|
Cash & Equivalents
|
84.63M | 81.94M | 299.75M | 362.11M | 320.58M | 315.93M | 292.19M | 316.90M | 347.99M | 311.23M | 317.94M | 330.39M | 389.51M | 351.14M | 387.35M | 422.00M | 491.15M | 469.33M | 390.13M | 441.35M |
|
Cash & Current Investments
|
84.63M | 81.94M | 299.75M | 362.11M | 320.58M | 315.93M | 292.19M | 316.90M | 347.99M | 311.23M | 317.94M | 330.39M | 389.51M | 351.14M | 387.35M | 422.00M | 491.15M | 469.33M | 390.13M | 441.35M |
|
Receivables - Net
|
99.12M | 116.72M | 126.87M | 98.38M | 117.40M | 166.24M | 213.89M | 246.35M | 189.60M | 260.88M | 319.84M | 350.11M | 290.77M | 346.09M | 370.06M | 408.96M | 316.18M | 388.73M | 443.99M | 499.04M |
|
Receivables
|
99.12M | 116.72M | 126.87M | 98.38M | 117.40M | 166.24M | 213.89M | 246.35M | 189.60M | 260.88M | 319.84M | 350.11M | 290.77M | 346.09M | 370.06M | 408.96M | 316.18M | 388.73M | 443.99M | 499.04M |
|
Prepaid Assets
|
6.33M | 5.99M | 9.83M | 8.93M | 8.70M | 10.39M | 15.19M | 16.40M | 14.37M | 16.67M | 16.22M | 17.17M | 20.52M | 30.92M | 22.26M | 22.80M | 27.50M | 28.41M | 48.84M | 30.53M |
|
Current Assets
|
190.08M | 204.65M | 436.45M | 469.42M | 446.68M | 492.56M | 521.27M | 579.65M | 551.96M | 588.78M | 654.00M | 697.67M | 700.80M | 728.14M | 779.67M | 853.75M | 834.82M | 886.47M | 882.96M | 970.93M |
|
Property, Plant & Equipment (Net)
|
4.81M | 4.53M | 4.45M | 4.34M | 4.50M | 4.23M | 3.96M | 3.66M | 3.39M | 3.10M | 2.88M | 2.60M | 2.33M | 2.04M | 1.75M | 1.46M | 1.24M | 1.01M | 0.83M | 0.66M |
|
Goodwill
|
118.70M | 118.70M | 118.70M | 118.70M | 8.28M | 127.94M | 126.94M | 126.94M | 126.94M | 8.10M | 135.10M | 135.61M | 138.75M | 139.50M | 139.50M | 139.50M | 141.62M | 141.62M | 172.22M | 172.22M |
|
Intangibles
|
5.98M | 5.82M | 5.66M | 5.50M | 59.74M | 58.93M | 59.07M | 58.23M | 57.39M | 97.64M | 96.24M | 107.24M | 107.63M | 106.10M | 104.58M | 103.07M | 109.81M | 108.13M | 170.14M | 167.54M |
|
Goodwill & Intangibles
|
124.68M | 124.52M | 124.36M | 124.20M | 68.01M | 186.86M | 186.01M | 185.17M | 184.32M | 105.74M | 231.34M | 242.86M | 246.38M | 245.60M | 244.08M | 242.57M | 251.42M | 249.75M | 342.36M | 339.75M |
|
Long-Term Deferred Tax
|
4.95M | 2.95M | 23.16M | 25.37M | 33.36M | 27.06M | 21.82M | 26.81M | 40.37M | 38.50M | 37.11M | 35.19M | 35.20M | 34.34M | 31.30M | 27.57M | 26.38M | 24.67M | 23.71M | 17.05M |
|
Other Non-Current Assets
|
4.47M | 5.80M | 3.14M | 3.38M | 4.52M | 3.25M | 3.12M | 3.97M | 4.68M | 4.66M | 4.75M | 6.92M | 8.58M | 15.35M | 15.16M | 14.97M | 17.09M | 16.92M | 16.65M | 16.93M |
|
Non-Current Assets
|
138.88M | 143.63M | 160.69M | 162.64M | 239.70M | 230.62M | 223.72M | 228.14M | 240.85M | 286.57M | 283.57M | 294.66M | 299.10M | 303.45M | 297.95M | 291.81M | 300.96M | 297.07M | 389.58M | 380.06M |
|
Assets
|
328.97M | 348.28M | 597.14M | 632.06M | 686.37M | 723.18M | 744.99M | 807.79M | 792.81M | 875.34M | 937.57M | 992.33M | 999.90M | 1,031.59M | 1,077.62M | 1,145.57M | 1,135.78M | 1,183.54M | 1,272.54M | 1,350.99M |
|
Accounts Payables
|
39.25M | 3.81M | 4.52M | 3.27M | 45.98M | 44.24M | 40.33M | 47.25M | 52.84M | 46.30M | 48.87M | 54.33M | 57.83M | 50.65M | 60.82M | 65.64M | 81.99M | 68.14M | 74.30M | 84.67M |
|
Notes Payables
|
0.88M | 1.09M | 1.31M | 0.88M | 0.88M | 0.88M | | | | | | | | | | | | | | |
|
Payables
|
40.13M | 4.90M | 5.83M | 4.14M | 46.86M | 45.12M | 40.33M | 47.25M | 52.84M | 46.30M | 48.87M | 54.33M | 57.83M | 50.65M | 60.82M | 65.64M | 81.99M | 68.14M | 74.30M | 84.67M |
|
Accumulated Expenses
|
31.18M | 22.22M | 23.91M | 31.30M | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
2.83M | 4.46M | 4.36M | 4.60M | | | | | | | | | | | | | | | | |
|
Current Leases
|
| 2.17M | 2.19M | 2.20M | 2.89M | 2.91M | 2.93M | 3.00M | 3.01M | 3.02M | 3.21M | 3.23M | 3.04M | 2.86M | 2.65M | 2.58M | 2.55M | 2.39M | 2.50M | 2.56M |
|
Total Current Liabilities
|
146.94M | 157.52M | 167.32M | 187.24M | 190.46M | 220.35M | 265.14M | 304.53M | 264.27M | 309.69M | 358.44M | 394.19M | 386.95M | 403.80M | 429.59M | 479.47M | 449.15M | 470.81M | 534.85M | 582.91M |
|
Non-Current Debt
|
32.78M | 32.29M | 31.89M | 31.66M | 31.69M | 31.51M | | | | | | | | | | | | | | |
|
Minority Interest
|
-3.10M | -2.88M | -3.83M | -5.61M | 23.31M | 22.86M | 21.95M | 20.88M | 19.95M | 43.24M | 46.08M | 46.38M | 45.95M | 46.02M | 48.20M | 47.30M | 48.26M | 50.09M | 50.69M | 53.64M |
|
Operating Leases
|
| 10.93M | 10.49M | 10.04M | 11.04M | 13.34M | 12.67M | 12.19M | 8.49M | 7.79M | 6.51M | 5.77M | 5.25M | 4.65M | 4.11M | 3.60M | 3.04M | 3.05M | 4.14M | 3.67M |
|
Other Non-Current Liabilities
|
5.59M | 0.33M | 0.33M | 0.33M | 3.00M | 3.00M | 3.00M | 3.00M | 1.00M | 1.34M | 1.31M | 1.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.15M | 0.15M | | 1.64M |
|
Total Non-Current Liabilities
|
38.38M | 41.38M | 40.35M | 39.82M | 45.73M | 44.93M | 12.74M | 12.19M | 9.49M | 9.13M | 7.82M | 7.08M | 5.56M | 4.96M | 4.42M | 3.91M | 3.19M | 3.20M | 4.14M | 5.31M |
|
Total Liabilities
|
185.32M | 198.91M | 207.67M | 227.07M | 236.19M | 265.28M | 277.88M | 316.72M | 273.76M | 318.82M | 366.26M | 401.27M | 392.51M | 408.76M | 434.01M | 483.38M | 452.34M | 474.01M | 539.00M | 588.23M |
|
Total Debt
|
32.78M | 32.29M | 31.89M | 31.66M | 31.69M | 31.51M | | | | | | | | | | | | | | |
|
Common Equity
|
146.75M | 152.25M | 393.30M | 410.60M | 450.18M | 457.90M | 467.11M | 491.07M | 519.05M | 556.52M | 571.31M | 591.06M | 607.39M | 622.82M | 643.61M | 662.18M | 683.45M | 709.53M | 733.55M | 762.76M |
|
Shareholder's Equity
|
146.75M | 152.25M | 393.30M | 410.60M | 450.18M | 457.90M | 467.11M | 491.07M | 519.05M | 556.52M | 571.31M | 591.06M | 607.39M | 622.82M | 643.61M | 662.18M | 683.45M | 709.53M | 733.55M | 762.76M |
|
Liabilities and Shareholders Equity
|
328.97M | 348.28M | 597.14M | 632.06M | 686.37M | 723.18M | 744.99M | 807.79M | 792.81M | 875.34M | 937.57M | 992.33M | 999.90M | 1,031.59M | 1,077.62M | 1,145.57M | 1,135.78M | 1,183.54M | 1,272.54M | 1,350.99M |
|
Retained Earnings
|
-19.88M | -14.48M | -187.01M | -196.13M | -208.11M | -225.62M | -236.09M | -234.47M | -216.69M | -209.37M | -202.09M | -196.45M | -193.61M | -190.63M | -187.16M | -183.63M | -179.23M | -175.01M | -172.32M | -165.46M |
|
Treasury Shares
|
| | 1.17M | 0.99M | 0.98M | 1.35M | 1.95M | 1.94M | 2.40M | 2.20M | 2.89M | 2.92M | 2.95M | 4.90M | 4.26M | 4.15M | 4.14M | 5.36M | 4.39M | 4.33M |