|
Cash & Equivalents
|
21.21M | 16.37M | 58.13M | 74.43M | 63.41M | 29.96M | 21.71M | 16.44M | 14.34M | 52.22M | 29.36M | 29.36M | 17.30M | 25.95M | 25.26M | 81.77M | 59.40M |
|
Short-term Investments
|
| 10.85M | | | | 7.30M | | | | 7.70M | | | | 14.25M | | | |
|
Cash & Current Investments
|
21.21M | 27.22M | 58.13M | 74.43M | 63.41M | 37.26M | 21.71M | 16.44M | 14.34M | 52.22M | 29.36M | 29.36M | 17.30M | 40.20M | 25.26M | 81.77M | 59.40M |
|
Receivables - Net
|
| 7.02M | | | | 9.60M | | | | 13.72M | | | | 16.95M | | | |
|
Receivables - Other
|
| | | | | 0.55M | | | | 0.65M | | | | | | | |
|
Receivables
|
| 7.02M | | | | 10.15M | | | | 14.38M | | | | 16.95M | | | |
|
Inventory
|
| 1.09M | | | | | 0.36M | | | 1.02M | 0.14M | 2.07M | 1.96M | 2.75M | 3.81M | 1.94M | |
|
Prepaid Assets
|
| 25.19M | | | 16.36M | 14.37M | 47.50M | | 33.83M | 29.13M | 49.16M | | 29.06M | 28.20M | 27.80M | | 39.47M |
|
Current Assets
|
| 57.46M | | | 79.77M | 66.75M | 69.22M | 49.17M | 48.17M | 41.90M | 78.52M | 58.36M | 46.36M | 54.15M | 40.87M | 122.65M | 45.95M |
|
Long-Term Investments
|
| 10.85M | | | 3.65M | 11.10M | 36.02M | 33.59M | 33.10M | 4.59M | 7.15M | 2.96M | 2.20M | 2.15M | 2.57M | | 11.27M |
|
Intangibles
|
| 972.02M | | | 922.39M | 904.80M | 1,794.00M | 1,795.01M | 1,782.91M | 1,302.37M | 1,757.78M | 1,634.05M | 1,221.21M | 1,178.74M | 1,176.78M | 1,676.12M | 1,406.15M |
|
Goodwill & Intangibles
|
| 972.02M | | | 922.39M | 904.80M | 1,794.00M | 1,795.01M | 1,782.91M | 1,302.37M | 1,757.78M | 1,634.05M | 1,221.21M | 1,178.74M | 1,176.78M | 1,676.12M | 1,406.15M |
|
Long-Term Deferred Tax
|
| 11.84M | | | | 12.89M | | | | 26.84M | | | | 28.81M | | | |
|
Other Non-Current Assets
|
| 2.50M | | | 3.86M | 3.35M | 4.29M | 4.02M | 3.76M | 2.57M | 3.24M | 2.98M | 2.00M | 1.77M | 1.58M | 3.21M | 2.23M |
|
Non-Current Assets
|
| 976.58M | | | 936.55M | 918.24M | 1,855.20M | 1,873.58M | 1,857.61M | 1,349.65M | 1,825.03M | 1,682.49M | 1,253.51M | 1,212.89M | 1,209.44M | 1,725.83M | 1,440.60M |
|
Assets
|
| 1,034.04M | | | 1,016.32M | 984.99M | 1,924.42M | 1,922.76M | 1,905.78M | 1,391.55M | 1,903.56M | 1,740.85M | 1,299.87M | 1,267.04M | 1,250.31M | 1,848.48M | 1,486.55M |
|
Accounts Payables
|
| 3.87M | | | | 11.32M | | | | 15.67M | | | | 23.09M | | | |
|
Payables
|
| 3.87M | | | | | | | | | | | | 23.09M | | | |
|
Accumulated Expenses
|
| 3.22M | | | | 9.36M | | | | 13.63M | | | | 14.79M | | | |
|
Other Accumulated Expenses
|
| 1.04M | | | 2.94M | 3.40M | 16.25M | 11.81M | 12.41M | 10.82M | 15.42M | 15.78M | 10.99M | 10.85M | 10.76M | 15.44M | 11.22M |
|
Current Leases
|
| 0.21M | | | 0.21M | 0.20M | 2.03M | 1.91M | 1.79M | 1.29M | 1.63M | 1.53M | 1.07M | 0.98M | 0.89M | 1.24M | 0.82M |
|
Current Taxes
|
| 0.26M | | | | 0.73M | 1.50M | 2.97M | 3.77M | 0.92M | 2.87M | 3.21M | 2.55M | 2.66M | 3.32M | 3.21M | 4.43M |
|
Total Current Liabilities
|
| 3.55M | | | 4.79M | 9.27M | 11.20M | 10.61M | 12.53M | 12.72M | 17.83M | 10.06M | 14.57M | 19.42M | 17.60M | 29.06M | 27.42M |
|
Non-Current Debt
|
| | | | | | 80.00M | 65.00M | 65.00M | 57.00M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 2.43M | | | | 1.49M | | | | -5.71M | | | | -5.51M | | | |
|
Operating Leases
|
| 1.13M | | | | 1.64M | | | | 1.76M | | | | 1.37M | | | |
|
Other Non-Current Liabilities
|
| 0.81M | | | 1.67M | 4.40M | 3.72M | 3.38M | 3.65M | 2.95M | 4.93M | 7.21M | 5.10M | 2.02M | 1.52M | 4.92M | 4.24M |
|
Total Non-Current Liabilities
|
| 3.42M | | | 5.52M | 4.40M | 87.27M | 71.19M | 71.54M | 48.78M | 70.72M | 29.91M | 32.10M | 5.11M | 4.95M | 11.52M | 19.84M |
|
Total Liabilities
|
| 6.97M | | | 10.30M | 13.67M | 98.47M | 163.94M | 84.08M | 61.50M | 88.55M | -9.52M | 46.67M | 24.52M | 22.56M | 108.64M | 47.26M |
|
Total Debt
|
| | | | | | 80.00M | 65.00M | 65.00M | | | | | | | | |
|
Common Equity
|
| 994.06M | | | 959.70M | 971.33M | 1,740.57M | 1,758.82M | 1,756.93M | 1,284.83M | 1,815.01M | 1,750.37M | 1,253.20M | 1,242.51M | 1,227.75M | 1,739.84M | 1,439.29M |
|
Shareholder's Equity
|
| 1,027.07M | | | 1,006.02M | 1,318.48M | 1,825.95M | 1,840.97M | 1,821.70M | 1,810.74M | | 1,700.88M | | 1,735.72M | | 1,807.90M | |
|
Liabilities and Shareholders Equity
|
| 1,034.04M | | | 1,016.32M | 984.99M | 1,924.42M | 1,922.76M | 1,905.78M | 1,391.55M | 1,903.56M | 1,740.85M | 1,299.87M | 1,267.04M | 1,250.31M | 1,848.48M | 1,486.55M |
|
Retained Earnings
|
| 31.97M | | | 43.38M | 46.91M | 69.13M | 70.33M | 52.36M | 34.40M | 52.98M | | -37.70M | -17.02M | 4.78M | 51.27M | 73.18M |