|
Cash & Equivalents
|
83.40M | | | 167.80M | 161.60M | 125.80M | 138.40M | 83.90M | 100.80M | 67.10M | 86.60M | 100.40M | 110.90M | 113.80M | 71.70M | 66.30M | 92.20M | 105.30M | 120.60M |
|
Cash & Current Investments
|
83.40M | | | 167.80M | 161.60M | 125.80M | 138.40M | 83.90M | 100.80M | 67.10M | 86.60M | 100.40M | 110.90M | 113.80M | 71.70M | 66.30M | 92.20M | 105.30M | 120.60M |
|
Receivables - Net
|
37.30M | | | 57.60M | 72.50M | 76.10M | 87.20M | 87.00M | 97.50M | 92.40M | 84.40M | 75.50M | 93.90M | 93.70M | 102.80M | 102.20M | 120.30M | 97.80M | 121.90M |
|
Receivables
|
37.30M | | | 57.60M | 72.50M | 76.10M | 87.20M | 87.00M | 97.50M | 92.40M | 84.40M | 75.50M | 93.90M | 93.70M | 102.80M | 102.20M | 120.30M | 97.80M | 121.90M |
|
Work In Process
|
1.20M | | | 3.00M | | | | 5.80M | | | | 5.50M | | | | 6.80M | | | |
|
Prepaid Assets
|
8.70M | | | 17.40M | 19.20M | 20.80M | 21.00M | 18.30M | 20.50M | 21.70M | 23.80M | 22.50M | 19.40M | 22.50M | 19.20M | 28.20M | 29.40M | 35.60M | 32.60M |
|
Current Assets
|
129.40M | | | 242.80M | 253.30M | 222.70M | 246.60M | 189.20M | 218.80M | 181.20M | 194.80M | 198.40M | 224.20M | 230.00M | 193.70M | 196.70M | 241.90M | 238.70M | 275.10M |
|
Property, Plant & Equipment (Net)
|
27.70M | | | 34.90M | 39.60M | 43.50M | 47.10M | 49.10M | 50.80M | 52.50M | 52.80M | 52.60M | 50.60M | 48.90M | 45.30M | 43.00M | 39.10M | 35.00M | 32.70M |
|
Goodwill
|
43.80M | | | 43.80M | 43.60M | 43.20M | 110.70M | 111.20M | 111.40M | 111.50M | 111.30M | 111.50M | 111.50M | 111.50M | 111.80M | 112.40M | 112.50M | 115.90M | 115.70M |
|
Intangibles
|
35.60M | | | 27.60M | 25.50M | 23.30M | 68.30M | 64.10M | 59.50M | 54.90M | 50.50M | 46.90M | 43.50M | 40.00M | 36.70M | 33.30M | 29.90M | 28.50M | 24.80M |
|
Goodwill & Intangibles
|
79.40M | | | 71.40M | 69.10M | 66.50M | 179.00M | 175.30M | 170.90M | 166.40M | 161.80M | 158.40M | 155.00M | 151.50M | 148.50M | 145.70M | 142.40M | 144.40M | 140.50M |
|
Long-Term Deferred Tax
|
4.10M | | | | | | | | | | | | | | | 45.60M | 45.80M | 48.90M | 33.80M |
|
Other Non-Current Assets
|
0.60M | | | 1.10M | 0.80M | 0.70M | 0.70M | 0.80M | 1.00M | 0.60M | 2.20M | 2.00M | 9.80M | 9.80M | 9.50M | 1.30M | 1.10M | 1.00M | 3.10M |
|
Non-Current Assets
|
125.80M | | | 121.30M | 122.80M | 123.30M | 238.70M | 236.50M | 233.30M | 229.40M | 226.00M | 220.20M | 221.90M | 216.20M | 208.70M | 240.90M | 233.10M | 237.30M | 217.70M |
|
Assets
|
255.20M | | | 364.10M | 376.10M | 346.00M | 485.30M | 425.70M | 452.10M | 410.60M | 420.80M | 418.60M | 446.10M | 446.20M | 402.40M | 437.60M | 475.00M | 476.00M | 492.80M |
|
Accounts Payables
|
18.60M | | | 3.20M | 5.20M | 6.20M | 5.80M | 3.60M | 12.00M | 1.60M | 13.10M | 1.70M | 15.30M | 10.10M | 12.40M | 8.90M | 24.30M | 11.80M | 13.60M |
|
Payables
|
18.60M | | | 3.20M | 5.20M | 6.20M | 5.80M | 3.60M | 12.00M | 1.60M | 13.10M | 1.70M | 15.30M | 10.10M | 12.40M | 8.90M | 24.30M | 11.80M | 13.60M |
|
Accumulated Expenses
|
| | | 32.10M | 41.50M | 34.20M | 48.60M | 37.90M | 37.10M | 33.40M | 31.90M | 35.60M | 38.50M | 43.80M | 54.10M | 51.20M | 66.10M | 57.50M | 60.80M |
|
Other Accumulated Expenses
|
0.20M | | | 1.10M | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 30.50M | 30.50M | 29.90M | 30.30M | 30.90M | 30.90M | | | | | | | | | | |
|
Total Current Liabilities
|
24.00M | | | 65.80M | 77.20M | 70.30M | 84.70M | 72.40M | 80.00M | 35.00M | 45.00M | 37.30M | 53.80M | 53.90M | 66.50M | 60.10M | 90.40M | 69.30M | 74.40M |
|
Non-Current Debt
|
30.20M | | | | | | 70.00M | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
68.80M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
18.90M | | | 1.80M | 1.10M | 0.40M | 1.20M | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
36.50M | | | 24.20M | 28.10M | 11.80M | 10.80M | 11.60M | 10.30M | 10.60M | 11.60M | 14.40M | 13.60M | 12.90M | 13.50M | 13.30M | 13.00M | 16.70M | 16.00M |
|
Total Non-Current Liabilities
|
67.20M | | | 82.30M | 92.60M | 70.70M | 155.90M | 72.40M | 80.00M | 35.00M | 45.00M | 37.30M | 53.80M | 53.90M | 66.50M | 60.10M | 90.40M | 69.30M | 74.40M |
|
Total Liabilities
|
103.70M | | | 106.50M | 120.70M | 82.50M | 166.70M | 84.00M | 90.30M | 45.60M | 56.60M | 51.70M | 67.40M | 66.80M | 80.00M | 73.40M | 103.40M | 86.00M | 90.40M |
|
Total Debt
|
30.20M | | | 30.50M | 30.50M | 29.90M | 100.30M | 30.90M | 30.90M | | | | | | | | | | |
|
Common Equity
|
82.70M | | | 257.60M | 255.40M | 263.50M | 318.60M | 341.70M | 361.80M | 365.00M | 364.20M | 366.90M | 378.70M | 379.40M | 322.40M | 364.20M | 371.60M | 390.00M | 402.40M |
|
Shareholder's Equity
|
82.70M | | | 257.60M | 255.40M | 263.50M | 318.60M | 341.70M | 361.80M | 365.00M | 364.20M | 366.90M | 378.70M | 379.40M | 322.40M | 364.20M | 371.60M | 390.00M | 402.40M |
|
Liabilities and Shareholders Equity
|
255.20M | | | 364.10M | 376.10M | 346.00M | 485.30M | 425.70M | 452.10M | 410.60M | 420.80M | 418.60M | 446.10M | 446.20M | 402.40M | 437.60M | 475.00M | 476.00M | 492.80M |
|
Retained Earnings
|
-17.70M | | | -74.50M | -85.00M | -94.30M | -93.60M | -84.70M | -83.00M | -95.00M | -106.30M | -116.50M | -115.40M | -125.90M | -196.90M | -166.50M | -166.30M | -158.10M | -151.00M |
|
Treasury Shares
|
0.09M | 0.20M | 0.01M | 3.82M | 3.91M | 6.04M | 7.65M | 7.41M | 7.63M | 8.32M | 7.50M | 6.79M | 6.35M | 6.89M | 5.16M | 4.62M | 4.55M | 6.17M | 4.78M |