|
Cash & Equivalents
|
43.19M | 62.51M | 146.60M | 138.97M | 55.63M | 2.20M | 29.71M | 54.84M | 23.30M | 44.11M | 53.99M | 29.56M | 13.50M | 73.25M | 84.58M |
|
Short-term Investments
|
| 123.39M | | 91.53M | 6.52M | 120.64M | 114.51M | 111.49M | 131.99M | 180.46M | 193.15M | 204.74M | 147.57M | 77.61M | 59.63M |
|
Cash & Current Investments
|
43.19M | 185.90M | 146.60M | 230.50M | 62.15M | 122.83M | 144.22M | 166.33M | 155.29M | 224.56M | 247.14M | 234.30M | 161.07M | 150.86M | 144.22M |
|
Receivables - Net
|
11.59M | 33.13M | 48.52M | 61.49M | 84.29M | 88.59M | 72.75M | 79.23M | 81.40M | 100.13M | 114.11M | 125.03M | 104.13M | 52.37M | 53.21M |
|
Receivables - Other
|
2.48M | 10.13M | 10.21M | 20.58M | 28.71M | 19.54M | 22.90M | 28.30M | 13.19M | 8.04M | 4.92M | 8.93M | 6.50M | 7.98M | 10.64M |
|
Receivables
|
14.07M | 43.26M | 58.73M | 82.07M | 113.00M | 108.13M | 95.65M | 107.52M | 94.59M | 108.17M | 119.03M | 133.96M | 110.63M | 60.35M | 63.84M |
|
Current Deferred Tax Assets
|
0.09M | 1.88M | 2.80M | 3.75M | 4.00M | 5.64M | 7.82M | | | | | | | | |
|
Prepaid Assets
|
2.92M | 7.29M | 6.81M | 4.59M | 6.96M | 9.18M | 9.39M | 8.68M | 12.87M | 8.14M | 6.47M | 7.72M | 4.54M | 4.74M | 3.55M |
|
Current Assets
|
60.27M | 237.01M | 248.99M | 319.17M | 336.12M | 302.64M | 303.15M | 339.05M | 292.23M | 362.75M | 365.15M | 324.86M | 233.63M | 205.36M | 205.25M |
|
Property, Plant & Equipment (Net)
|
3.63M | 6.45M | 16.41M | 15.64M | 14.61M | 12.62M | 10.57M | 9.74M | 13.83M | 13.81M | 9.45M | 4.54M | 1.84M | 1.01M | 0.62M |
|
Long-Term Investments
|
| | | | 12.56M | 80.56M | 137.69M | 180.82M | 283.40M | 285.82M | 14.31M | 17.38M | 16.08M | 14.06M | 11.89M |
|
Goodwill
|
| | | | | | | | 48.93M | 3.23M | | | | | |
|
Intangibles
|
0.36M | 0.85M | 1.52M | 1.30M | 2.43M | 1.94M | 1.39M | 1.01M | 14.09M | 1.93M | 1.87M | 3.52M | 4.10M | 2.78M | 1.91M |
|
Goodwill & Intangibles
|
0.36M | 0.85M | 1.52M | 1.30M | 2.43M | 1.94M | 1.39M | 1.01M | 63.02M | 5.17M | 1.87M | 3.52M | 4.10M | 2.78M | 1.91M |
|
Long-Term Deferred Tax
|
| | | | | | 7.96M | 9.14M | 8.70M | 10.45M | 13.11M | 14.42M | 12.52M | 9.75M | 8.81M |
|
Other Non-Current Assets
|
0.37M | 1.91M | 2.10M | 2.08M | 2.17M | 2.78M | 51.97M | 50.89M | 39.00M | 9.40M | 4.68M | 2.44M | 1.27M | 1.83M | 1.90M |
|
Non-Current Assets
|
7.00M | 9.22M | 20.02M | 19.03M | 43.00M | 99.73M | 161.24M | 204.92M | 377.50M | 392.88M | 53.21M | 51.43M | 51.91M | 38.90M | 33.07M |
|
Assets
|
67.27M | 246.23M | 269.02M | 338.19M | 379.12M | 402.37M | 464.40M | 543.98M | 669.74M | 755.63M | 418.36M | 376.30M | 285.54M | 244.27M | 238.33M |
|
Accounts Payables
|
8.14M | 19.03M | 24.74M | 35.95M | 44.25M | 45.32M | 38.24M | 39.70M | 38.29M | 35.33M | 33.38M | 33.97M | 24.88M | 16.96M | 20.14M |
|
Notes Payables
|
| | | | | 20.54M | 52.56M | 49.88M | 38.71M | | | | | | |
|
Payables
|
8.14M | 19.03M | 24.74M | 35.95M | 44.25M | 65.86M | 90.80M | 89.58M | 77.00M | 35.33M | 33.38M | 33.97M | 24.88M | 16.96M | 20.14M |
|
Accumulated Expenses
|
3.92M | 7.10M | 10.18M | 16.25M | 17.12M | 17.87M | 19.10M | 26.19M | 32.88M | 38.89M | 26.01M | 19.28M | 13.28M | 12.01M | 12.06M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 9.10M | 3.08M | 3.39M |
|
Short term Debt
|
6.54M | 0.61M | 0.29M | 3.46M | 3.66M | 3.04M | 2.74M | 2.14M | 3.65M | 4.85M | 5.19M | 5.43M | 9.10M | | |
|
Current Leases
|
| | | | | | | | | 5.37M | 5.49M | 4.03M | 3.32M | 2.77M | 1.53M |
|
Current Taxes
|
1.50M | 5.64M | 6.43M | 9.56M | 14.49M | 14.60M | 11.09M | 13.94M | 14.66M | 40.83M | 60.75M | 64.56M | 25.80M | 23.68M | 24.49M |
|
Current Deferred Revenue
|
1.17M | 1.13M | 0.94M | 1.76M | 2.87M | 2.39M | 4.08M | 9.85M | 7.90M | 6.55M | 5.86M | 5.23M | 4.49M | 4.75M | 4.05M |
|
Total Current Liabilities
|
22.34M | 39.69M | 49.10M | 77.20M | 96.46M | 116.43M | 144.08M | 162.01M | 155.23M | 213.59M | 160.31M | 151.24M | 93.41M | 73.19M | 74.80M |
|
Minority Interest
|
58.69M | | | 0.63M | | -0.15M | -0.49M | -0.97M | 44.93M | 30.26M | 4.26M | -5.98M | -7.62M | -8.53M | -8.61M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 8.99M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.21M | 0.21M | 0.19M | 0.20M | 20.39M | 27.26M | 0.20M | 0.21M | | | |
|
Operating Leases
|
| | | | | | | | | 7.08M | 2.52M | 3.14M | 11.38M | 6.88M | 6.36M |
|
Other Non-Current Liabilities
|
| | | 2.01M | 2.75M | 2.88M | 3.18M | 3.74M | 3.78M | 3.92M | 4.25M | 4.43M | 2.86M | 2.58M | 2.16M |
|
Total Non-Current Liabilities
|
0.52M | 0.87M | 1.28M | 2.01M | 2.96M | 3.08M | 3.38M | 3.93M | 24.17M | 39.07M | 6.97M | 7.78M | 14.24M | 9.46M | 8.52M |
|
Total Liabilities
|
22.87M | 40.56M | 50.38M | 79.21M | 99.42M | 119.51M | 147.46M | 165.95M | 179.39M | 252.66M | 167.28M | 159.02M | 107.65M | 82.65M | 83.32M |
|
Total Debt
|
6.54M | 0.61M | 0.29M | 3.46M | 3.66M | 3.04M | 2.74M | 2.14M | 3.65M | 4.85M | 5.19M | 5.43M | 9.10M | | |
|
Common Equity
|
-14.28M | 205.67M | 218.64M | 258.98M | 279.70M | 282.86M | 316.94M | 378.03M | 490.35M | 502.97M | 251.08M | 217.28M | 177.90M | 170.14M | 163.62M |
|
Shareholder's Equity
|
-14.28M | 205.67M | 218.64M | 258.98M | 279.70M | 282.86M | 316.94M | 378.03M | 490.35M | 502.97M | 251.08M | 217.28M | 177.90M | 170.14M | 163.62M |
|
Liabilities and Shareholders Equity
|
67.27M | 246.23M | 269.02M | 338.19M | 379.12M | 402.37M | 464.40M | 543.98M | 669.74M | 755.63M | 418.36M | 376.30M | 285.54M | 244.27M | 238.33M |
|
Treasury Shares
|
| 1.53M | 0.76M | 0.14M | 0.01M | 1.69M | | | | | | | | 0.28M | 0.81M |
|
Retained Earnings
|
-19.47M | -87.48M | -72.94M | -32.00M | 8.61M | 19.14M | 43.73M | 86.19M | 171.87M | 199.46M | -13.31M | -46.98M | -57.80M | -71.30M | -78.89M |