|
Assets
|
| 593.85M | 610.83M | 690.63M | 803.82M | 823.80M | 766.20M | 880.50M | 1208.90M | 1175.30M | 1562.70M | 1404.60M | 1418.80M | 1320.70M | 1198.70M | 1146.50M | 1027.60M |
|
Cash & Equivalents
|
63.51M | 92.84M | 52.68M | 86.40M | 104.10M | 64.80M | 64.10M | 68.50M | 102.40M | 110.90M | 93.20M | 163.70M | 117.00M | 257.40M | 56.90M | 132.10M | 102.40M |
|
Short-term Investments
|
| 310.39M | 293.78M | 254.18M | 268.24M | 121.60M | 80.70M | 90.50M | 48.30M | 69.70M | 43.70M | 54.10M | 33.70M | 81.40M | 58.00M | 8.80M | |
|
Cash & Current Investments
|
63.51M | 403.23M | 346.46M | 340.58M | 372.34M | 186.40M | 144.80M | 159.00M | 150.70M | 180.60M | 136.90M | 217.80M | 150.70M | 338.80M | 114.90M | 140.90M | 102.40M |
|
Receivables - Net
|
| 47.80M | 50.27M | 60.44M | 94.33M | 0.60M | 85.80M | 91.70M | 89.20M | 99.50M | 133.90M | 68.10M | 89.50M | 91.30M | 101.60M | 114.30M | 121.20M |
|
Receivables - Other
|
| 0.33M | 0.57M | 2.66M | 2.65M | -0.60M | 1.90M | 3.30M | 5.70M | 3.80M | 4.70M | 2.90M | 2.00M | | | | |
|
Receivables
|
| 48.13M | 50.85M | 63.10M | 96.98M | | 87.70M | 95.00M | 94.90M | 103.30M | 138.60M | 71.00M | 91.50M | 91.30M | 101.60M | 114.30M | 121.20M |
|
Inventory
|
| | 8.22M | 11.57M | 5.01M | 23.90M | 25.10M | 38.30M | 42.20M | 34.30M | 31.40M | 29.10M | 27.10M | 15.30M | 20.10M | 22.00M | 27.50M |
|
Current Deferred Tax Assets
|
| 18.56M | 9.79M | 5.57M | 8.01M | 6.50M | 13.50M | | | | | | | | | | |
|
Prepaid Assets
|
| 4.05M | 2.95M | 1.71M | 0.96M | 13.60M | | 3.80M | 0.20M | | 25.10M | | 108.40M | 21.00M | 20.40M | 19.40M | 30.50M |
|
Current Assets
|
| 473.98M | 418.26M | 422.49M | 483.99M | 322.40M | 283.60M | 314.50M | 301.70M | 327.60M | 348.60M | 331.70M | 389.40M | 484.80M | 274.60M | 313.60M | 298.00M |
|
Buildings
|
| | | | | | 18.20M | 17.30M | 17.10M | 19.30M | 18.80M | | | | | | |
|
Land & Improvements
|
| | | | | | 2.30M | 2.30M | 2.30M | 2.40M | 2.30M | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 23.26M | 23.08M | 24.23M | 27.60M | 34.60M | 67.20M | 58.30M | 51.10M | 43.20M | 57.30M | 37.00M | 40.70M | 43.50M | 83.40M | 119.00M | 117.40M |
|
Long-Term Investments
|
| 85.15M | 70.86M | 113.69M | 158.75M | 84.10M | 40.60M | 79.90M | 48.50M | 30.70M | 54.90M | 37.00M | 21.00M | 59.00M | 54.80M | | |
|
Goodwill
|
| | 56.05M | 56.85M | 56.90M | 169.20M | 177.20M | 195.30M | 316.10M | 318.60M | 417.20M | 327.60M | 329.20M | 239.20M | 286.80M | 287.40M | 286.30M |
|
Intangibles
|
| 2.05M | 16.71M | 15.72M | 16.95M | 213.60M | 211.60M | 259.00M | 556.40M | 557.50M | 846.30M | 605.30M | 576.50M | 404.10M | 379.70M | 349.50M | 262.40M |
|
Goodwill & Intangibles
|
| 2.05M | 72.77M | 72.57M | 73.85M | 382.80M | 388.80M | 454.30M | 872.50M | 876.10M | 1263.50M | 932.90M | 905.70M | 643.30M | 666.50M | 636.90M | 548.70M |
|
Long-Term Deferred Tax
|
| 9.40M | 25.86M | 30.65M | 28.63M | 3.20M | | 12.70M | | | | | | | | | |
|
Other Non-Current Assets
|
| 2.05M | | 8.00M | 13.00M | 5.00M | 5.00M | 5.00M | | | | | 2.30M | 8.30M | 15.50M | 15.40M | 8.50M |
|
Non-Current Assets
|
| 119.87M | 192.57M | 268.14M | 319.83M | 501.40M | 482.60M | 566.00M | 907.20M | 847.70M | 1214.10M | 1072.90M | 1029.40M | 835.90M | 924.10M | 832.90M | 729.60M |
|
Accounts Payables
|
| 8.87M | 11.39M | 10.14M | 18.13M | 23.10M | 21.10M | 21.10M | 22.00M | 26.00M | 33.30M | 21.70M | 20.50M | 29.60M | 28.80M | 25.80M | 32.30M |
|
Payables
|
| 8.87M | 11.39M | 10.14M | 18.13M | 23.10M | 21.10M | 21.10M | 22.00M | 26.00M | 33.30M | 21.70M | 20.50M | 29.60M | 28.80M | 25.80M | 32.30M |
|
Accumulated Expenses
|
| 18.60M | 21.64M | 32.77M | 44.33M | 56.40M | 46.10M | 49.50M | 65.60M | 68.30M | 78.90M | 75.90M | 79.10M | 161.70M | 94.30M | 113.90M | 119.00M |
|
Other Accumulated Expenses
|
| | | | | 9.40M | 8.50M | 9.40M | 14.10M | 14.50M | 18.00M | 22.40M | | | | | |
|
Short term Debt
|
| | | | | | | | 127.30M | 5.30M | 3.40M | 3.10M | | | | | |
|
Current Leases
|
| | | | | | | | | | | 13.50M | 13.60M | 13.00M | 14.10M | 16.20M | 12.80M |
|
Current Taxes
|
| | | | | 6.20M | 3.80M | 2.80M | 7.10M | 4.30M | 3.00M | 6.10M | | | | | |
|
Current Deferred Revenue
|
| | 1.35M | 2.05M | 2.04M | 1.10M | 1.50M | 1.70M | 2.60M | 2.60M | 2.20M | 32.80M | 32.70M | 5.20M | | | |
|
Total Current Liabilities
|
| 27.47M | 34.39M | 44.97M | 64.51M | 80.60M | 68.70M | 72.30M | 217.50M | 102.20M | 117.80M | 147.00M | 145.90M | 204.30M | 137.20M | 155.90M | 164.10M |
|
Non-Current Debt
|
| | | | | | | | | | | | 224.80M | | | 38.50M | 39.60M |
|
Pension
|
| | | | | | 4.90M | 5.90M | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | -0.40M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.20M | 17.90M | 78.70M | 57.30M | 82.60M | 26.60M | 174.30M | 128.60M | 3.50M | | |
|
Operating Leases
|
| | | | | | | | | | | 56.90M | 50.60M | 79.30M | 130.90M | 97.40M | 87.90M |
|
Other Non-Current Liabilities
|
| 8.80M | 9.65M | 10.01M | 10.72M | 24.20M | 26.40M | 24.00M | 25.20M | 24.90M | 21.70M | 23.50M | 37.60M | 32.10M | 43.90M | 41.30M | 2.20M |
|
Total Non-Current Liabilities
|
| 27.47M | 34.39M | 44.97M | 64.51M | 80.60M | 77.70M | 108.40M | 415.70M | 184.30M | 452.10M | 462.90M | 500.20M | 320.80M | 269.00M | 322.00M | 324.30M |
|
Total Liabilities
|
-434.22M | 36.27M | 44.03M | 54.98M | 75.23M | 104.80M | 104.10M | 132.40M | 440.90M | 209.20M | 473.80M | 486.40M | 537.80M | 352.90M | 312.90M | 363.30M | 326.50M |
|
Total Debt
|
| | | | | | | | 127.30M | 5.30M | 3.40M | 3.10M | 224.80M | | | 38.50M | 39.60M |
|
Common Equity
|
434.22M | 557.58M | 566.79M | 635.80M | 728.60M | 719.00M | 661.70M | 741.70M | 767.40M | 966.10M | 1088.90M | 918.20M | 881.00M | 967.80M | 885.80M | 783.20M | 701.10M |
|
Shareholder's Equity
|
434.22M | 557.58M | 566.79M | 635.80M | 728.60M | 719.00M | 661.70M | 741.70M | 767.40M | 966.10M | 1088.90M | 918.20M | 881.00M | 967.80M | 885.80M | 783.20M | 701.10M |
|
Liabilities and Shareholders Equity
|
| 593.85M | 610.83M | 690.63M | 803.82M | 823.80M | 766.20M | 880.50M | 1208.90M | 1175.30M | 1562.70M | 1404.60M | 1418.80M | 1320.70M | 1198.70M | 1146.50M | 1027.60M |
|
Retained Earnings
|
| -10.46M | -38.63M | -12.68M | 30.87M | 2.00M | -77.00M | -73.20M | -79.20M | 54.10M | 25.60M | -173.90M | -227.00M | -254.20M | -366.20M | -629.50M | -756.80M |
|
Treasury Shares
|
| | | | | | 1.00M | 1.40M | 2.00M | 2.20M | 2.40M | 2.30M | 3.20M | 3.10M | 3.70M | 4.40M | 5.30M |