|
Cash & Equivalents
|
9.18M | 9.98M | 11.67M | 12.90M | 20.05M | 21.93M | 23.37M | 23.55M | 32.92M | 28.57M | 31.59M |
|
Cash & Current Investments
|
9.18M | 9.98M | 11.67M | 12.90M | 20.05M | 21.93M | 23.37M | 23.55M | 32.92M | 28.57M | 31.59M |
|
Receivables - Net
|
24.81M | 28.33M | 25.97M | 30.82M | 38.84M | 44.71M | 44.75M | 46.23M | 41.91M | 46.27M | 51.90M |
|
Receivables - Other
|
1.55M | 1.61M | 1.70M | | | | | | | | 3.60M |
|
Receivables
|
26.37M | 29.95M | 27.68M | 30.82M | 38.84M | 44.71M | 44.75M | 46.23M | 41.91M | 46.27M | 55.50M |
|
Current Deferred Tax Assets
|
| | 0.59M | 0.48M | | | | | | | |
|
Prepaid Assets
|
3.74M | 5.74M | 5.97M | 4.10M | 4.43M | 4.79M | 4.35M | 5.79M | 3.77M | 4.18M | 11.07M |
|
Current Assets
|
39.28M | 45.67M | 45.32M | 49.66M | 65.96M | 77.08M | 79.21M | 85.39M | 87.64M | 95.17M | 111.27M |
|
Property, Plant & Equipment (Net)
|
13.92M | 13.19M | 13.02M | 14.96M | 19.17M | 20.39M | 20.17M | 22.09M | 21.66M | 22.98M | 24.75M |
|
Long-Term Investments
|
| | | | | | | | | 12.21M | 12.13M |
|
Goodwill
|
79.42M | 92.75M | 100.19M | 143.96M | 226.81M | 271.34M | 293.52M | 317.68M | 345.65M | 434.68M | 494.10M |
|
Intangibles
|
7.31M | 9.60M | 12.15M | 14.48M | 38.06M | 48.95M | 48.83M | 52.59M | 56.28M | 86.38M | 139.49M |
|
Goodwill & Intangibles
|
86.73M | 102.35M | 112.33M | 158.43M | 264.87M | 320.29M | 342.35M | 370.26M | 401.93M | 521.06M | 633.59M |
|
Other Non-Current Assets
|
0.92M | 2.04M | 1.04M | 1.08M | 1.23M | 1.22M | 1.43M | 1.52M | 1.54M | 1.58M | 364.05M |
|
Non-Current Assets
|
101.58M | 117.58M | 126.39M | 174.47M | 285.27M | 341.90M | 363.95M | 545.12M | 506.73M | 654.26M | 746.89M |
|
Assets
|
140.86M | 163.25M | 171.71M | 224.13M | 351.23M | 418.98M | 443.17M | 630.50M | 594.36M | 749.43M | 858.15M |
|
Accounts Payables
|
1.24M | 1.81M | 1.73M | 1.72M | 1.63M | 2.17M | 2.02M | 2.49M | 1.33M | 3.27M | 3.30M |
|
Payables
|
1.24M | 1.81M | 1.73M | 1.72M | 1.63M | 2.17M | 2.02M | 2.49M | 1.33M | 3.27M | 3.30M |
|
Accumulated Expenses
|
12.74M | 14.08M | 14.12M | 20.62M | 21.76M | 33.34M | 38.49M | 30.86M | 59.75M | 45.70M | 37.41M |
|
Other Accumulated Expenses
|
| 2.85M | 2.67M | 4.54M | 4.81M | 6.59M | 6.35M | 4.82M | 2.11M | 6.54M | 3.33M |
|
Short term Debt
|
0.25M | 0.43M | 0.46M | 0.82M | 1.23M | 4.04M | 1.43M | 0.73M | 4.90M | 0.83M | 7.86M |
|
Current Leases
|
| | | | | | | 26.49M | 27.51M | 30.48M | 33.71M |
|
Current Taxes
|
| | | | | 2.83M | | | 9.88M | 2.72M | |
|
Total Current Liabilities
|
14.23M | 16.32M | 16.31M | 23.17M | 24.62M | 39.55M | 41.95M | 60.56M | 93.49M | 83.48M | 85.49M |
|
Non-Current Debt
|
5.50M | 23.50M | 17.40M | 40.00M | 46.00M | 54.00M | 38.00M | 46.00M | 16.00M | 114.00M | 142.92M |
|
Non-Current Deffered Revenue
|
0.97M | 0.94M | 0.89M | 1.00M | 1.57M | 2.12M | 2.16M | | | | |
|
Preferred Stock Liabilities
|
| | | | 69.19M | 0.33M | | | | | |
|
Minority Interest
|
12.43M | 14.53M | 17.34M | 4.10M | | 102.57M | 133.94M | 137.75M | 132.34M | 155.26M | 167.51M |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.12M | 1.33M | 0.50M | 0.24M |
|
Non-Current Deferred Tax Liability
|
| | 1.60M | 3.46M | 15.74M | 10.88M | 9.01M | 10.07M | 7.78M | 14.38M | 21.30M |
|
Operating Leases
|
| | | | | | | 60.26M | 61.98M | 74.19M | 77.93M |
|
Other Non-Current Liabilities
|
3.53M | 0.62M | 2.28M | 4.20M | 0.83M | 0.74M | 0.83M | 0.14M | 4.54M | 7.34M | 13.03M |
|
Total Non-Current Liabilities
|
20.95M | 41.05M | 34.78M | 64.82M | 161.71M | 109.60M | 91.52M | 181.25M | 179.85M | 289.64M | 360.56M |
|
Total Liabilities
|
24.48M | 41.67M | 37.05M | 69.01M | 162.54M | 110.34M | 92.35M | 181.39M | 184.39M | 296.98M | 373.59M |
|
Total Debt
|
5.75M | 23.93M | 17.86M | 40.83M | 47.23M | 58.04M | 39.43M | 46.73M | 20.90M | 114.83M | 150.78M |
|
Common Equity
|
116.38M | 121.58M | 134.66M | 136.23M | 188.69M | 206.07M | 216.88M | 241.70M | 277.63M | 297.18M | 317.05M |
|
Shareholder's Equity
|
116.38M | 121.58M | 134.66M | 136.23M | 188.69M | 206.07M | 216.88M | 241.70M | 277.63M | 297.18M | 317.05M |
|
Liabilities and Shareholders Equity
|
140.86M | 163.25M | 171.71M | 224.13M | 351.23M | 418.98M | 443.17M | 630.50M | 594.36M | 749.43M | 858.15M |
|
Treasury Shares
|
0.09M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | 2.21M | |
|
Retained Earnings
|
89.88M | 102.41M | 111.32M | 119.21M | 150.34M | 162.41M | 167.40M | 184.35M | 212.01M | 224.40M | 232.95M |