|
Cash & Equivalents
|
66.31M | 47.27M | 76.11M | 11.57M | 0.31M | 0.68M | 2.14M | 50.21M | 11.37M |
|
Short-term Investments
|
| 20.43M | 31.62M | 34.18M | 38.43M | 30.68M | 21.31M | 8.58M | 41.25M |
|
Cash & Current Investments
|
66.31M | 67.71M | 107.74M | 45.75M | 38.74M | 31.35M | 23.46M | 58.79M | 52.62M |
|
Receivables - Net
|
| | | | | | 5.87M | 2.78M | 7.81M |
|
Receivables - Other
|
| 1.13M | 1.89M | 2.94M | 2.53M | 3.55M | 3.10M | 1.63M | 2.07M |
|
Receivables
|
| | | | | | 8.97M | 4.41M | 9.88M |
|
Inventory
|
| 0.02M | 0.75M | 0.42M | 0.04M | 0.01M | 0.02M | 0.01M | 0.00M |
|
Prepaid Assets
|
| 29.69M | 24.05M | 14.23M | 11.47M | 8.59M | 10.10M | 7.69M | 8.21M |
|
Current Assets
|
| 260.27M | 265.33M | 188.24M | 145.77M | 112.03M | 97.28M | 71.06M | 67.31M |
|
Property, Plant & Equipment (Net)
|
| 2.60M | 1.79M | 2.03M | 1.59M | 1.20M | 28.44M | 41.95M | 38.99M |
|
Long-Term Investments
|
1.63M | 31.60M | 36.06M | 14.70M | 3.34M | 2.47M | 3.60M | 11.45M | 6.93M |
|
Goodwill
|
247.76M | 261.70M | 234.00M | 26.79M | 231.65M | 254.34M | 238.53M | | |
|
Intangibles
|
| 161.95M | 149.47M | 116.77M | 62.91M | 341.26M | 333.09M | 21.44M | 21.25M |
|
Goodwill & Intangibles
|
247.76M | 116.77M | 1,001.97M | 813.01M | 426.00M | 89.82M | 1.83M | 0.13M | 0.72M |
|
Long-Term Deferred Tax
|
| 88.67M | 17.22M | 1.12M | | 14.51M | 8.66M | | |
|
Other Non-Current Assets
|
| 2.95M | 0.11M | 2.04M | 24.09M | 33.50M | 9.30M | 6.36M | 5.51M |
|
Non-Current Assets
|
| 302.07M | 421.43M | 162.33M | 125.94M | 69.82M | 50.50M | 60.25M | 51.66M |
|
Assets
|
| 562.35M | 686.76M | 350.56M | 271.70M | 181.85M | 147.77M | 131.32M | 118.96M |
|
Accounts Payables
|
| 3.16M | 2.68M | 2.45M | 2.94M | 2.80M | 1.20M | 1.58M | 1.85M |
|
Notes Payables
|
| | | | | 1.57M | | | |
|
Payables
|
| 3.16M | 2.68M | 2.45M | 2.94M | 4.37M | 1.20M | 1.58M | 1.85M |
|
Accumulated Expenses
|
| 95.65M | 73.45M | 56.52M | 49.20M | 42.49M | 43.22M | 41.89M | 41.75M |
|
Other Accumulated Expenses
|
| 2.78M | 1.93M | | | 1.08M | 1.96M | 1.56M | 2.25M |
|
Short term Debt
|
| 3.16M | 1.40M | 1.73M | 0.92M | 1.57M | 0.61M | 0.75M | 3.48M |
|
Current Leases
|
| | | | | | 0.39M | 0.26M | 0.09M |
|
Current Taxes
|
| 1.34M | 0.87M | 0.91M | 0.23M | 0.51M | 1.63M | 0.18M | 0.44M |
|
Current Deferred Revenue
|
| 1.12M | 0.18M | 0.01M | 0.01M | 0.14M | 0.04M | 0.03M | 0.01M |
|
Total Current Liabilities
|
| 105.33M | 81.88M | 62.49M | 53.94M | 50.15M | 49.06M | 45.04M | 44.48M |
|
Capital Leases
|
| | | | | | | 10.27M | 7.88M |
|
Preferred Stock Liabilities
|
975.69M | 1,160.82M | | | | | | | |
|
Minority Interest
|
| | | | | 6.61M | 4.97M | 3.65M | 3.89M |
|
Non-Current Deferred Tax Liability
|
| 3.97M | 0.37M | 3.09M | 2.59M | 1.89M | 0.49M | 0.18M | |
|
Operating Leases
|
| | | | | | 0.11M | 0.11M | 0.05M |
|
Other Non-Current Liabilities
|
| | 0.70M | 0.52M | 0.32M | 0.14M | | | |
|
Total Non-Current Liabilities
|
| 3.97M | 1.08M | 3.62M | 2.91M | 2.03M | 0.60M | 0.29M | 0.05M |
|
Total Liabilities
|
| 109.29M | 82.96M | 66.11M | 56.85M | 52.18M | 49.66M | 45.33M | 44.53M |
|
Total Debt
|
| 3.16M | 1.40M | 1.73M | 0.92M | 1.57M | 0.61M | 0.75M | 3.48M |
|
Common Equity
|
-476.32M | -707.77M | 603.80M | 284.45M | 214.85M | 129.68M | 98.12M | 85.99M | 74.44M |
|
Shareholder's Equity
|
-476.32M | -707.77M | 603.80M | 284.45M | 214.85M | 129.68M | 98.12M | 85.99M | 74.44M |
|
Liabilities and Shareholders Equity
|
| 562.35M | 686.76M | 350.56M | 271.70M | 181.85M | 147.77M | 131.32M | 118.96M |
|
Treasury Shares
|
| 0.77M | 10.19M | 7.23M | 10.45M | 37.81M | 4.35M | 38.12M | 39.88M |
|
Retained Earnings
|
| -707.51M | -809.34M | -1098.66M | -1178.16M | -1342.92M | -1285.46M | -1239.40M | -1236.78M |