|
Cash & Equivalents
|
149.88M | 186.69M | 238.50M | 173.36M | 443.31M | 403.26M | 444.61M | 429.71M | 376.45M | 300.63M | 244.16M | 227.51M | 223.27M | 323.71M | 286.00M | 185.19M | 324.43M | 368.10M | 493.90M | 515.90M | 476.90M |
|
Cash & Current Investments
|
149.88M | 186.69M | 238.50M | 173.36M | 443.31M | 403.26M | 444.61M | 429.71M | 376.45M | 300.63M | 244.16M | 227.51M | 223.27M | 323.71M | 286.00M | 185.19M | 324.43M | 368.10M | 493.90M | 515.90M | 476.90M |
|
Receivables - Net
|
| 50.73M | | | 79.24M | 67.22M | 81.70M | 95.21M | 114.03M | 191.40M | 123.19M | 138.87M | 259.32M | 379.42M | 439.18M | 461.80M | 276.10M | 193.97M | 213.55M | 257.39M | 307.51M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 4.03M | 2.91M | 2.76M | 4.13M | 9.24M | 19.41M | 4.07M |
|
Receivables
|
| 50.73M | | | 79.24M | 67.22M | 81.70M | 95.21M | 114.03M | 191.40M | 123.19M | 138.87M | 259.32M | 379.42M | 443.21M | 464.70M | 278.86M | 198.09M | 222.80M | 276.80M | 311.58M |
|
Prepaid Assets
|
| 6.35M | | | 15.99M | 17.45M | 23.41M | 19.68M | 20.12M | 19.33M | 31.36M | 30.85M | 30.02M | 33.14M | 44.79M | 42.86M | 41.08M | 46.52M | 53.71M | 67.45M | 51.17M |
|
Current Assets
|
| 345.33M | | | 647.32M | 607.55M | 606.90M | 704.10M | 666.13M | 669.42M | 606.94M | 679.16M | 728.84M | 932.12M | 972.01M | 840.55M | 861.26M | 897.51M | 978.72M | 1,037.03M | 1,081.42M |
|
Property, Plant & Equipment (Net)
|
| 9.68M | | | 9.22M | 9.25M | 9.67M | 10.24M | 10.27M | 11.55M | 12.66M | 13.38M | 14.71M | 16.01M | 19.34M | 22.18M | 24.36M | 31.57M | 41.46M | 47.26M | 52.27M |
|
Goodwill
|
| | | | | | | | | | 54.99M | 54.94M | 54.94M | 54.94M | 54.94M | 54.94M | 54.94M | 54.94M | 54.94M | 54.94M | 54.94M |
|
Intangibles
|
| | | | | | | | | | 20.29M | 19.07M | 17.86M | 16.64M | 15.43M | 14.21M | 12.55M | 10.46M | 8.38M | 6.29M | 4.21M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 75.27M | 74.01M | 72.80M | 71.58M | 70.37M | 69.15M | 67.49M | 65.40M | 63.32M | 61.23M | 59.15M |
|
Other Non-Current Assets
|
| 1.40M | | | 1.97M | 3.51M | 3.65M | 3.58M | 4.43M | 6.31M | 6.86M | 6.25M | 6.11M | 7.07M | 7.17M | 6.40M | 6.55M | 5.39M | 5.20M | 7.78M | 7.09M |
|
Non-Current Assets
|
| 17.66M | | | 17.55M | 18.11M | 20.64M | 24.01M | 24.20M | 26.53M | 108.25M | 105.36M | 103.91M | 104.19M | 107.19M | 109.64M | 109.17M | 115.36M | 121.87M | 129.14M | 132.26M |
|
Assets
|
| 362.99M | | | 664.87M | 625.66M | 627.54M | 728.11M | 690.34M | 695.95M | 715.18M | 784.53M | 832.75M | 1,036.31M | 1,079.20M | 950.19M | 970.43M | 1,012.87M | 1,100.59M | 1,166.17M | 1,213.68M |
|
Accounts Payables
|
| 4.26M | | | 6.87M | 1.21M | 6.05M | 5.46M | 8.18M | 6.79M | 2.91M | 17.61M | 17.86M | 35.05M | 12.28M | 20.93M | 16.82M | 16.16M | 38.91M | 18.86M | 32.19M |
|
Notes Payables
|
| | | | | | | | | | 2.49M | 2.43M | 2.35M | 2.48M | 2.44M | 2.39M | 2.43M | 2.47M | 2.42M | 2.67M | 2.72M |
|
Payables
|
| 4.26M | | | 6.87M | 1.21M | 6.05M | 5.46M | 8.18M | 6.79M | 5.40M | 20.04M | 20.21M | 37.53M | 14.72M | 23.32M | 19.25M | 18.63M | 41.33M | 21.53M | 34.91M |
|
Accumulated Expenses
|
| 39.74M | | | 57.70M | 66.68M | 60.00M | 114.00M | 99.57M | 87.75M | 79.48M | 98.72M | 131.67M | 145.80M | 155.08M | 145.45M | 105.23M | 116.65M | 114.55M | 150.99M | 123.26M |
|
Short term Debt
|
| 80.00M | | | | | | | | | 2.49M | 2.43M | 2.35M | 2.48M | 2.44M | 2.39M | 2.43M | 2.47M | 2.42M | 2.67M | 2.72M |
|
Current Leases
|
| 2.96M | | | 3.41M | 3.24M | 3.59M | 2.73M | 3.17M | 3.52M | 5.64M | 5.64M | 5.39M | 6.03M | 5.75M | 6.24M | 5.49M | 4.75M | 4.10M | 3.84M | 4.52M |
|
Total Current Liabilities
|
| 181.78M | | | 172.66M | 141.62M | 150.56M | 251.88M | 215.78M | 209.14M | 197.47M | 226.66M | 300.40M | 366.84M | 367.85M | 341.85M | 324.10M | 329.01M | 352.16M | 363.75M | 376.06M |
|
Non-Current Debt
|
| | | | | | | | | | | 34.00M | | 130.00M | 150.00M | 15.00M | | | | | |
|
Preferred Stock Liabilities
|
387.71M | 387.71M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| 4.01M | | | 3.62M | 2.91M | 4.36M | 7.93M | 6.67M | 5.67M | 8.66M | 7.24M | 5.75M | 4.48M | 5.34M | 6.19M | 5.77M | 9.07M | 14.73M | 25.86M | 28.25M |
|
Other Non-Current Liabilities
|
| 0.83M | | | 0.90M | 0.81M | 1.11M | 1.07M | 1.40M | 1.05M | 13.63M | 0.90M | 0.81M | 5.65M | 6.65M | 8.26M | 9.74M | 9.32M | 10.22M | 11.64M | 12.21M |
|
Total Non-Current Liabilities
|
| 185.78M | | | 176.28M | 144.52M | 154.93M | 259.81M | 222.45M | 214.82M | 206.13M | 267.89M | 306.15M | 501.32M | 523.19M | 363.04M | 329.87M | 338.08M | 366.88M | 389.61M | 404.31M |
|
Total Liabilities
|
| 186.61M | | | 177.19M | 145.34M | 156.03M | 260.88M | 223.85M | 215.87M | 219.76M | 268.79M | 306.96M | 506.97M | 529.84M | 371.29M | 339.61M | 347.40M | 377.11M | 401.25M | 416.52M |
|
Total Debt
|
| 80.00M | | | | | | | | | 2.49M | 36.43M | 2.35M | 132.48M | 152.44M | 17.39M | 2.43M | 2.47M | 2.42M | 2.67M | 2.72M |
|
Common Equity
|
-204.45M | -211.33M | -216.50M | -212.13M | 487.68M | 480.33M | 471.50M | 467.23M | 466.49M | 480.09M | 495.42M | 515.74M | 525.79M | 529.34M | 549.36M | 578.90M | 630.82M | 665.47M | 723.48M | 764.92M | 797.17M |
|
Shareholder's Equity
|
-204.45M | -211.33M | -216.50M | -212.13M | 487.68M | 480.33M | 471.50M | 467.23M | 466.49M | 480.09M | 495.42M | 515.74M | 525.79M | 529.34M | 549.36M | 578.90M | 630.82M | 665.47M | 723.48M | 764.92M | 797.17M |
|
Liabilities and Shareholders Equity
|
| 362.99M | | | 664.87M | 625.66M | 627.54M | 728.11M | 690.34M | 695.95M | 715.18M | 784.53M | 832.75M | 1,036.31M | 1,079.20M | 950.19M | 970.43M | 1,012.87M | 1,100.59M | 1,166.17M | 1,213.68M |
|
Retained Earnings
|
| -220.69M | | | -242.87M | -259.44M | -282.75M | -321.00M | -354.07M | -373.46M | -401.78M | -420.63M | -456.28M | -491.30M | -512.38M | -524.47M | -522.56M | -528.28M | -516.93M | -510.39M | -501.56M |
|
Treasury Shares
|
| 0.44M | | | 1.28M | 3.37M | 5.48M | 17.24M | 19.93M | 23.37M | 23.91M | 27.78M | 25.50M | 23.56M | 21.92M | 25.20M | 25.57M | 23.89M | 22.17M | 24.14M | 22.29M |