|
Cash & Equivalents
|
| 0.57M | 321.06M | 286.45M | 141.00M | 83.16M | 42.69M | 35.73M |
|
Short-term Investments
|
| | 47.80M | | | | | |
|
Cash & Current Investments
|
| 0.57M | 368.87M | 286.45M | 141.00M | 83.16M | 42.69M | 35.73M |
|
Receivables - Net
|
| 59.83M | -2.20M | 10.00M | 129.75M | 154.56M | 150.03M | 151.39M |
|
Receivables - Other
|
| 2.96M | 2.04M | 1.98M | 2.05M | 1.73M | 0.99M | |
|
Receivables
|
| 62.79M | -0.16M | 11.98M | 131.80M | 156.30M | 151.02M | 151.39M |
|
Prepaid Assets
|
| 6.45M | 10.12M | 4.49M | 15.75M | 14.36M | 20.33M | 21.84M |
|
Current Assets
|
| 102.96M | 513.83M | 483.42M | 402.77M | 363.22M | 332.92M | 341.04M |
|
Property, Plant & Equipment (Net)
|
| 13.76M | 22.15M | 29.51M | 41.80M | 27.45M | 18.97M | 14.58M |
|
Goodwill
|
| 5.36M | 46.58M | 68.02M | 29.14M | 29.14M | 29.44M | 29.44M |
|
Intangibles
|
| 4.89M | 19.67M | 40.67M | 31.25M | 14.74M | 13.98M | 15.06M |
|
Goodwill & Intangibles
|
| 10.26M | 66.25M | 108.69M | 60.39M | 43.88M | 43.42M | 44.50M |
|
Other Non-Current Assets
|
| | 47.80M | 1.44M | 18.42M | 21.59M | 3.52M | 3.88M |
|
Non-Current Assets
|
| 303.98M | 559.96M | 940.44M | 887.28M | 856.03M | 860.99M | 908.31M |
|
Assets
|
| 406.94M | 1,073.79M | 1,423.86M | 1,290.05M | 1,219.25M | 1,193.91M | 1,249.36M |
|
Accounts Payables
|
| 7.63M | 22.89M | 34.08M | 24.77M | 27.58M | 36.59M | 59.20M |
|
Payables
|
| 7.63M | 22.89M | 34.08M | 24.77M | 27.58M | 36.59M | 59.20M |
|
Accumulated Expenses
|
| 12.57M | 22.23M | 40.91M | 42.15M | 49.97M | 57.59M | 58.79M |
|
Other Accumulated Expenses
|
| 6.01M | 14.94M | 20.68M | 26.00M | 16.99M | 16.90M | 13.86M |
|
Short term Debt
|
| 3.92M | 30.81M | 2.36M | 7.17M | 33.88M | 45.85M | 68.52M |
|
Current Leases
|
| | | 5.29M | 5.26M | 5.17M | 4.71M | 4.82M |
|
Current Deferred Revenue
|
| | | | 3.40M | 1.69M | 8.07M | 0.70M |
|
Total Current Liabilities
|
| 33.22M | 95.81M | 108.82M | 113.51M | 137.26M | 174.59M | 212.91M |
|
Non-Current Debt
|
| 11.03M | 311.81M | 459.04M | 698.42M | 664.62M | 637.48M | 316.59M |
|
Preferred Stock Liabilities
|
| 0.80M | | | | | | 224.37M |
|
Non-Current Deferred Tax Liability
|
| 97.57M | 160.09M | 263.00M | 274.05M | 272.03M | 276.29M | 37.87M |
|
Operating Leases
|
| | | 43.90M | 39.47M | 33.29M | 30.59M | 25.98M |
|
Other Non-Current Liabilities
|
| | 30.44M | 11.74M | 2.98M | 2.93M | 1.88M | 80.48M |
|
Total Non-Current Liabilities
|
| | 497.67M | 745.08M | 895.96M | 869.36M | 875.23M | 593.35M |
|
Total Liabilities
|
| 143.69M | 528.10M | 756.82M | 898.95M | 872.28M | 877.11M | 673.84M |
|
Total Debt
|
| 14.95M | 342.63M | 461.40M | 705.59M | 698.51M | 683.33M | 385.11M |
|
Common Equity
|
| 262.45M | 544.03M | 667.04M | 391.11M | 346.97M | 316.80M | 351.14M |
|
Shareholder's Equity
|
| 262.45M | 544.03M | 667.04M | 391.11M | 346.97M | 316.80M | 351.14M |
|
Liabilities and Shareholders Equity
|
| 406.94M | 1,073.79M | 1,423.86M | 1,290.05M | 1,219.25M | 1,193.91M | 1,249.36M |
|
Treasury Shares
|
0.27M | 0.02M | 0.15M | 0.36M | 0.81M | 4.91M | 8.44M | 8.39M |
|
Retained Earnings
|
| 200.45M | -2.79M | 120.40M | -177.10M | -235.64M | -269.77M | -222.19M |