|
Cash & Equivalents
|
40.95M | 50.73M | 113.57M | 116.18M | 103.86M | 103.86M | 110.78M | 114.81M | 121.11M | 107.79M | 117.07M | 120.80M | 131.73M | 141.65M | 154.70M | 418.54M | 366.16M | 364.40M | 365.31M | 385.18M |
|
Cash & Current Investments
|
40.95M | 50.73M | 113.57M | 116.18M | 103.86M | 103.86M | 110.78M | 114.81M | 121.11M | 107.79M | 117.07M | 120.80M | 131.73M | 141.65M | 154.70M | 418.54M | 366.16M | 364.40M | 365.31M | 385.18M |
|
Receivables - Net
|
| 79.37M | 72.04M | 72.78M | 83.58M | 75.56M | 89.54M | 91.41M | 106.32M | 109.41M | 122.02M | 140.41M | 170.13M | 160.59M | 182.80M | 203.71M | 235.23M | 223.76M | 251.01M | 272.26M |
|
Receivables - Other
|
| 1.71M | 2.89M | 2.51M | 2.29M | 2.44M | 3.86M | 3.25M | 2.33M | 5.17M | 4.88M | 8.02M | 5.35M | 7.77M | 7.99M | 12.00M | 11.10M | 13.98M | 14.35M | 17.02M |
|
Receivables
|
| 81.08M | 74.94M | 75.29M | 85.86M | 78.00M | 93.40M | 94.66M | 108.65M | 114.58M | 126.90M | 148.43M | 175.48M | 168.36M | 190.79M | 215.71M | 246.33M | 237.74M | 265.36M | 289.28M |
|
Prepaid Assets
|
| 7.37M | 6.12M | 5.82M | 6.97M | 6.77M | 6.48M | 7.60M | 7.15M | 6.61M | 5.39M | 6.49M | 6.27M | 7.39M | 8.60M | 9.70M | 13.35M | 11.09M | 11.35M | 28.49M |
|
Current Assets
|
| 141.37M | 194.40M | 197.84M | 196.06M | 188.02M | 208.71M | 215.72M | 236.45M | 226.04M | 246.54M | 269.53M | 309.75M | 310.92M | 347.57M | 633.64M | 616.54M | 601.78M | 630.20M | 689.06M |
|
Property, Plant & Equipment (Net)
|
| 6.12M | 5.74M | 5.87M | 5.63M | 5.33M | 5.54M | 6.24M | 5.98M | 5.99M | 6.67M | 7.46M | 7.45M | 8.12M | 7.53M | 7.38M | 8.86M | 8.95M | 10.80M | 12.46M |
|
Goodwill
|
| 76.43M | 81.92M | 81.92M | 114.51M | 133.05M | 133.03M | 133.01M | 133.07M | 141.02M | 140.90M | 140.89M | 140.91M | 140.90M | 140.90M | 326.00M | 325.99M | 326.00M | 317.67M | 317.38M |
|
Intangibles
|
| 32.89M | 38.62M | 38.48M | 40.96M | 50.09M | 47.81M | 45.60M | 32.12M | 50.83M | 52.03M | 50.10M | 48.78M | 46.50M | 44.84M | 43.03M | 115.18M | 105.04M | 95.18M | 85.55M |
|
Goodwill & Intangibles
|
| 109.32M | 120.54M | 120.39M | 155.47M | 183.14M | 180.84M | 178.61M | 165.19M | 191.84M | 192.93M | 190.99M | 189.69M | 187.40M | 185.74M | 369.03M | 441.17M | 431.04M | 412.85M | 402.93M |
|
Long-Term Deferred Tax
|
| 0.37M | 0.20M | 0.20M | 0.96M | 1.01M | 1.23M | 1.25M | 0.74M | 0.76M | 0.77M | 0.83M | 0.73M | 0.75M | 0.79M | 0.84M | 0.62M | 0.83M | 0.96M | 1.15M |
|
Other Non-Current Assets
|
| 0.52M | 0.91M | 1.06M | 1.11M | 1.54M | 2.47M | 2.06M | 1.80M | 2.92M | 3.35M | 3.40M | 4.37M | 4.78M | 5.53M | 5.90M | 6.43M | 6.41M | 5.27M | 4.67M |
|
Non-Current Assets
|
| 144.92M | 160.12M | 156.45M | 201.21M | 228.30M | 227.11M | 225.02M | 230.05M | 243.81M | 244.66M | 241.81M | 240.96M | 239.38M | 236.29M | 235.44M | 494.83M | 485.78M | 469.89M | 461.71M |
|
Assets
|
| 286.29M | 354.51M | 354.30M | 397.26M | 416.32M | 435.82M | 440.74M | 466.50M | 469.85M | 491.21M | 511.35M | 550.71M | 550.29M | 583.86M | 869.08M | 1,111.37M | 1,087.57M | 1,100.09M | 1,150.77M |
|
Accounts Payables
|
| 40.98M | 30.87M | 27.91M | 21.71M | 17.27M | 38.07M | 28.40M | 33.67M | 38.48M | 55.92M | 59.17M | 63.57M | 53.36M | 46.53M | 58.49M | 43.66M | 32.53M | 48.03M | 29.07M |
|
Payables
|
| 40.98M | 30.87M | 27.91M | 21.71M | 17.27M | 38.07M | 28.40M | 33.67M | 38.48M | 55.92M | 59.17M | 63.57M | 53.36M | 46.53M | 58.49M | 43.66M | 32.53M | 48.03M | 29.07M |
|
Accumulated Expenses
|
| 44.62M | 48.87M | 50.62M | 63.98M | 62.35M | 53.21M | 63.52M | 72.36M | 65.57M | 64.46M | 73.14M | 85.45M | 83.53M | 108.17M | 107.66M | 121.40M | 115.32M | 115.95M | 156.57M |
|
Other Accumulated Expenses
|
| 8.31M | 7.36M | 5.04M | 5.16M | 6.47M | 6.87M | 8.26M | 5.71M | 6.37M | 4.36M | 6.09M | 6.82M | 7.56M | 6.15M | 8.20M | 11.20M | 13.10M | 12.16M | 14.20M |
|
Current Deferred Revenue
|
| 4.05M | 3.61M | 2.74M | 6.87M | 5.70M | 5.86M | 6.10M | 2.23M | 3.71M | 3.38M | 2.33M | 3.30M | 4.46M | 3.68M | 3.59M | 10.35M | 6.02M | 3.86M | 4.03M |
|
Total Current Liabilities
|
| 103.98M | 96.98M | 102.46M | 105.76M | 109.21M | 124.55M | 123.50M | 128.71M | 130.04M | 147.29M | 162.54M | 176.38M | 164.43M | 175.95M | 190.91M | 199.34M | 180.78M | 193.83M | 228.81M |
|
Non-Current Debt
|
| 189.69M | 183.44M | 183.53M | 183.61M | 183.70M | 183.78M | 183.87M | 183.95M | 183.84M | 183.94M | 184.04M | 184.15M | 184.25M | 184.35M | 196.09M | 196.29M | 196.49M | 196.69M | 196.88M |
|
Minority Interest
|
| 154.21M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 2.39M | 2.58M | 3.79M | 2.49M | 2.37M | 40.03M | 39.25M | 7.88M | 7.46M | 7.04M | 6.50M | 6.60M | 6.91M | 6.52M | 7.21M | 9.81M | 10.05M | 10.99M | 10.15M |
|
Total Non-Current Liabilities
|
| 267.32M | 204.47M | 196.05M | 201.02M | 202.76M | 204.36M | 208.12M | 209.76M | 209.88M | 206.57M | 199.03M | 193.81M | 194.26M | 190.87M | 203.30M | 235.24M | 230.19M | 233.01M | 232.75M |
|
Total Liabilities
|
| 371.30M | 301.45M | 298.51M | 306.78M | 311.97M | 328.91M | 331.62M | 338.47M | 339.93M | 353.86M | 361.57M | 370.19M | 358.69M | 366.82M | 394.21M | 434.57M | 410.97M | 426.84M | 461.56M |
|
Total Debt
|
| 189.69M | 183.44M | 183.53M | 183.61M | 183.70M | 183.78M | 183.87M | 183.95M | 183.84M | 183.94M | 184.04M | 184.15M | 184.25M | 184.35M | 196.09M | 196.29M | 196.49M | 196.69M | 196.88M |
|
Common Equity
|
-230.78M | -239.22M | 53.06M | 55.78M | 90.49M | 104.34M | 106.91M | 109.11M | 128.03M | 129.93M | 137.35M | 149.78M | 180.52M | 191.60M | 217.05M | 474.87M | 676.80M | 676.60M | 673.26M | 689.21M |
|
Shareholder's Equity
|
-230.78M | -239.22M | 53.06M | 55.78M | 90.49M | 104.34M | 106.91M | 109.11M | 128.03M | 129.93M | 137.35M | 149.78M | 180.52M | 191.60M | 217.05M | 474.87M | 676.80M | 676.60M | 673.26M | 689.21M |
|
Liabilities and Shareholders Equity
|
| 286.29M | 354.51M | 354.30M | 397.26M | 416.32M | 435.82M | 440.74M | 466.50M | 469.85M | 491.21M | 511.35M | 550.71M | 550.29M | 583.86M | 869.08M | 1,111.37M | 1,087.57M | 1,100.09M | 1,150.77M |
|
Treasury Shares
|
| 85.90M | 4.14M | 64.36M | 65.21M | 47.96M | 47.62M | 46.28M | 60.11M | 38.52M | 40.98M | 40.28M | 37.64M | 33.18M | 27.42M | 24.05M | 32.03M | 15.59M | 12.30M | 21.19M |
|
Retained Earnings
|
| -242.25M | -361.55M | -430.68M | -491.82M | -563.85M | -649.86M | -719.30M | -771.06M | -828.01M | -880.17M | -923.26M | -958.54M | -998.10M | -1026.17M | -1043.54M | -1028.31M | -1049.91M | -1062.72M | -1066.36M |