|
Cash & Equivalents
|
35.18M | 41.10M | 13.33M | 19.02M | 15.67M | 28.33M | 21.32M | 27.23M | 41.85M | 32.55M | 27.53M | 94.76M | 32.30M | 27.18M | 58.49M | 46.47M | 97.88M |
|
Cash & Current Investments
|
35.18M | 41.10M | 13.33M | 19.02M | 15.67M | 28.33M | 21.32M | 27.23M | 41.85M | 32.55M | 27.53M | 94.76M | 32.30M | 27.18M | 58.49M | 46.47M | 97.88M |
|
Receivables - Net
|
36.02M | | 44.39M | 80.36M | 80.36M | 74.99M | 97.76M | 106.85M | 149.75M | 153.62M | 161.75M | 170.71M | 114.67M | 159.05M | 187.22M | 193.15M | 194.29M |
|
Receivables - Other
|
1.08M | 1.59M | 0.71M | | | | | | | | | | | | | | |
|
Receivables
|
37.11M | | 45.10M | 80.36M | 80.36M | 74.99M | 97.76M | 106.85M | 149.75M | 153.62M | 161.75M | 170.71M | 114.67M | 159.05M | 187.22M | 193.15M | 194.29M |
|
Inventory
|
25.94M | | 39.75M | 51.11M | 60.20M | 65.59M | 74.00M | 91.26M | 115.61M | 118.55M | 119.88M | 116.03M | 114.96M | 120.34M | 162.12M | 138.72M | 147.71M |
|
Current Deferred Tax Assets
|
| | 5.29M | 5.28M | 6.35M | 6.54M | 8.10M | 10.11M | | 0.03M | | | | | | | |
|
Prepaid Assets
|
1.36M | | 4.81M | 11.40M | 8.90M | 11.67M | 10.43M | 25.16M | 40.23M | 11.50M | 4.74M | 4.35M | 7.90M | 6.41M | 4.12M | 13.08M | 8.44M |
|
Current Assets
|
103.56M | | 107.58M | 147.03M | 164.17M | 177.19M | 201.71M | 249.01M | 334.43M | 303.48M | 300.94M | 365.65M | 269.83M | 293.27M | 391.74M | 375.04M | 448.33M |
|
Buildings
|
0.36M | 0.42M | 0.42M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.37M | | 1.44M | 9.90M | 9.90M | 9.60M | 13.74M | 15.54M | 50.59M | 52.55M | 51.18M | 55.99M | 70.06M | 71.30M | 70.41M | 76.51M | 74.55M |
|
Goodwill
|
114.24M | 111.49M | 154.90M | 173.70M | 167.55M | 190.91M | 290.65M | 360.19M | 615.25M | 620.10M | 578.58M | 575.18M | 578.08M | 578.98M | 527.55M | 527.73M | 527.42M |
|
Intangibles
|
569.14M | | 786.36M | 1,400.52M | 1,373.24M | 1,394.82M | 2,134.70M | 2,322.72M | 2,903.61M | 2,780.92M | 2,507.21M | 2,479.39M | 2,475.73M | 2,696.64M | 2,341.89M | 2,320.58M | 2,295.35M |
|
Goodwill & Intangibles
|
683.38M | 111.49M | 941.26M | 1,574.22M | 1,540.79M | 1,585.73M | 2,425.35M | 2,682.91M | 3,518.86M | 3,401.01M | 3,085.79M | 3,054.57M | 3,053.81M | 3,275.61M | 2,869.45M | 2,848.32M | 2,822.78M |
|
Long-Term Deferred Tax
|
4.02M | | | | | | | | | 0.03M | | | | | | | |
|
Other Non-Current Assets
|
4.60M | | 6.63M | 35.71M | 24.94M | 23.15M | 1.17M | 1.32M | 7.45M | 3.57M | 3.13M | 2.96M | 2.86M | 3.27M | 3.00M | 5.72M | 3.27M |
|
Non-Current Assets
|
697.82M | | 949.34M | 1,611.24M | 1,575.63M | 1,618.48M | 2,440.26M | 2,699.78M | 3,576.91M | 3,457.14M | 3,140.10M | 3,148.25M | 3,159.44M | 3,377.41M | 2,961.99M | 2,943.37M | 2,953.89M |
|
Assets
|
801.38M | 791.41M | 1,056.92M | 1,758.28M | 1,739.80M | 1,795.66M | 2,641.97M | 2,948.79M | 3,911.35M | 3,760.61M | 3,441.04M | 3,513.91M | 3,429.27M | 3,670.68M | 3,353.73M | 3,318.42M | 3,402.22M |
|
Accounts Payables
|
15.90M | 12.77M | 21.61M | 26.73M | 51.38M | 48.29M | 46.12M | 38.30M | 70.22M | 61.39M | 56.56M | 62.38M | 45.98M | 55.76M | 62.74M | 38.98M | 18.93M |
|
Payables
|
15.90M | 12.77M | 21.61M | 26.73M | 51.38M | 48.29M | 46.12M | 38.30M | 70.22M | 61.39M | 56.56M | 62.38M | 45.98M | 55.76M | 62.74M | 38.98M | 18.93M |
|
Accumulated Expenses
|
9.41M | | 22.28M | 23.31M | 31.40M | 26.45M | 40.95M | 59.72M | 83.66M | 52.10M | 60.66M | 70.76M | 61.40M | 74.11M | 72.52M | 56.15M | 63.46M |
|
Other Accumulated Expenses
|
1.51M | 0.00M | | | | | | | | | | | | | | | |
|
Short term Debt
|
3.55M | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 5.61M | 5.86M | 6.36M | 6.93M | 4.66M | 6.05M |
|
Total Current Liabilities
|
34.23M | | 54.21M | 63.92M | 96.67M | 84.36M | 99.04M | 106.68M | 162.01M | 123.20M | 126.98M | 149.88M | 122.14M | 143.42M | 160.72M | 117.05M | 106.62M |
|
Capital Leases
|
| | | | | | | | | | | 4.63M | 6.82M | 4.50M | 1.67M | 0.17M | 20.62M |
|
Non-Current Debt
|
374.79M | | 486.94M | 1,123.91M | 970.90M | 934.41M | 1,561.27M | 1,625.31M | 2,193.73M | 1,992.95M | 1,798.60M | 1,730.30M | 1,479.65M | 1,476.66M | 1,345.79M | 1,125.80M | |
|
Non-Current Deferred Tax Liability
|
97.98M | | 153.93M | 167.72M | 194.29M | 213.20M | 351.57M | 497.32M | 763.48M | 473.42M | 431.86M | 454.59M | 473.83M | 484.78M | 421.39M | 442.08M | 419.59M |
|
Operating Leases
|
| | | | | | | | | | | 24.88M | 19.71M | 16.09M | 9.88M | 7.53M | 22.73M |
|
Other Non-Current Liabilities
|
| | | | | 0.33M | 2.46M | 2.84M | 17.97M | 23.33M | 20.05M | 25.44M | 8.61M | 7.48M | 8.16M | 9.19M | 5.39M |
|
Total Non-Current Liabilities
|
| | | | | 1,231.98M | 2,011.88M | 2,201.61M | 3,070.83M | 2,558.67M | 2,325.15M | 2,317.50M | 2,062.36M | 2,085.59M | 1,898.48M | 1,654.15M | 1,561.93M |
|
Total Liabilities
|
| | 695.09M | 1,355.55M | 1,261.86M | 1,232.30M | 2,014.34M | 2,204.45M | 3,088.80M | 2,582.00M | 2,345.20M | 2,342.93M | 2,070.97M | 2,093.07M | 1,906.64M | 1,663.33M | 1,567.32M |
|
Total Debt
|
378.34M | | 486.94M | 1,123.91M | 970.90M | 934.41M | 1,561.27M | 1,625.31M | 2,193.73M | 1,992.95M | 1,798.60M | 1,730.30M | 1,479.65M | 1,476.66M | 1,345.79M | 1,125.80M | |
|
Common Equity
|
294.38M | 329.06M | 361.83M | 402.73M | 477.94M | 563.36M | 627.62M | 744.34M | 822.55M | 1,178.61M | 1,095.83M | 1,170.97M | 1,358.30M | 1,577.61M | 1,447.08M | 1,655.08M | 1,834.90M |
|
Shareholder's Equity
|
294.38M | 329.06M | 361.83M | 402.73M | 477.94M | 563.36M | 627.62M | 744.34M | 822.55M | 1,178.61M | 1,095.83M | 1,170.97M | 1,358.30M | 1,577.61M | 1,447.08M | 1,655.08M | 1,834.90M |
|
Liabilities and Shareholders Equity
|
801.38M | 791.41M | 1,056.92M | 1,758.28M | 1,739.80M | 1,795.66M | 2,641.97M | 2,948.79M | 3,911.35M | 3,760.61M | 3,441.04M | 3,513.91M | 3,429.27M | 3,670.68M | 3,353.73M | 3,318.42M | 3,402.22M |
|
Treasury Shares
|
0.12M | 0.12M | 0.16M | 0.18M | 0.18M | 0.21M | 0.27M | 0.31M | 0.33M | 0.35M | 1.87M | 3.72M | 4.09M | 4.15M | 5.17M | 5.68M | 6.50M |
|
Retained Earnings
|
| | -26.19M | 10.74M | 76.25M | 149.15M | 227.41M | 327.31M | 396.71M | 736.28M | 701.82M | 844.10M | 1,008.78M | 1,214.16M | 1,131.86M | 1,341.20M | 1,555.80M |
|
Other Preferred Equity
|
| | | 0.28M | 0.28M | | | | | | | | | | | | |