|
Cash & Equivalents
|
0.89M | 0.31M | | | | |
|
Cash & Current Investments
|
0.89M | 0.31M | | | | |
|
Receivables - Net
|
| 9.43M | 17.55M | 17.44M | 11.16M | 10.06M |
|
Receivables
|
| 9.43M | 17.55M | 17.44M | 11.16M | 10.06M |
|
Prepaid Assets
|
0.26M | 4.82M | 13.61M | 8.96M | 5.98M | 7.49M |
|
Current Assets
|
1.15M | 34.17M | 98.93M | 54.98M | 51.49M | 69.51M |
|
Property, Plant & Equipment (Net)
|
| 7.39M | 13.28M | 24.93M | 24.25M | 24.07M |
|
Long-Term Investments
|
251.92M | 254.19M | | | | |
|
Goodwill
|
| 3.96M | 45.30M | 68.40M | 68.40M | 68.40M |
|
Intangibles
|
| 4.50M | 8.30M | 10.34M | 2.51M | 1.95M |
|
Goodwill & Intangibles
|
| 8.47M | 53.59M | 78.74M | 70.91M | 70.35M |
|
Long-Term Deferred Tax
|
| | 152.10M | | | |
|
Other Non-Current Assets
|
| 3.87M | 10.69M | 8.97M | 4.78M | 3.26M |
|
Non-Current Assets
|
251.92M | 19.73M | 266.21M | 144.05M | 115.53M | 112.35M |
|
Assets
|
253.08M | 53.89M | 365.14M | 199.03M | 167.02M | 181.87M |
|
Accounts Payables
|
0.10M | 12.65M | 23.16M | 33.63M | 21.18M | 20.10M |
|
Notes Payables
|
| 0.20M | | | | |
|
Payables
|
0.10M | 12.86M | 23.16M | 33.63M | 21.18M | 20.10M |
|
Accumulated Expenses
|
0.10M | | | | | |
|
Other Accumulated Expenses
|
| | 1.12M | 0.10M | | |
|
Current Leases
|
| | 5.46M | 6.33M | 6.49M | 3.49M |
|
Current Taxes
|
| | | | 0.12M | 1.41M |
|
Current Deferred Revenue
|
| 5.30M | 8.10M | 6.30M | 5.92M | 5.43M |
|
Total Current Liabilities
|
| 23.25M | 37.80M | 46.32M | 33.72M | 30.43M |
|
Non-Current Deffered Revenue
|
8.75M | 8.75M | | | | |
|
Preferred Stock Liabilities
|
225.97M | 173.95M | | | | |
|
Minority Interest
|
| | 68.38M | 101.40M | 86.77M | 83.99M |
|
Non-Current Deferred Tax Liability
|
| | | 0.50M | 1.63M | 3.01M |
|
Operating Leases
|
| | 39.38M | 33.04M | 26.55M | 26.60M |
|
Other Non-Current Liabilities
|
13.26M | | 27.46M | 2.30M | 1.39M | 4.40M |
|
Total Non-Current Liabilities
|
8.85M | | 205.74M | 81.96M | 62.48M | 57.40M |
|
Total Liabilities
|
22.11M | 24.62M | 233.20M | 84.26M | 63.87M | 61.80M |
|
Common Equity
|
5.00M | 29.27M | 131.94M | 114.78M | 103.15M | 120.07M |
|
Shareholder's Equity
|
5.00M | 29.27M | 131.94M | 114.78M | 103.15M | 120.07M |
|
Liabilities and Shareholders Equity
|
253.08M | 53.89M | 365.14M | 199.03M | 167.02M | 181.87M |
|
Retained Earnings
|
5.00M | | 61.37M | -54.62M | -64.52M | -56.88M |
|
Treasury Shares
|
| | 0.01M | 6.27M | 7.68M | 7.95M |