|
Cash & Equivalents
|
5.45M | 11.53M | 113.68M | 27.44M | 18.66M |
|
Cash & Current Investments
|
5.45M | 11.53M | 113.68M | 27.44M | 18.66M |
|
Receivables - Net
|
50.60M | 55.22M | 47.77M | 57.90M | 70.18M |
|
Receivables - Other
|
89.18M | 107.22M | 122.15M | 133.59M | 146.98M |
|
Receivables
|
139.78M | 162.44M | 169.92M | 191.49M | 217.16M |
|
Inventory
|
9.84M | 9.88M | 10.42M | 14.74M | 15.38M |
|
Prepaid Assets
|
2.62M | 17.86M | 7.52M | 8.38M | 9.36M |
|
Current Assets
|
157.69M | 201.71M | 301.54M | 242.05M | 260.57M |
|
Property, Plant & Equipment (Net)
|
51.83M | 60.88M | 63.36M | 79.27M | 83.03M |
|
Goodwill
|
217.27M | 225.15M | 225.15M | 301.84M | 301.84M |
|
Intangibles
|
207.56M | 208.95M | 204.57M | 251.14M | 245.13M |
|
Goodwill & Intangibles
|
424.83M | 434.10M | 429.72M | 552.98M | 546.97M |
|
Other Non-Current Assets
|
501.31M | 511.37M | 510.49M | 632.61M | 624.48M |
|
Non-Current Assets
|
553.14M | 572.25M | 573.85M | 711.88M | 707.51M |
|
Assets
|
710.83M | 773.96M | 875.39M | 953.93M | 968.08M |
|
Accounts Payables
|
21.04M | 28.30M | 25.45M | 28.06M | 32.66M |
|
Notes Payables
|
6.26M | 7.14M | 7.14M | 2.82M | 2.82M |
|
Payables
|
27.31M | 35.44M | 32.59M | 30.87M | 35.48M |
|
Accumulated Expenses
|
6.43M | 11.72M | 8.29M | 10.68M | 13.13M |
|
Other Accumulated Expenses
|
6.04M | 12.49M | 1.06M | 5.80M | 6.33M |
|
Current Leases
|
2.49M | 3.98M | 4.04M | 4.17M | 4.30M |
|
Current Taxes
|
7.57M | 20.05M | 16.82M | 15.10M | 11.43M |
|
Current Deferred Revenue
|
36.07M | 29.87M | 26.00M | 19.90M | 18.79M |
|
Total Current Liabilities
|
87.07M | 114.61M | 90.27M | 88.16M | 91.14M |
|
Capital Leases
|
75.40M | 77.96M | 76.56M | 75.48M | 74.35M |
|
Non-Current Debt
|
298.02M | 326.92M | 325.42M | 365.85M | 365.14M |
|
Non-Current Deferred Tax Liability
|
36.88M | 25.37M | 26.44M | 24.65M | 30.50M |
|
Operating Leases
|
6.00M | 5.34M | 5.04M | 5.84M | 5.40M |
|
Other Non-Current Liabilities
|
5.00M | 2.77M | 2.75M | 2.48M | 2.42M |
|
Total Non-Current Liabilities
|
441.30M | 463.36M | 436.21M | 504.29M | 507.82M |
|
Total Liabilities
|
528.37M | 577.96M | 526.48M | 592.45M | 598.96M |
|
Total Debt
|
298.02M | 326.92M | 325.42M | 365.85M | 365.14M |
|
Common Equity
|
182.46M | 196.00M | 348.92M | 361.48M | 369.12M |
|
Shareholder's Equity
|
182.46M | 196.00M | 348.92M | 361.48M | 369.12M |
|
Liabilities and Shareholders Equity
|
710.83M | 773.96M | 875.39M | 953.93M | 968.08M |
|
Retained Earnings
|
| -8.34M | -13.13M | -6.33M | 1.32M |