|
Cash & Equivalents
|
2.02M | 1.52M | 2.28M | 3.10M |
|
Short-term Investments
|
| 1.04M | 1.67M | 2.28M |
|
Cash & Current Investments
|
2.02M | 2.56M | 3.96M | 5.38M |
|
Receivables - Net
|
1.45M | 1.94M | 2.98M | 2.69M |
|
Receivables
|
1.45M | 1.94M | 2.98M | 2.69M |
|
Prepaid Assets
|
| 0.20M | 1.51M | 0.63M |
|
Current Assets
|
| 0.66M | 12.46M | 11.76M |
|
Property, Plant & Equipment (Net)
|
0.37M | 0.56M | 0.80M | 0.77M |
|
Goodwill
|
| 16.18M | 40.90M | 31.96M |
|
Intangibles
|
83.71M | 64.34M | 68.37M | 54.96M |
|
Goodwill & Intangibles
|
83.71M | 26.41M | 27.47M | 22.99M |
|
Long-Term Deferred Tax
|
-7.56M | 8.71M | -0.49M | 6.99M |
|
Other Non-Current Assets
|
| 0.75M | 2.23M | 1.96M |
|
Non-Current Assets
|
| 0.72M | 71.68M | 58.00M |
|
Assets
|
| 69.77M | 84.14M | 69.76M |
|
Accounts Payables
|
1.45M | 1.38M | 9.45M | 10.55M |
|
Notes Payables
|
| 0.22M | 0.99M | 0.43M |
|
Payables
|
1.45M | 1.60M | 10.44M | 10.98M |
|
Accumulated Expenses
|
0.40M | 2.85M | 3.34M | 3.13M |
|
Other Accumulated Expenses
|
| 0.26M | 0.17M | |
|
Short term Debt
|
| 0.22M | 10.26M | 7.01M |
|
Current Leases
|
0.20M | 0.19M | 0.15M | 0.13M |
|
Current Taxes
|
| 0.23M | 0.38M | 0.31M |
|
Current Deferred Revenue
|
0.57M | 0.43M | 0.97M | 0.81M |
|
Total Current Liabilities
|
| -0.54M | 74.30M | 71.69M |
|
Non-Current Debt
|
| 0.61M | 1.98M | 0.19M |
|
Pension
|
6.05M | 5.90M | 6.18M | 4.58M |
|
Minority Interest
|
| 0.73M | 0.87M | 1.53M |
|
Non-Current Deferred Tax Liability
|
0.80M | 0.73M | 0.63M | 0.64M |
|
Operating Leases
|
0.47M | 0.30M | 0.16M | 0.19M |
|
Other Non-Current Liabilities
|
6.01M | 0.67M | 0.17M | 47.70M |
|
Total Non-Current Liabilities
|
-6.01M | 24.70M | 20.59M | 17.28M |
|
Total Liabilities
|
| 87.83M | 94.89M | 88.96M |
|
Total Debt
|
| 0.83M | 12.24M | 7.20M |
|
Common Equity
|
-6.83M | -18.05M | -11.61M | -20.73M |
|
Shareholder's Equity
|
-6.83M | -18.05M | -11.61M | -20.73M |
|
Liabilities and Shareholders Equity
|
| 69.77M | 84.14M | 69.76M |
|
Treasury Shares
|
| | -0.01M | |
|
Retained Earnings
|
| -36.85M | -89.49M | -91.16M |