | 0.38M | 0.65M | 0.97M | 0.88M | 0.65M | 0.95M | 1.81M | 4.05M | 4.39M | 4.17M | 4.21M | 4.21M | 5.61M | 4.31M |
|
Non-Current Assets
|
300.06M | 629.10M | 621.53M | 608.90M | 256.73M | 671.51M | 659.27M | 651.60M | 192.55M | 576.05M | 582.43M | 493.95M | 485.00M | 477.62M | 401.10M | 390.44M | 375.87M | 364.60M | 353.71M | 341.23M |
|
Assets
|
700.02M | 701.46M | 702.99M | 762.29M | 760.34M | 781.15M | 770.25M | 758.97M | 688.68M | 676.53M | 671.27M | 586.18M | 586.98M | 576.62M | 487.72M | 473.92M | 455.83M | 445.13M | 432.94M | 423.38M |
|
Accounts Payables
|
22.98M | 19.52M | 23.18M | 20.52M | 16.00M | 19.90M | 19.29M | 18.20M | 17.84M | 23.26M | 21.60M | 22.45M | 23.98M | 22.49M | 21.38M | 22.68M | 14.83M | 18.56M | 19.14M | 17.46M |
|
Notes Payables
|
| 20.00M | 22.00M | | | | | | | | | | | | | | | | | |
|
Payables
|
22.98M | 39.52M | 45.18M | 20.52M | 16.00M | 19.90M | 19.29M | 18.20M | 17.84M | 23.26M | 21.60M | 22.45M | 23.98M | 22.49M | 21.38M | 22.68M | 14.83M | 18.56M | 19.14M | 17.46M |
|
Accumulated Expenses
|
17.21M | | | 26.36M | 22.35M | 11.68M | 15.66M | 14.59M | 16.00M | 15.85M | 16.38M | 24.54M | 23.42M | 29.14M | 24.35M | 25.29M | 31.85M | 29.24M | 35.16M | 34.09M |
|
Short term Debt
|
3.16M | 3.15M | 3.15M | 3.15M | 3.33M | 3.21M | 3.17M | 5.32M | 5.34M | 5.37M | 4.82M | 4.27M | 2.41M | 1.85M | 1.85M | 1.85M | 1.85M | 1.85M | 1.85M | 1.85M |
|
Current Leases
|
0.86M | 0.50M | 0.64M | 0.53M | 0.19M | 1.64M | 1.98M | 1.87M | 1.81M | 1.65M | 1.51M | 1.43M | 1.45M | 1.53M | 1.52M | 1.52M | 1.43M | 1.45M | 1.23M | 1.21M |
|
Current Taxes
|
0.24M | 0.71M | 0.64M | 0.60M | 0.47M | 0.55M | | | 0.21M | 1.21M | 0.98M | 2.21M | | | | | | | | |
|
Current Deferred Revenue
|
7.80M | 7.63M | 7.07M | 6.80M | 6.89M | 7.02M | 7.01M | 7.01M | 7.82M | 7.73M | 8.70M | 7.93M | 9.04M | 7.94M | 8.53M | 7.79M | 8.51M | 8.43M | 8.62M | 8.80M |
|
Total Current Liabilities
|
52.22M | 61.28M | 70.07M | 59.10M | 49.04M | 44.00M | 47.10M | 46.99M | 48.84M | 55.08M | 53.98M | 62.84M | 71.97M | 72.29M | 62.61M | 64.45M | 66.09M | 65.35M | 71.62M | 69.11M |
|
Capital Leases
|
0.51M | 0.42M | 0.36M | 0.30M | -0.26M | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
298.40M | 298.01M | 297.77M | 378.36M | 399.12M | 414.03M | 413.79M | 414.68M | 413.91M | 413.09M | 412.85M | 412.63M | 296.11M | 295.98M | 295.86M | 295.76M | 295.66M | 295.53M | 295.42M | 295.32M |
|
Preferred Stock Liabilities
|
263.60M | 270.99M | 278.52M | | | | | | | | | | 141.59M | 141.92M | 142.21M | 142.49M | 142.78M | 143.06M | 143.34M | 143.63M |
|
Non-Current Deferred Tax Liability
|
42.84M | 42.38M | 40.46M | 36.38M | 56.37M | 38.20M | 35.03M | 33.45M | 47.99M | 23.27M | 19.42M | 14.17M | 33.62M | 12.40M | 7.47M | 6.30M | 4.13M | 3.40M | 2.00M | 0.86M |
|
Operating Leases
|
| | | | | 7.43M | 6.85M | 9.50M | 11.34M | 8.96M | 9.57M | 9.74M | 11.02M | 9.43M | 9.02M | 8.72M | 8.28M | 8.14M | 6.18M | 5.93M |
|
Other Non-Current Liabilities
|
15.94M | 13.52M | 13.56M | 0.27M | 6.45M | 0.26M | 0.15M | 0.03M | 10.79M | 11.40M | 12.39M | 15.67M | 14.57M | 14.68M | 14.94M | 18.20M | 23.80M | 29.50M | 35.40M | 41.54M |
|
Total Non-Current Liabilities
|
399.96M | 410.43M | 417.38M | 482.46M | 486.37M | 511.04M | 510.91M | 513.22M | 497.22M | 500.43M | 495.85M | 499.40M | 535.44M | 539.60M | 529.94M | 532.95M | 531.63M | 530.53M | 531.03M | 527.56M |
|
Total Liabilities
|
415.91M | 423.94M | 430.94M | 482.73M | 492.81M | 511.30M | 511.06M | 513.25M | 508.01M | 511.83M | 508.24M | 515.07M | 550.01M | 554.28M | 544.88M | 551.15M | 555.43M | 560.03M | 566.43M | 569.10M |
|
Total Debt
|
301.56M | 301.16M | 300.93M | 381.51M | 402.44M | 417.23M | 416.95M | 420.00M | 419.25M | 418.46M | 417.67M | 416.90M | 298.52M | 297.83M | 297.71M | 297.61M | 297.51M | 297.38M | 297.27M | 297.18M |
|
Common Equity
|
16.50M | 6.52M | -6.48M | 279.56M | 401.70M | 269.86M | 259.20M | 245.72M | 435.29M | 164.69M | 163.03M | 71.11M | 36.97M | 22.33M | -57.16M | -77.24M | -99.60M | -114.90M | -133.49M | -145.71M |
|
Shareholder's Equity
|
16.50M | 6.52M | -6.48M | 279.56M | 401.70M | 269.86M | 259.20M | 245.72M | 435.29M | 164.69M | 163.03M | 71.11M | 36.97M | 22.33M | -57.16M | -77.24M | -99.60M | -114.90M | -133.49M | -145.71M |
|
Liabilities and Shareholders Equity
|
700.02M | 701.46M | 702.99M | 762.29M | 760.34M | 781.15M | 770.25M | 758.97M | 688.68M | 676.53M | 671.27M | 586.18M | 586.98M | 576.62M | 487.72M | 473.92M | 455.83M | 445.13M | 432.94M | 423.38M |
|
Treasury Shares
|
-0.03M | | | 22.24M | | 0.00M | 5.53M | 5.58M | | 9.23M | | | 1.00M | 5.00M | 1.00M | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M |
|
Retained Earnings
|
-113.73M | -119.56M | -125.76M | -130.13M | -142.34M | -153.61M | -164.40M | -178.68M | -248.24M | -266.73M | -286.23M | -381.59M | -415.28M | -432.87M | -516.50M | -535.91M | -561.36M | -576.26M | -593.14M | -605.85M |