|
Cash & Equivalents
|
2.49M | 6.88M | 34.88M | 146.74M | 89.83M | 23.24M | 12.94M |
|
Short-term Investments
|
| 0.60M | 0.71M | 0.84M | 1.39M | 1.76M | 1.07M |
|
Cash & Current Investments
|
2.49M | 7.49M | 35.59M | 147.58M | 91.22M | 25.00M | 14.01M |
|
Receivables - Net
|
| 46.64M | 57.23M | 101.71M | 95.06M | 115.08M | 160.98M |
|
Receivables - Other
|
| 13.61M | 38.58M | 40.14M | 52.40M | 51.63M | 52.09M |
|
Receivables
|
| 60.25M | 95.80M | 141.85M | 147.46M | 166.71M | 213.07M |
|
Inventory
|
| 2.37M | 2.49M | 2.44M | 3.63M | 3.82M | 2.79M |
|
Prepaid Assets
|
| 5.62M | 6.71M | 7.96M | 10.29M | 13.67M | 14.09M |
|
Current Assets
|
| 73.24M | 134.27M | 293.86M | 247.93M | 200.92M | 238.00M |
|
Property, Plant & Equipment (Net)
|
| 27.04M | 34.40M | 31.52M | 36.05M | 56.83M | 63.78M |
|
Goodwill
|
| 127.06M | 274.67M | 311.94M | 323.87M | 364.45M | 467.79M |
|
Intangibles
|
| 168.72M | 250.15M | 288.90M | 303.80M | 332.63M | 378.08M |
|
Goodwill & Intangibles
|
| 295.77M | 524.82M | 600.85M | 627.67M | 697.08M | 845.87M |
|
Other Non-Current Assets
|
| 1.96M | 4.54M | 2.30M | 6.09M | 8.27M | 8.63M |
|
Non-Current Assets
|
| 258.60M | 468.46M | 539.24M | 543.99M | 615.86M | 752.35M |
|
Assets
|
| 331.84M | 602.73M | 833.09M | 791.91M | 816.79M | 990.35M |
|
Accounts Payables
|
| 29.59M | 34.62M | 68.94M | 63.41M | 59.92M | 63.70M |
|
Payables
|
| 29.59M | 34.62M | 68.94M | 63.41M | 59.92M | 63.70M |
|
Accumulated Expenses
|
| 11.03M | 21.18M | 25.97M | 20.53M | 34.66M | 34.25M |
|
Other Accumulated Expenses
|
| 0.96M | 4.57M | 4.84M | 3.57M | 3.65M | 4.22M |
|
Short term Debt
|
| 8.61M | 49.90M | 31.45M | 12.03M | 14.20M | 26.87M |
|
Current Leases
|
| | | 6.89M | 7.89M | 9.96M | 11.35M |
|
Current Taxes
|
| | 0.26M | | | | |
|
Current Deferred Revenue
|
| 3.31M | 6.11M | 27.91M | 18.55M | 8.13M | 9.30M |
|
Total Current Liabilities
|
| 73.25M | 111.54M | 147.69M | 111.44M | 126.29M | 158.66M |
|
Capital Leases
|
| | | 5.76M | 6.49M | 8.19M | 11.46M |
|
Non-Current Debt
|
| 145.05M | 170.32M | 161.82M | 152.49M | 148.99M | 204.82M |
|
Preferred Stock Liabilities
|
109.21M | 128.82M | 152.93M | 152.93M | 152.93M | 152.93M | 92.93M |
|
Non-Current Deferred Tax Liability
|
| 3.53M | 2.81M | 4.01M | 5.74M | 6.06M | 13.31M |
|
Operating Leases
|
| | | 16.86M | 19.44M | 25.05M | 30.88M |
|
Other Non-Current Liabilities
|
| 0.38M | 4.57M | 4.35M | 4.45M | 6.57M | 6.25M |
|
Total Non-Current Liabilities
|
| 228.93M | 308.09M | 359.31M | 321.35M | 336.04M | 444.91M |
|
Total Liabilities
|
| 229.31M | 312.65M | 363.67M | 325.80M | 342.61M | 451.16M |
|
Total Debt
|
| 153.66M | 220.22M | 193.27M | 164.53M | 163.18M | 231.69M |
|
Common Equity
|
6.90M | -26.29M | 137.15M | 316.50M | 313.19M | 321.25M | 446.26M |
|
Shareholder's Equity
|
6.90M | -26.29M | 137.15M | 316.50M | 313.19M | 321.25M | 446.26M |
|
Liabilities and Shareholders Equity
|
| 331.84M | 602.73M | 833.09M | 791.91M | 816.79M | 990.35M |
|
Retained Earnings
|
| -64.40M | -122.35M | -147.68M | -179.50M | -210.36M | -272.67M |
|
Treasury Shares
|
0.28M | | | 1.70M | 1.78M | 2.47M | 2.62M |