|
Assets
|
100.28M | 139.99M | 175.14M | 349.30M | 403.53M | 651.80M | 539.00M | 884.42M | 730.67M | 638.41M |
|
Cash & Equivalents
|
3.78M | 0.95M | 0.57M | 1.12M | 15.57M | 3.64M | 3.49M | 3.10M | 86.53M | 66.67M |
|
Cash & Current Investments
|
3.78M | 0.95M | 0.57M | 1.12M | 15.57M | 3.64M | 3.49M | 3.10M | 86.53M | 66.67M |
|
Receivables - Net
|
| 8.41M | 12.50M | | | 4.77M | 7.54M | 4.87M | 50.78M | 58.47M |
|
Receivables
|
| 8.41M | 12.50M | | | 4.77M | 7.54M | 4.87M | 50.78M | 58.47M |
|
Prepaid Assets
|
| 1.14M | 2.63M | 4.12M | 4.87M | 11.21M | 19.45M | 9.51M | 9.97M | 12.07M |
|
Current Assets
|
| 15.70M | 16.57M | 20.57M | 37.98M | 58.12M | 83.81M | 85.54M | 153.39M | 137.62M |
|
Property, Plant & Equipment (Net)
|
| 1.42M | 2.96M | 5.03M | 5.34M | 5.90M | 5.67M | 10.06M | 8.29M | 7.18M |
|
Goodwill
|
35.06M | 58.52M | 83.95M | 168.28M | 187.00M | 292.24M | 214.92M | 230.29M | 242.99M | 248.47M |
|
Intangibles
|
| 59.26M | 66.02M | 107.42M | 109.23M | 171.71M | 195.92M | 163.15M | 140.75M | 135.80M |
|
Goodwill & Intangibles
|
35.06M | 117.78M | 149.98M | 275.70M | 296.24M | 463.95M | 410.84M | 393.44M | 383.74M | 384.27M |
|
Long-Term Deferred Tax
|
| | 1.15M | 28.14M | 36.76M | 49.99M | 43.46M | 52.51M | 48.45M | 49.06M |
|
Other Non-Current Assets
|
| 1.01M | 0.67M | 2.08M | 5.03M | 9.52M | 12.73M | 4.42M | 67.41M | 7.14M |
|
Non-Current Assets
|
| 124.29M | 158.58M | 328.73M | 365.55M | 593.68M | 455.19M | 798.87M | 577.28M | 500.79M |
|
Accounts Payables
|
| 1.60M | 4.11M | 3.44M | 3.85M | 7.87M | 9.34M | 6.37M | 4.89M | 6.25M |
|
Payables
|
| 1.60M | 4.11M | 3.44M | 3.85M | 7.87M | 9.34M | 6.37M | 4.89M | 6.25M |
|
Accumulated Expenses
|
| 6.71M | 11.54M | 21.56M | 24.06M | 50.81M | 57.83M | 33.58M | 88.25M | 24.52M |
|
Short term Debt
|
| 4.00M | 5.00M | | | | | | 26.22M | |
|
Current Leases
|
| | | | | 3.20M | 4.57M | 3.66M | 2.31M | 1.83M |
|
Current Deferred Revenue
|
| 2.72M | 4.93M | 10.24M | 11.05M | 30.02M | 29.23M | 32.25M | 39.16M | 38.49M |
|
Total Current Liabilities
|
| 20.22M | 26.44M | 35.23M | 38.90M | 96.51M | 111.26M | 93.46M | 164.73M | 70.69M |
|
Non-Current Debt
|
| 106.84M | 31.78M | 139.30M | 90.76M | 200.60M | 287.02M | 388.00M | | |
|
Minority Interest
|
| 7.72M | 72.90M | 62.37M | 84.59M | 84.83M | 89.31M | 91.55M | 135.62M | 128.14M |
|
Liabilities from Discontinued Operations
|
| | | | | | | 12.20M | 4.07M | |
|
Operating Leases
|
| | | | | 11.96M | 13.99M | 8.97M | 4.89M | 4.79M |
|
Other Non-Current Liabilities
|
| 2.06M | 3.94M | 9.12M | 6.14M | 14.01M | 9.54M | 23.08M | 14.92M | 14.84M |
|
Total Non-Current Liabilities
|
| 127.06M | 59.01M | 197.74M | 157.22M | 348.20M | 453.08M | 533.04M | 200.40M | 105.84M |
|
Total Liabilities
|
109.79M | 129.12M | 62.94M | 206.86M | 163.36M | 362.21M | 462.62M | 556.12M | 215.32M | 120.69M |
|
Total Debt
|
| 110.84M | 36.78M | 139.30M | 90.76M | 200.60M | 287.02M | 388.00M | 26.22M | |
|
Common Equity
|
-9.51M | | 112.20M | 142.44M | 240.17M | 289.59M | 307.69M | 328.30M | 515.36M | 517.72M |
|
Shareholder's Equity
|
-9.51M | | 112.20M | 142.44M | 240.17M | 289.59M | 307.69M | 328.30M | 515.36M | 517.72M |
|
Liabilities and Shareholders Equity
|
100.28M | 139.99M | 175.14M | 349.30M | 403.53M | 651.80M | 539.00M | 884.42M | 730.67M | 638.41M |
|
Retained Earnings
|
| -33.02M | 0.74M | -2.31M | -2.02M | -6.48M | -23.58M | -12.94M | 100.40M | 118.27M |
|
Treasury Shares
|
| | | | | | 0.49M | 0.87M | 0.77M | 1.57M |