|
Cash & Equivalents
|
44.92M | 43.03M | 55.24M | 40.01M | 39.35M | 26.78M | 34.05M | 22.99M | 12.07M | 6.47M | 5.38M | 4.54M | 1.54M | 3.01M | 4.21M | 3.70M |
|
Cash & Current Investments
|
44.92M | 43.03M | 55.24M | 40.01M | 39.35M | 26.78M | 34.05M | 22.99M | 12.07M | 6.47M | 5.38M | 4.54M | 1.54M | 3.01M | 4.21M | 3.70M |
|
Receivables - Net
|
11.34M | 16.92M | 20.68M | 29.03M | 37.76M | 49.05M | 46.38M | 43.15M | 38.77M | 22.85M | 21.16M | 16.13M | 18.39M | 20.49M | 22.23M | 22.12M |
|
Receivables
|
11.34M | 16.92M | 20.68M | 29.03M | 37.76M | 49.05M | 46.38M | 43.15M | 38.77M | 22.85M | 21.16M | 16.13M | 18.39M | 20.49M | 22.23M | 22.12M |
|
Current Deferred Tax Assets
|
| 1.69M | 0.51M | 1.61M | 1.40M | 3.37M | | | | | | | | | | |
|
Prepaid Assets
|
| 1.66M | 2.19M | 3.08M | 3.74M | 4.76M | 3.07M | 3.31M | 5.09M | 7.33M | 4.18M | 4.10M | 4.18M | 4.29M | 4.24M | 3.59M |
|
Current Assets
|
| 68.49M | 83.60M | 75.94M | 84.65M | 84.56M | 88.68M | 70.18M | 58.54M | 38.85M | 33.07M | 33.48M | 24.46M | 27.79M | 30.89M | 29.65M |
|
Property, Plant & Equipment (Net)
|
| 5.67M | 8.73M | 11.16M | 18.61M | 16.07M | 15.26M | 16.61M | 16.15M | 15.89M | 20.35M | 23.03M | 20.58M | 21.25M | 25.27M | 20.39M |
|
Long-Term Investments
|
| 2.17M | 4.98M | 2.20M | | | | | | | | | 3.77M | 5.65M | 1.92M | 1.83M |
|
Goodwill
|
84.78M | 176.41M | 193.48M | 24.21M | 230.19M | 239.26M | 198.60M | 171.75M | 170.79M | 153.97M | 156.06M | 128.10M | 128.10M | 128.10M | 128.10M | 128.10M |
|
Intangibles
|
| | | 62.76M | 84.91M | 81.34M | 65.29M | 49.12M | 45.74M | 39.00M | 39.00M | 23.80M | 23.80M | 23.80M | 23.80M | 23.80M |
|
Goodwill & Intangibles
|
84.78M | 176.41M | 193.48M | 86.97M | 315.10M | 320.60M | 263.89M | 220.87M | 216.53M | 192.97M | 195.06M | 151.90M | 151.90M | 151.90M | 151.90M | 151.90M |
|
Long-Term Deferred Tax
|
| | | 7.36M | 7.48M | 8.77M | 8.30M | 11.54M | 6.21M | 5.21M | 0.01M | 0.02M | | | | |
|
Other Non-Current Assets
|
| 1.42M | 0.96M | 0.25M | 1.20M | 1.32M | 0.79M | 2.14M | 4.03M | 2.59M | 2.60M | 14.20M | 1.85M | 3.85M | 4.10M | 3.62M |
|
Non-Current Assets
|
| 250.24M | 242.78M | 278.29M | 335.99M | 338.07M | 280.25M | 239.92M | 237.18M | 219.53M | 245.25M | 207.50M | 197.12M | 198.91M | 194.31M | 191.72M |
|
Assets
|
262.56M | 318.72M | 326.38M | 354.23M | 420.64M | 422.64M | 368.94M | 310.10M | 295.72M | 258.38M | 278.32M | 240.99M | 221.58M | 226.70M | 225.20M | 221.37M |
|
Accounts Payables
|
9.93M | 13.80M | 14.60M | 16.55M | 27.47M | 25.71M | 23.88M | 20.22M | 22.20M | 25.03M | 18.91M | 15.31M | 15.86M | 23.82M | 17.41M | 16.15M |
|
Payables
|
9.93M | 13.80M | 14.60M | 16.55M | 27.47M | 25.71M | 23.88M | 20.22M | 22.20M | 25.03M | 18.91M | 15.31M | 15.86M | 23.82M | 17.41M | 16.15M |
|
Other Accumulated Expenses
|
2.34M | -2.92M | | | | | | | | | | | | | | |
|
Short term Debt
|
| 4.00M | 4.00M | | 2.50M | 3.88M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 3.64M | 2.08M | 2.39M | 0.10M | 2.01M | 1.62M |
|
Current Taxes
|
| 0.73M | 2.93M | 3.82M | 0.40M | 1.21M | 4.01M | 3.47M | 1.13M | 1.17M | 0.98M | | | 0.03M | | |
|
Current Deferred Revenue
|
| 49.22M | 60.89M | 2.64M | 5.46M | 86.44M | 83.32M | 84.61M | 83.65M | 54.72M | 50.57M | 35.55M | 45.22M | 50.12M | 49.46M | 44.93M |
|
Curent Deferred Tax Liability
|
| | | | 0.12M | 0.00M | | | | | | | | | | |
|
Total Current Liabilities
|
| 77.90M | 83.97M | 94.70M | 113.64M | 119.75M | 113.54M | 108.30M | 106.97M | 80.92M | 74.10M | 65.39M | 63.46M | 74.08M | 68.88M | 62.71M |
|
Non-Current Debt
|
| 37.00M | 11.00M | 46.00M | 116.50M | 108.00M | 99.44M | 84.76M | 41.45M | 17.29M | 9.44M | 19.58M | 22.73M | 30.00M | 38.00M | 32.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 1.36M | 1.06M | 1.03M | 0.93M | 0.74M | 0.51M | 0.52M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 12.46M | | | | |
|
Non-Current Deferred Tax Liability
|
| 18.81M | 17.17M | 14.41M | 13.64M | 12.19M | 10.85M | 7.90M | 8.24M | 10.44M | 16.25M | 13.54M | 13.79M | 11.74M | 9.11M | 1.37M |
|
Operating Leases
|
4.21M | | | | | | | | | | 20.31M | 11.45M | 9.37M | 8.53M | 8.55M | 10.62M |
|
Other Non-Current Liabilities
|
| 1.16M | 3.51M | 2.19M | 2.39M | 3.40M | 3.40M | 2.50M | 2.90M | 1.70M | 1.80M | 0.90M | 1.01M | 0.93M | 1.03M | 1.06M |
|
Total Non-Current Liabilities
|
| 139.33M | 113.65M | 161.40M | 250.44M | 242.76M | 226.92M | 203.71M | 160.18M | 1.00M | 115.33M | 112.52M | 104.20M | 119.53M | 116.63M | 105.99M |
|
Total Liabilities
|
| 140.50M | 117.16M | 163.59M | 252.83M | 246.16M | 230.32M | 206.21M | 163.08M | 113.03M | 117.13M | 113.42M | 105.22M | 120.47M | 117.66M | 107.05M |
|
Total Debt
|
| 41.00M | 15.00M | 46.00M | 119.00M | 111.88M | 99.44M | 84.76M | 41.45M | 17.29M | 9.44M | 19.58M | 22.73M | 30.00M | 38.00M | 32.00M |
|
Common Equity
|
148.62M | 178.23M | 209.22M | 190.64M | 167.81M | 177.80M | 138.61M | 103.88M | 132.64M | 145.35M | 161.19M | 127.57M | 116.36M | 106.24M | 107.54M | 114.33M |
|
Shareholder's Equity
|
148.62M | 178.23M | 209.22M | 190.64M | 167.81M | 177.80M | 138.61M | 103.88M | 132.64M | 145.35M | 161.19M | 127.57M | 116.36M | 106.24M | 107.54M | 114.33M |
|
Liabilities and Shareholders Equity
|
262.56M | 318.72M | 326.38M | 354.23M | 420.64M | 422.64M | 368.94M | 310.10M | 295.72M | 258.38M | 278.32M | 240.99M | 221.58M | 226.70M | 225.20M | 221.37M |
|
Treasury Shares
|
8.09 | 6.59 | 0.55M | 1.31M | 1.56M | 1.79M | 2.12M | 2.23M | 2.39M | 34.13M | 15.59M | 20.01M | 24.83M | | 31.89M | 32.66M |
|
Retained Earnings
|
-10.01M | -12.04M | -12.05M | -9.29M | -6.11M | -13.91M | -20.47M | -32.28M | -27.33M | -31.24M | 83.99M | -28.52M | 24.23M | 28.41M | 32.23M | 32.48M |