|
Assets
|
0.47M | 216.58M | 225.84M | 227.31M | 259.47M | 340.54M | 512.07M | 576.81M | 462.38M |
|
Cash & Equivalents
|
38.24M | 59.80M | 73.03M | | | | | | |
|
Cash & Current Investments
|
38.24M | 59.80M | 73.03M | | | | | | |
|
Receivables - Net
|
| 51.37M | 35.80M | 40.51M | 56.52M | 69.50M | 132.36M | 157.85M | 110.62M |
|
Receivables
|
| 51.37M | 35.80M | 40.51M | 56.52M | 69.50M | 132.36M | 157.85M | 110.62M |
|
Prepaid Assets
|
| 7.68M | 26.66M | 4.16M | 3.52M | 6.99M | 12.75M | 10.07M | 11.00M |
|
Current Assets
|
0.08M | 119.11M | 138.65M | 148.23M | 186.73M | 263.55M | 382.44M | 432.87M | 297.78M |
|
Construction in Progress
|
| | | | | | 0.27M | 6.36M | |
|
Property, Plant & Equipment (Net)
|
| 8.49M | 10.39M | 13.28M | 13.02M | 17.91M | 28.16M | 31.66M | 50.35M |
|
Long-Term Investments
|
| 175.88M | | | | | | | |
|
Goodwill
|
| 36.26M | 36.26M | 36.26M | 36.26M | 36.26M | 49.77M | 53.99M | 55.20M |
|
Intangibles
|
6.35M | 48.74M | 36.40M | 27.38M | 20.43M | 15.39M | 19.83M | 18.14M | 26.85M |
|
Goodwill & Intangibles
|
6.35M | 85.00M | 72.66M | 63.64M | 56.69M | 51.65M | 69.60M | 72.13M | 82.04M |
|
Long-Term Deferred Tax
|
| 1.75M | 2.27M | 0.74M | | | | | |
|
Other Non-Current Assets
|
| 2.23M | 1.90M | 1.42M | 3.04M | 7.43M | 31.88M | 40.15M | 32.20M |
|
Non-Current Assets
|
0.39M | 97.47M | 87.19M | 79.08M | 72.75M | 76.99M | 129.64M | 143.94M | 164.59M |
|
Accounts Payables
|
| 8.92M | 11.44M | 13.40M | 12.77M | 23.15M | 25.69M | 36.51M | 19.52M |
|
Notes Payables
|
0.23M | | | | | | | | |
|
Payables
|
0.23M | 8.92M | 11.44M | 13.40M | 12.77M | 23.15M | 25.69M | 36.51M | 19.52M |
|
Accumulated Expenses
|
0.21M | 11.51M | 16.36M | 23.07M | 22.38M | 33.76M | 41.85M | 54.66M | 47.43M |
|
Short term Debt
|
| 3.91M | 3.94M | 7.04M | 7.04M | 3.88M | 4.97M | 7.16M | |
|
Current Taxes
|
| 0.32M | 0.74M | | | | | | |
|
Total Current Liabilities
|
0.45M | 72.62M | 68.04M | 83.72M | 83.94M | 116.86M | 184.77M | 223.37M | 152.00M |
|
Non-Current Debt
|
| 108.05M | 113.33M | 87.62M | 80.58M | 79.21M | 150.24M | 181.07M | 156.62M |
|
Non-Current Deffered Revenue
|
| 9.19M | | | | | | | |
|
Preferred Stock Liabilities
|
| 161.13M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 8.63M | 9.38M | 10.48M | 19.73M | 16.96M | 0.25M |
|
Operating Leases
|
| | | | | | 28.53M | 27.62M | 25.05M |
|
Other Non-Current Liabilities
|
| 0.52M | 0.17M | 0.73M | 0.83M | 0.85M | 2.20M | 3.97M | 4.71M |
|
Total Non-Current Liabilities
|
| 108.05M | 113.33M | 87.62M | 81.27M | 80.64M | 177.40M | 204.40M | 175.46M |
|
Total Liabilities
|
0.45M | 10.13M | 181.37M | 171.34M | 165.21M | 197.50M | 362.17M | 427.77M | 327.45M |
|
Total Debt
|
| 111.97M | 117.26M | 94.67M | 87.62M | 83.09M | 155.21M | 188.24M | 156.62M |
|
Common Equity
|
3.26M | 35.90M | 44.47M | 55.97M | 94.26M | 143.04M | 149.91M | 149.04M | 134.92M |
|
Shareholder's Equity
|
3.26M | 35.90M | 44.47M | 55.97M | 94.26M | 143.04M | 149.91M | 149.04M | 134.92M |
|
Liabilities and Shareholders Equity
|
0.47M | 216.58M | 225.84M | 227.31M | 259.47M | 340.54M | 512.07M | 576.81M | 462.38M |
|
Treasury Shares
|
57.63M | | | | | 0.34M | 2.82M | 5.85M | 9.62M |
|
Retained Earnings
|
-0.00M | -10.17M | -17.42M | 1.18M | 34.96M | 81.80M | 139.13M | 198.65M | 257.47M |