|
Cash & Equivalents
|
0.49M | 7.90M | 6.49M | 6.74M | 11.96M | 87.43M | 164.89M | 79.51M | 97.47M | 55.14M |
|
Short-term Investments
|
| 12.97M | 19.99M | 24.30M | 16.30M | 211.94M | 285.61M | 446.73M | 326.68M | 202.96M |
|
Cash & Current Investments
|
0.49M | 20.87M | 26.48M | 31.03M | 28.27M | 299.37M | 450.50M | 526.24M | 424.15M | 258.11M |
|
Receivables - Net
|
2.12M | 4.36M | 4.00M | 5.95M | 6.55M | 183.86M | 138.91M | 52.75M | 51.13M | 69.02M |
|
Receivables - Other
|
| 0.03M | 0.07M | 0.15M | 0.15M | 17.81M | 1.40M | 19.84M | 1.32M | 1.77M |
|
Receivables
|
2.12M | 4.39M | 4.07M | 6.10M | 6.71M | 201.67M | 140.31M | 72.58M | 52.45M | 70.79M |
|
Prepaid Assets
|
0.31M | 0.91M | 2.44M | 2.56M | 2.25M | 40.39M | 22.55M | 48.89M | 32.56M | 26.44M |
|
Current Assets
|
2.93M | 26.14M | 32.93M | 39.54M | 37.08M | 523.62M | 611.96M | 627.87M | 507.85M | 353.57M |
|
Property, Plant & Equipment (Net)
|
2.47M | 6.23M | 7.27M | 6.45M | 5.97M | 40.20M | 62.29M | 81.35M | 83.46M | 105.55M |
|
Long-Term Investments
|
| 25.60M | 14.88M | 6.39M | 41.95M | 132.50M | 485.05M | 326.65M | 423.57M | 570.35M |
|
Goodwill
|
| | | | | | 50.90M | 120.97M | 22.05M | 22.05M |
|
Intangibles
|
| | | | | | 35.91M | 150.64M | 143.05M | 134.98M |
|
Goodwill & Intangibles
|
| | | | | | 86.81M | 271.62M | 165.11M | 157.03M |
|
Long-Term Deferred Tax
|
| 0.05M | 0.13M | | | | | | | |
|
Other Non-Current Assets
|
0.43M | 0.02M | 0.04M | 0.02M | 0.25M | 4.14M | 10.65M | 44.12M | 34.90M | 33.46M |
|
Non-Current Assets
|
2.90M | 31.90M | 24.26M | 14.36M | 4.46M | 176.84M | 666.76M | 758.18M | 727.48M | 866.39M |
|
Assets
|
5.83M | 58.04M | 57.18M | 53.90M | 88.76M | 700.46M | 1,278.72M | 1,386.05M | 1,235.33M | 1,219.96M |
|
Accounts Payables
|
0.31M | 2.76M | 2.09M | 1.31M | 1.58M | 26.49M | 20.49M | 23.09M | 15.36M | 18.36M |
|
Notes Payables
|
| | | | | | | 5.64M | 1.18M | 0.41M |
|
Payables
|
0.31M | 2.76M | 2.09M | 1.31M | 1.58M | 26.49M | 20.49M | 28.73M | 16.54M | 18.78M |
|
Accumulated Expenses
|
0.20M | 0.44M | 0.91M | 1.26M | 1.33M | 8.45M | 17.69M | 24.98M | 30.74M | 24.28M |
|
Other Accumulated Expenses
|
| | | | | 0.08M | 0.68M | 5.30M | 4.21M | 4.74M |
|
Short term Debt
|
| | | | | 15.02M | 19.81M | 15.00M | 22.70M | 27.61M |
|
Current Leases
|
| | | | 0.42M | 0.27M | | 6.13M | 3.96M | 1.44M |
|
Current Taxes
|
| 0.12M | | | 0.02M | 53.32M | 0.79M | | | |
|
Current Deferred Revenue
|
| | | 0.17M | 0.36M | 26.58M | 14.57M | 3.20M | 2.87M | 2.23M |
|
Total Current Liabilities
|
0.69M | 3.32M | 3.00M | 2.74M | 3.72M | 130.12M | 105.31M | 88.11M | 73.02M | 72.90M |
|
Non-Current Debt
|
| | | | | | | 3.37M | 2.96M | 2.49M |
|
Minority Interest
|
| | | | | | 7.13M | 3.19M | -2.81M | -4.07M |
|
Liabilities from Discontinued Operations
|
0.17M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.24M | | | | | | | 7.96M | 6.37M |
|
Operating Leases
|
| | | | 2.26M | 0.57M | | 8.79M | 7.15M | 4.12M |
|
Other Non-Current Liabilities
|
| 0.00M | 0.01M | 0.01M | | 0.58M | 6.80M | 18.23M | 15.08M | 6.97M |
|
Total Non-Current Liabilities
|
| 3.56M | 3.00M | 2.74M | 0.89M | 130.49M | 106.03M | 97.94M | 86.96M | 83.83M |
|
Total Liabilities
|
0.69M | 3.56M | 3.01M | 2.75M | 5.98M | 131.07M | 112.84M | 116.18M | 102.04M | 90.81M |
|
Total Debt
|
| | | | | 15.02M | 19.81M | 18.37M | 25.66M | 30.10M |
|
Common Equity
|
58.31M | 54.48M | 54.18M | 51.15M | 82.78M | 569.39M | 1,165.88M | 1,269.88M | 1,136.10M | 1,133.23M |
|
Shareholder's Equity
|
58.31M | 54.48M | 54.18M | 51.15M | 82.78M | 569.39M | 1,165.88M | 1,269.88M | 1,136.10M | 1,133.23M |
|
Liabilities and Shareholders Equity
|
5.83M | 58.04M | 57.18M | 53.90M | 88.76M | 700.46M | 1,278.72M | 1,386.05M | 1,235.33M | 1,219.96M |
|
Retained Earnings
|
-53.16M | -55.15M | -57.66M | -63.02M | -63.43M | 150.88M | 0.89M | 801.00M | 633.17M | 590.47M |
|
Treasury Shares
|
2.11M | 0.36M | 0.94M | 1.09M | 1.51M | 2.08M | 1.62M | 1.80M | 1.00M | 0.01M |