|
Cash & Equivalents
|
| 68.90M | 12.63M | 32.56M | 50.14M |
|
Short-term Investments
|
| 101.02M | | | |
|
Cash & Current Investments
|
| 169.92M | 12.63M | 32.56M | 50.14M |
|
Receivables - Net
|
| 28.61M | 30.09M | 21.95M | 38.95M |
|
Receivables - Other
|
| 101.00M | 1.31M | 9.10M | 0.90M |
|
Receivables
|
| 129.60M | 31.40M | 31.05M | 39.85M |
|
Prepaid Assets
|
| 7.03M | 10.30M | 4.45M | 3.77M |
|
Current Assets
|
| 206.18M | 54.34M | 63.78M | 93.76M |
|
Property, Plant & Equipment (Net)
|
| 1.08M | 1.43M | 1.00M | 1.57M |
|
Goodwill
|
| 91.64M | 48.68M | 48.68M | 119.08M |
|
Intangibles
|
| 83.65M | 85.69M | 82.04M | 119.12M |
|
Goodwill & Intangibles
|
| 175.28M | 134.37M | 130.72M | 238.20M |
|
Long-Term Deferred Tax
|
| | 0.05M | | |
|
Other Non-Current Assets
|
| 0.78M | 0.48M | 0.37M | 0.99M |
|
Non-Current Assets
|
| 177.14M | 140.97M | 136.13M | 250.02M |
|
Assets
|
| 383.32M | 195.31M | 199.91M | 343.78M |
|
Accounts Payables
|
| 5.47M | 15.42M | 11.04M | 8.46M |
|
Payables
|
| 5.47M | 15.42M | 11.04M | 8.46M |
|
Accumulated Expenses
|
| 10.73M | 13.37M | 16.23M | 19.50M |
|
Other Accumulated Expenses
|
| 0.54M | 2.08M | 0.60M | 0.07M |
|
Short term Debt
|
| 44.83M | 2.06M | 38.35M | 170.51M |
|
Current Leases
|
| | 0.81M | 0.78M | 1.07M |
|
Current Deferred Revenue
|
| 4.21M | 2.02M | 0.88M | 2.54M |
|
Total Current Liabilities
|
| 70.02M | 35.76M | 69.11M | 202.97M |
|
Non-Current Debt
|
| 190.36M | 192.32M | 156.16M | 135.40M |
|
Non-Current Deferred Tax Liability
|
| 1.88M | 2.77M | 11.98M | 19.59M |
|
Operating Leases
|
| | 5.09M | 4.31M | 9.12M |
|
Other Non-Current Liabilities
|
| 44.83M | 0.01M | 0.49M | 115.83M |
|
Total Non-Current Liabilities
|
| 216.13M | 233.17M | 229.42M | 231.66M |
|
Total Liabilities
|
| 260.95M | 233.18M | 229.91M | 347.49M |
|
Total Debt
|
| 235.19M | 194.38M | 194.51M | 305.92M |
|
Common Equity
|
| 122.37M | 9.76M | -30.00M | -3.71M |
|
Shareholder's Equity
|
| 122.37M | 9.76M | -30.00M | -3.71M |
|
Liabilities and Shareholders Equity
|
| 383.32M | 195.31M | 199.91M | 343.78M |
|
Treasury Shares
|
90.00 | 3.76M | 9.95M | 9.95M | 9.95M |
|
Retained Earnings
|
| -131.39M | -47.60M | -276.09M | -571.64M |