|
Cash & Equivalents
|
107.79M | 85.08M | 75.76M | 33.78M | 52.72M | 80.18M | 76.17M | 94.77M | 109.76M | 118.20M | 79.82M | 86.23M | 129.56M | 155.38M | 103.09M | 253.02M |
|
Short-term Investments
|
| | | 7.40M | 0.98M | | | | | | | 70.17M | 106.27M | | | |
|
Cash & Current Investments
|
107.79M | 85.08M | 75.76M | 41.17M | 53.70M | 80.18M | 76.17M | 94.77M | 109.76M | 118.20M | 79.82M | 156.40M | 235.83M | 155.38M | 103.09M | 253.02M |
|
Receivables - Net
|
27.36M | -26.82M | 121.77M | 174.60M | 173.44M | 211.31M | 218.46M | 234.63M | 266.03M | 268.29M | 299.90M | 375.00M | 391.57M | 430.38M | 504.12M | 644.62M |
|
Receivables - Other
|
| | | 4.30M | 2.76M | 57.75M | 66.91M | 56.45M | 51.66M | 28.10M | 16.20M | 33.10M | 54.60M | 47.50M | 89.83M | 155.42M |
|
Receivables
|
27.36M | -26.82M | 121.77M | 178.90M | 176.21M | 269.06M | 285.37M | 291.08M | 317.69M | 296.39M | 316.10M | 408.10M | 446.17M | 477.88M | 593.95M | 800.04M |
|
Work In Process
|
| | | | | | | | | | | | | | | 11.79M |
|
Inventory
|
-0.32M | -0.06M | 9.06M | 23.51M | 14.79M | 22.63M | 19.84M | 33.34M | 93.56M | 39.85M | 50.49M | 50.27M | 69.96M | 155.06M | 243.29M | 139.69M |
|
Current Deferred Tax Assets
|
| | | 9.39M | 9.36M | 10.82M | 20.50M | 6.37M | 7.97M | 16.59M | 17.30M | 22.31M | 28.20M | 32.55M | 44.19M | 59.45M |
|
Prepaid Assets
|
| | | 2.21M | 5.52M | 6.92M | 7.41M | 10.65M | 43.36M | 23.62M | 7.50M | 9.26M | 10.98M | 13.94M | 55.10M | 27.27M |
|
Current Assets
|
| | | | 323.73M | 425.26M | 440.63M | 477.98M | 597.32M | 564.89M | 560.10M | 649.80M | 777.59M | 897.48M | 1,095.13M | 1,273.53M |
|
Buildings
|
2.17M | 2.24M | 2.27M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
3.31M | 2.06M | 20.51M | 20.51M | 2.21M | | 9.25M | 6.27M | 6.69M | 7.51M | 7.31M | 7.15M | 7.39M | | | 15.41M |
|
Long-Term Investments
|
| | 117.67M | 115.97M | 90.71M | | | | | | | | | | | |
|
Goodwill
|
21.60M | 17.57M | 18.60M | 37.12M | 28.66M | | 34.11M | 42.15M | 48.40M | 85.30M | 119.48M | 126.77M | 135.32M | 126.54M | 136.10M | 161.50M |
|
Intangibles
|
| | | 5.08M | 6.50M | | | 12.00M | 12.16M | 26.30M | 38.93M | 34.46M | 38.61M | 27.25M | 25.05M | 120.48M |
|
Goodwill & Intangibles
|
21.60M | 17.57M | 18.60M | 33.52M | 32.96M | 34.58M | 40.80M | 54.15M | 60.56M | 111.60M | 158.41M | 161.23M | 173.93M | 153.79M | 161.15M | 281.98M |
|
Long-Term Deferred Tax
|
| | 5.15M | 6.55M | 6.75M | | 0.60M | | | | | | 1.47M | 5.05M | 3.68M | 5.62M |
|
Other Non-Current Assets
|
-3.00M | -10.21M | 38.67M | 9.09M | 9.11M | | | 8.64M | 3.54M | 19.14M | 17.33M | 32.60M | 42.29M | 45.59M | 70.45M | 89.29M |
|
Non-Current Assets
|
| | | | 116.17M | 128.59M | 127.64M | 138.70M | 144.40M | 190.58M | 33.73M | 39.53M | 34.44M | 22.55M | 17.45M | 16.84M |
|
Assets
|
363.87M | 405.63M | 389.19M | 433.69M | 439.89M | 553.85M | 568.27M | 616.68M | 741.72M | 755.47M | 786.20M | 909.11M | 1,076.78M | 1,166.20M | 1,414.83M | 1,653.47M |
|
Accounts Payables
|
| | 14.82M | 26.72M | 31.33M | 61.94M | 46.09M | 76.78M | 113.52M | 106.93M | 86.80M | 82.92M | 165.16M | 136.16M | 220.16M | 315.68M |
|
Notes Payables
|
| | | | 22.17M | 30.91M | 28.56M | 26.04M | 26.09M | 40.86M | 38.12M | 37.26M | 50.40M | 17.07M | 24.82M | 23.29M |
|
Payables
|
| | 14.82M | 26.72M | 53.50M | 92.85M | 74.65M | 102.82M | 139.60M | 147.80M | 124.92M | 120.17M | 215.56M | 153.23M | 244.98M | 338.96M |
|
Accumulated Expenses
|
4.59M | 5.76M | 49.41M | 24.89M | 12.91M | 12.40M | 14.86M | 14.98M | 18.88M | 19.80M | 21.29M | 30.95M | 36.84M | 39.60M | 37.34M | 43.70M |
|
Other Accumulated Expenses
|
| | | | 17.41M | 15.38M | 13.57M | 13.12M | 19.18M | 33.37M | 19.29M | 22.99M | 30.06M | 28.09M | 24.37M | 34.63M |
|
Short term Debt
|
| | | | | | | | 0.55M | 5.81M | 5.16M | 0.22M | | | | |
|
Current Leases
|
| | | | | | | | | | | 4.82M | 3.93M | | | |
|
Current Taxes
|
0.91M | 2.38M | | | | | | | 1.76M | 0.17M | 0.18M | 0.41M | 4.44M | | | |
|
Current Deferred Revenue
|
| | | 15.94M | 16.24M | 21.84M | 34.36M | 18.34M | 65.31M | 35.65M | 47.25M | 55.48M | 72.80M | 86.47M | 114.03M | 134.60M |
|
Total Current Liabilities
|
| | | | 172.08M | 244.12M | 258.08M | 273.45M | 376.49M | 350.07M | 328.85M | 386.64M | 459.36M | 460.04M | 561.33M | 656.99M |
|
Non-Current Debt
|
| | 29.59M | 26.33M | 18.09M | 34.42M | 24.31M | 18.04M | 10.43M | 10.07M | 10.50M | 5.87M | 12.66M | 5.79M | 9.52M | 12.90M |
|
Non-Current Deffered Revenue
|
| | | | 2.30M | 1.82M | 2.92M | 1.87M | 4.70M | 12.91M | 13.79M | 16.69M | | | | |
|
Non-Current Deferred Tax Liability
|
2.96M | 1.80M | 9.38M | 12.34M | 6.82M | 5.00M | | 3.00M | 1.80M | 1.66M | 4.92M | 2.73M | | | 0.71M | |
|
Operating Leases
|
| | | | | | | | | | | 8.33M | 5.04M | | | |
|
Other Non-Current Liabilities
|
| | | | 3.59M | 1.82M | 3.81M | 2.26M | 7.08M | 21.07M | 17.68M | 27.73M | 36.68M | 35.53M | 61.00M | 81.80M |
|
Total Non-Current Liabilities
|
| | | | 198.07M | 285.64M | 285.20M | 295.54M | 388.72M | 361.80M | 344.27M | 395.24M | 477.69M | 469.94M | 571.56M | 669.89M |
|
Total Liabilities
|
189.40M | 220.14M | 177.21M | 214.06M | 201.66M | 287.46M | 289.01M | 297.80M | 395.80M | 382.87M | 361.94M | 422.97M | 514.37M | 505.46M | 632.56M | 751.69M |
|
Total Debt
|
| | 29.59M | 26.33M | 18.09M | 34.42M | 24.31M | 18.04M | 10.98M | 15.88M | 15.66M | 6.09M | 12.66M | 5.79M | 9.52M | 12.90M |
|
Common Equity
|
174.09M | 185.11M | 211.98M | 219.63M | 238.23M | 266.38M | 279.26M | 318.88M | 345.92M | 372.60M | 424.25M | 486.14M | 562.41M | 660.74M | 782.26M | 901.78M |
|
Shareholder's Equity
|
174.09M | 185.11M | 211.98M | 219.63M | 238.23M | 266.38M | 279.26M | 318.88M | 345.92M | 372.60M | 424.25M | 486.14M | 562.41M | 660.74M | 782.26M | 901.78M |
|
Liabilities and Shareholders Equity
|
363.87M | 405.63M | 389.19M | 433.69M | 439.89M | 553.85M | 568.27M | 616.68M | 741.72M | 755.47M | 786.20M | 909.11M | 1,076.78M | 1,166.20M | 1,414.83M | 1,653.47M |
|
Treasury Shares
|
| -0.38M | 0.14M | 0.76M | 0.06M | 0.24M | 1.47M | 0.29M | 0.72M | 0.47M | 0.23M | 0.41M | 0.19M | 0.28M | -0.13M | 0.45M |
|
Retained Earnings
|
131.45M | 144.20M | 167.54M | 190.91M | 205.36M | 240.64M | 286.48M | 331.22M | 222.82M | 277.94M | 341.14M | 410.22M | 484.62M | 507.85M | 627.20M | 742.98M |