|
Cash & Equivalents
|
107.73M | | | 63.58M | | 104.73M | 122.49M | 133.99M | 167.01M | 153.64M | 114.62M | 125.78M | 165.35M | 171.13M | 180.38M | 192.17M | 196.85M | 181.92M | 209.98M |
|
Cash & Current Investments
|
107.73M | | | 63.58M | | 104.73M | 122.49M | 133.99M | 167.01M | 153.64M | 114.62M | 125.78M | 165.35M | 171.13M | 180.38M | 192.17M | 196.85M | 181.92M | 209.98M |
|
Receivables - Net
|
87.78M | 127.87M | 157.60M | 162.90M | 172.39M | 180.44M | 170.62M | 178.68M | 170.66M | 175.59M | 179.12M | 176.81M | 165.49M | 175.27M | 200.78M | 199.00M | 206.01M | 231.44M | 238.47M |
|
Receivables - Other
|
47.40M | 0.44M | 0.69M | 75.50M | 0.67M | 79.30M | 81.50M | 80.80M | 84.20M | 74.80M | 79.80M | 77.20M | 76.70M | 78.00M | 87.00M | 92.70M | 107.20M | 104.10M | 112.10M |
|
Receivables
|
135.18M | 128.31M | 158.30M | 238.40M | 173.06M | 259.75M | 252.12M | 259.48M | 254.86M | 250.39M | 258.92M | 254.01M | 242.19M | 253.27M | 287.78M | 291.70M | 313.21M | 335.54M | 350.57M |
|
Prepaid Assets
|
13.03M | 9.67M | 8.65M | 10.94M | 12.50M | 15.35M | 15.57M | 25.88M | 30.02M | 32.02M | 25.90M | 23.91M | 24.17M | 27.99M | 29.78M | 43.28M | 52.02M | 57.35M | 41.42M |
|
Current Assets
|
211.30M | 336.37M | 233.24M | 246.31M | 268.01M | 317.05M | 334.73M | 341.43M | 368.22M | 365.82M | 325.27M | 328.52M | 356.06M | 378.62M | 419.41M | 435.35M | 455.67M | 471.13M | 491.64M |
|
Property, Plant & Equipment (Net)
|
56.96M | 63.06M | 72.14M | 80.05M | 87.64M | 82.89M | 75.06M | 75.05M | 75.60M | 76.98M | 74.50M | 68.89M | 61.78M | 57.48M | 65.13M | 66.78M | 77.17M | 86.55M | 91.40M |
|
Goodwill
|
195.74M | 195.74M | 195.74M | 195.74M | 195.74M | 216.57M | 215.28M | 217.38M | 217.78M | 217.80M | 217.17M | 218.11M | 217.61M | 217.46M | 218.36M | 216.79M | 217.67M | 219.54M | 219.53M |
|
Intangibles
|
240.29M | 230.87M | 226.16M | 221.45M | 216.74M | 222.93M | 217.19M | 212.99M | 208.05M | 202.93M | 197.64M | 192.96M | 187.77M | 182.73M | 178.08M | 172.53M | 167.86M | 163.50M | 158.49M |
|
Goodwill & Intangibles
|
436.03M | 426.61M | 421.89M | 417.18M | 412.47M | 439.50M | 432.47M | 430.38M | 425.84M | 420.73M | 414.81M | 411.07M | 405.38M | 400.19M | 396.44M | 389.32M | 385.53M | 383.04M | 378.02M |
|
Long-Term Deferred Tax
|
0.58M | 0.57M | 0.54M | 1.44M | 1.44M | 1.38M | 1.28M | 6.17M | 6.33M | 6.33M | 6.41M | 4.86M | 5.92M | 6.11M | 6.65M | 8.43M | 8.50M | 9.58M | 9.42M |
|
Other Non-Current Assets
|
2.63M | 3.01M | 3.71M | 5.02M | 5.20M | 4.82M | 6.09M | 7.49M | 8.43M | 8.76M | 6.50M | 6.54M | 6.24M | 6.59M | 7.11M | 6.09M | 7.74M | 8.00M | 8.86M |
|
Non-Current Assets
|
496.20M | 493.25M | 498.29M | 503.69M | 506.75M | 566.43M | 552.68M | 560.59M | 557.22M | 551.90M | 545.51M | 535.68M | 518.46M | 507.53M | 522.69M | 517.95M | 529.79M | 547.15M | 545.72M |
|
Assets
|
707.51M | 829.62M | 731.53M | 750.00M | 774.76M | 883.48M | 887.41M | 902.01M | 925.44M | 917.72M | 870.78M | 864.20M | 874.51M | 886.15M | 942.10M | 953.30M | 985.46M | 1,018.28M | 1,037.37M |
|
Accounts Payables
|
41.94M | 43.49M | 44.77M | 40.89M | 39.77M | 44.74M | 43.90M | 37.06M | 33.18M | 40.77M | 34.90M | 26.05M | 24.68M | 32.19M | 38.46M | 53.40M | 56.13M | 57.39M | 50.71M |
|
Payables
|
41.94M | 43.49M | 44.77M | 40.89M | 39.77M | 44.74M | 43.90M | 37.06M | 33.18M | 40.77M | 34.90M | 26.05M | 24.68M | 32.19M | 38.46M | 53.40M | 56.13M | 57.39M | 50.71M |
|
Accumulated Expenses
|
21.99M | 171.69M | 43.92M | 36.67M | 34.72M | 42.65M | 44.13M | 48.66M | 52.56M | 58.92M | 44.90M | 40.29M | 40.35M | 48.10M | 59.51M | 54.16M | 50.94M | 60.63M | 69.83M |
|
Short term Debt
|
45.98M | 48.51M | 49.82M | 51.13M | 52.45M | 86.26M | 2.32M | 3.33M | 4.35M | 5.36M | 6.37M | 8.06M | 9.75M | 11.43M | 13.12M | 14.81M | 16.50M | 18.18M | 19.87M |
|
Current Leases
|
| | | | | 11.58M | 11.31M | 11.61M | 11.90M | 12.55M | 14.72M | 15.87M | 15.11M | 15.15M | 18.12M | 16.09M | 17.80M | 20.53M | 20.78M |
|
Current Taxes
|
| 1.59M | 2.15M | 2.42M | 3.35M | 3.14M | 3.94M | 5.73M | 9.27M | 8.45M | 7.08M | 7.45M | 12.04M | 6.55M | 6.24M | 9.84M | 13.90M | 5.83M | 5.95M |
|
Current Deferred Revenue
|
4.71M | 5.81M | 6.85M | 4.09M | 4.87M | 3.67M | 3.35M | 3.48M | 3.07M | 3.27M | 3.20M | 4.08M | 4.12M | 3.74M | 3.65M | 3.73M | 3.51M | 3.46M | 3.27M |
|
Total Current Liabilities
|
114.84M | 271.39M | 147.90M | 135.94M | 135.64M | 192.05M | 108.95M | 109.88M | 114.32M | 129.32M | 111.17M | 101.80M | 106.04M | 117.16M | 139.10M | 152.03M | 158.77M | 166.03M | 170.40M |
|
Non-Current Debt
|
198.77M | 193.53M | 191.04M | 187.24M | 183.44M | 179.64M | 265.82M | 264.23M | 262.63M | 261.04M | 259.45M | 256.17M | 252.88M | 249.60M | 246.32M | 241.36M | 236.39M | 231.42M | 226.45M |
|
Non-Current Deffered Revenue
|
2.19M | 2.57M | 2.73M | 2.75M | 3.39M | | | | | | | | | | | | | | |
|
Pension
|
2.64M | | 2.64M | 1.81M | 2.08M | 2.24M | 2.54M | 2.82M | 3.44M | 2.81M | 2.97M | 3.98M | 4.35M | 4.66M | 5.21M | 6.42M | 6.96M | 7.52M | 7.75M |
|
Non-Current Deferred Tax Liability
|
56.70M | 40.47M | 41.24M | 53.82M | 40.23M | 41.53M | 41.45M | 49.99M | 34.54M | 34.54M | 34.49M | 48.29M | 25.18M | 25.17M | 25.23M | 17.05M | 18.46M | 16.99M | 15.64M |
|
Operating Leases
|
| | | | | 40.47M | 40.50M | 32.38M | 44.06M | 41.97M | 46.24M | 31.48M | 41.71M | 39.78M | 49.79M | 32.95M | 53.23M | 63.31M | 61.33M |
|
Other Non-Current Liabilities
|
2.99M | | 2.99M | 2.89M | 2.89M | 2.54M | 2.56M | 2.29M | 2.30M | 1.60M | 2.29M | 4.62M | 4.62M | 4.64M | 4.68M | 6.50M | 9.14M | 8.98M | 9.05M |
|
Total Non-Current Liabilities
|
257.53M | 242.20M | 240.65M | 234.92M | 232.03M | 256.95M | 343.53M | 336.52M | 335.37M | 329.60M | 330.86M | 321.69M | 313.88M | 308.80M | 313.21M | 304.35M | 306.38M | 307.70M | 299.45M |
|
Total Liabilities
|
372.37M | 513.59M | 388.55M | 370.86M | 367.67M | 448.99M | 452.49M | 446.40M | 449.69M | 458.92M | 442.03M | 423.49M | 419.92M | 425.95M | 452.31M | 456.38M | 465.15M | 473.73M | 469.85M |
|
Total Debt
|
244.75M | 242.03M | 240.86M | 238.38M | 235.89M | 265.90M | 268.14M | 267.56M | 266.98M | 266.40M | 265.82M | 264.23M | 262.63M | 261.04M | 259.45M | 256.17M | 252.89M | 249.60M | 246.32M |
|
Common Equity
|
335.14M | 316.02M | 342.98M | 379.13M | 407.10M | 434.49M | 434.93M | 455.61M | 475.75M | 458.80M | 428.75M | 440.71M | 454.59M | 460.19M | 489.79M | 496.92M | 520.31M | 544.55M | 567.52M |
|
Shareholder's Equity
|
335.14M | 316.02M | 342.98M | 379.13M | 407.10M | 434.49M | 434.93M | 455.61M | 475.75M | 458.80M | 428.75M | 440.71M | 454.59M | 460.19M | 489.79M | 496.92M | 520.31M | 544.55M | 567.52M |
|
Liabilities and Shareholders Equity
|
707.51M | 829.62M | 731.53M | 750.00M | 774.76M | 883.48M | 887.41M | 902.01M | 925.44M | 917.72M | 870.78M | 864.20M | 874.51M | 886.15M | 942.10M | 953.30M | 985.46M | 1,018.28M | 1,037.37M |
|
Treasury Shares
|
6.51M | 0.51M | | | | | 0.74M | 1.65M | 2.04M | 5.26M | 9.80M | 11.80M | 12.08M | 13.11M | 13.14M | 13.32M | 14.07M | 15.44M | 15.44M |
|
Retained Earnings
|
-67.40M | -206.83M | -195.20M | -176.10M | -164.51M | -156.78M | -151.42M | -135.67M | -126.17M | -116.03M | -106.26M | -89.98M | -78.27M | -65.67M | -52.97M | -44.11M | -22.97M | -9.42M | 28.46M |