|
Cash & Equivalents
|
20.20M | 31.96M | 25.20M | 35.60M | 43.72M | 56.62M |
|
Short-term Investments
|
| 20.26M | 148.34M | 18.46M | 30.56M | 47.91M |
|
Cash & Current Investments
|
20.20M | 52.22M | 173.54M | 54.05M | 74.27M | 104.53M |
|
Receivables - Net
|
| 62.71M | 63.24M | 97.35M | 50.33M | 58.78M |
|
Receivables - Other
|
| 0.01M | 0.11M | 0.19M | -0.12M | 688.29 |
|
Receivables
|
| 62.72M | 63.35M | 97.54M | 50.22M | 58.78M |
|
Current Assets
|
-32.34M | 85.30M | 269.44M | 205.32M | 188.41M | 191.76M |
|
Property, Plant & Equipment (Net)
|
14.89M | 15.09M | 20.16M | 10.59M | 7.97M | 5.90M |
|
Goodwill
|
| 2.86M | 115.04M | 279.05M | 281.35M | |
|
Intangibles
|
9.07M | 7.41M | 143.23M | 336.55M | 344.92M | 309.28M |
|
Goodwill & Intangibles
|
9.07M | 10.27M | 258.27M | 615.59M | 626.27M | 309.28M |
|
Long-Term Deferred Tax
|
| 2.97M | 5.94M | 2.98M | 3.78M | 1.43M |
|
Other Non-Current Assets
|
| 0.49M | 0.55M | 6.05M | 6.00M | 1.60M |
|
Non-Current Assets
|
32.34M | 29.55M | 163.32M | 370.21M | 372.78M | 334.66M |
|
Assets
|
| 114.85M | 438.69M | 575.53M | 561.19M | 526.42M |
|
Accounts Payables
|
| 3.01M | 6.23M | 6.40M | 4.48M | 4.80M |
|
Dividends payables
|
| 6.02M | -1.17M | | | |
|
Payables
|
| 9.03M | 5.07M | 6.40M | 4.48M | 4.80M |
|
Accumulated Expenses
|
22.34M | 27.83M | 43.49M | 50.48M | -12.43M | 44.55M |
|
Other Accumulated Expenses
|
| 0.64M | 0.32M | 7.43M | 5.47M | 6.68M |
|
Short term Debt
|
| 14.80M | 30.53M | 45.24M | 23.28M | 46.23M |
|
Current Leases
|
| 2.86M | 3.94M | 4.13M | 3.69M | 3.87M |
|
Current Taxes
|
| 1.19M | 2.48M | 3.50M | 3.69M | 5.88M |
|
Current Deferred Revenue
|
| 1.96M | 2.55M | 6.16M | 9.93M | 6.77M |
|
Total Current Liabilities
|
| 61.05M | 101.95M | 139.88M | 94.04M | 124.98M |
|
Non-Current Debt
|
| 2.72M | 115.94M | 144.46M | 126.98M | 92.51M |
|
Non-Current Deferred Tax Liability
|
| | | 4.01M | 14.14M | 16.28M |
|
Operating Leases
|
| 11.91M | 11.27M | 12.04M | 9.28M | 9.49M |
|
Other Non-Current Liabilities
|
| 0.19M | 0.31M | 0.68M | 1.61M | 2.43M |
|
Total Non-Current Liabilities
|
| 14.85M | 134.46M | 184.97M | 175.65M | 121.31M |
|
Total Liabilities
|
| 114.85M | 438.69M | 324.85M | 269.69M | 526.42M |
|
Total Debt
|
| 17.52M | 146.47M | 189.69M | 150.26M | 138.74M |
|
Common Equity
|
27.88M | 38.96M | 202.28M | 250.68M | 291.50M | 280.12M |
|
Shareholder's Equity
|
27.88M | 38.96M | 202.28M | 250.68M | 291.50M | 280.12M |
|
Liabilities and Shareholders Equity
|
| 114.85M | 438.69M | 575.53M | 561.19M | 526.42M |
|
Treasury Shares
|
| | | | -8.77M | |
|
Retained Earnings
|
| 2.63M | 6.92M | 42.05M | 68.41M | 97.91M |