|
Assets
|
128.98M | 33.10M | 59.76M | 50.70M | 42.29M | 46.80M | 56.40M | 57.30M | 54.68M | 55.93M | 58.16M | 70.17M | 112.63M | 142.51M | 158.25M | 215.21M |
|
Cash & Equivalents
|
2.58M | 2.97M | 0.56M | 3.46M | 1.49M | 0.56M | 3.82M | 1.68M | 1.07M | 4.58M | 11.22M | 8.23M | 7.43M | 16.43M | 12.93M | 12.24M |
|
Cash & Current Investments
|
2.58M | 2.97M | 0.56M | 3.46M | 1.49M | 0.56M | 3.82M | 1.68M | 1.07M | 4.58M | 11.22M | 8.23M | 7.43M | 16.43M | 12.93M | 12.24M |
|
Receivables - Net
|
| -254.15M | -177.87M | -158.55M | -116.93M | -137.79M | 148.21M | 150.13M | 164.39M | 178.78M | 89.37M | 21.09M | 38.53M | 51.22M | 56.80M | 76.57M |
|
Receivables - Other
|
20.30M | 12.62M | 10.86M | 9.03M | 9.33M | 6.75M | 5.95M | 5.35M | 5.40M | 6.70M | 6.55M | 8.73M | 16.11M | 15.96M | 24.60M | 34.46M |
|
Receivables
|
| -241.53M | -167.01M | -149.52M | -107.61M | -131.05M | 154.17M | 155.49M | 169.79M | 185.48M | 95.92M | 29.82M | 54.63M | 67.18M | 81.40M | 111.03M |
|
Current Deferred Tax Assets
|
0.26M | 3.19M | 1.25M | 1.81M | 3.33M | 1.13M | 1.40M | | | | | | | | | |
|
Prepaid Assets
|
1.95M | 1.91M | 2.01M | 2.19M | 1.82M | 2.37M | 2.49M | 4.04M | 4.12M | 2.73M | 3.34M | 3.54M | 3.95M | 3.52M | 4.09M | 5.03M |
|
Current Assets
|
65.00M | 50.36M | 40.70M | 40.94M | 34.38M | 38.25M | 42.11M | 37.97M | 37.87M | 39.11M | 41.77M | 42.98M | 70.39M | 95.18M | 110.43M | 144.92M |
|
Property, Plant & Equipment (Net)
|
27.06M | 23.76M | 19.05M | 9.76M | 7.91M | 8.42M | 12.75M | 19.19M | 16.82M | 16.82M | 16.39M | 22.95M | 32.66M | 36.53M | 38.14M | 53.47M |
|
Long-Term Investments
|
| | | | | | | | | 30.53M | 34.09M | | | | | |
|
Goodwill
|
36.91M | 36.91M | | | | | | | | | | 1.81M | 4.09M | 4.09M | 4.09M | 9.87M |
|
Intangibles
|
| | | | | | | | | | | 2.43M | 3.87M | 3.38M | 3.07M | 7.46M |
|
Goodwill & Intangibles
|
36.91M | 36.91M | | | | | | | | | | 4.24M | 7.96M | 7.47M | 7.15M | 17.33M |
|
Long-Term Deferred Tax
|
| | | | | | 1.40M | 1.39M | | 0.22M | 0.14M | | | | | |
|
Other Non-Current Assets
|
| | 7.81M | 2.27M | 1.23M | 1.74M | 0.01M | 0.01M | 0.01M | | | | | | | |
|
Non-Current Assets
|
63.97M | -17.26M | 19.05M | 9.76M | 7.91M | 8.56M | 14.29M | 19.33M | 16.82M | 16.82M | 16.39M | 27.19M | 42.23M | 47.33M | 47.82M | 70.28M |
|
Accounts Payables
|
15.07M | 8.60M | 8.17M | 6.37M | 5.44M | 3.67M | 5.01M | 5.52M | 6.20M | 2.92M | 5.22M | 7.29M | 20.31M | 22.03M | 23.67M | 30.73M |
|
Notes Payables
|
| | | | | | | | 6.07M | 4.03M | 0.51M | 15.03M | 23.16M | 19.85M | 10.29M | 10.40M |
|
Payables
|
15.07M | 8.60M | 8.17M | 6.37M | 5.44M | 3.67M | 5.01M | 5.52M | 12.27M | 6.95M | 5.73M | 22.31M | 43.48M | 41.87M | 33.97M | 41.13M |
|
Accumulated Expenses
|
12.17M | 5.20M | 3.18M | 3.42M | 3.49M | 4.30M | 5.93M | 4.30M | 4.30M | 3.51M | 4.24M | 5.60M | 11.27M | 13.10M | 13.86M | 15.92M |
|
Short term Debt
|
13.49M | 13.88M | 18.52M | 10.13M | 2.54M | 4.52M | 6.23M | 9.43M | 6.07M | 4.40M | 4.03M | 18.43M | 23.16M | 19.85M | 10.29M | 11.55M |
|
Current Leases
|
| | | | | | | | | | | | 0.59M | 1.08M | 0.91M | 1.06M |
|
Current Taxes
|
| | | | 0.06M | 0.17M | | | 0.55M | | | | | | 2.20M | |
|
Current Deferred Revenue
|
1.98M | 2.92M | 1.31M | 3.70M | 0.72M | 2.67M | 3.41M | 2.17M | 3.30M | 3.50M | 4.85M | 3.15M | 6.03M | 17.74M | 16.95M | 28.32M |
|
Curent Deferred Tax Liability
|
| | | 0.38M | 0.06M | 0.17M | 1.08M | | 0.55M | | | | | | | |
|
Total Current Liabilities
|
49.53M | 35.43M | 43.44M | 30.66M | 13.40M | 17.81M | 24.56M | 26.02M | 23.60M | 18.31M | 18.85M | 34.46M | 65.42M | 79.90M | 74.25M | 97.98M |
|
Non-Current Debt
|
7.47M | 11.22M | 1.62M | 1.06M | 7.94M | 6.80M | 7.39M | 9.70M | 6.47M | 11.02M | 11.23M | 9.02M | 13.49M | 18.87M | 17.19M | 50.26M |
|
Liabilities from Discontinued Operations
|
| | 2.60M | 1.37M | 0.39M | 0.10M | 0.03M | 0.03M | 0.03M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
7.15M | 7.07M | 7.03M | 4.04M | 2.49M | 1.90M | 1.93M | 1.84M | 1.33M | 1.93M | 2.26M | 2.03M | 4.46M | 6.87M | 6.49M | 6.75M |
|
Operating Leases
|
| | | | | | | | | | | | 1.02M | 2.27M | 1.63M | 0.98M |
|
Total Liabilities
|
68.86M | 8.50M | 53.31M | 35.75M | 23.83M | 26.52M | 33.87M | 36.17M | 31.40M | 31.26M | 32.34M | 45.52M | 84.39M | 107.92M | 99.55M | 155.97M |
|
Total Debt
|
20.97M | 25.10M | 20.14M | 11.19M | 10.47M | 11.32M | 13.62M | 19.14M | 12.54M | 15.43M | 15.26M | 27.45M | 36.66M | 38.72M | 27.48M | 61.80M |
|
Common Equity
|
60.12M | 54.92M | 6.44M | 14.94M | 18.46M | 20.29M | 22.52M | 21.13M | 23.28M | 24.66M | 25.82M | 24.65M | 28.24M | 34.59M | 58.69M | 59.24M |
|
Shareholder's Equity
|
60.12M | 54.92M | 6.44M | 14.94M | 18.46M | 20.29M | 22.52M | 21.13M | 23.28M | 24.66M | 25.82M | 24.65M | 28.24M | 34.59M | 58.69M | 59.24M |
|
Liabilities and Shareholders Equity
|
128.98M | 33.10M | 59.76M | 50.70M | 42.29M | 46.80M | 56.40M | 57.30M | 54.68M | 55.93M | 58.16M | 70.17M | 112.63M | 142.51M | 158.25M | 215.21M |
|
Treasury Shares
|
| | | 0.30M | 0.60M | 0.60M | 0.60M | 0.60M | 0.65M | 0.92M | 1.22M | 1.22M | 1.22M | 1.32M | 1.29M | 1.40M |
|
Retained Earnings
|
4.13M | -1.15M | -49.67M | -46.10M | -42.84M | -41.00M | -38.77M | -40.16M | -37.96M | -36.28M | -34.85M | -36.02M | -32.27M | -25.70M | -1.59M | -3.22M |