|
Cash & Equivalents
|
38.87M | 268.25M | 110.34M | 151.89M | 86.74M |
|
Cash & Current Investments
|
38.87M | 268.25M | 110.34M | 151.89M | 86.74M |
|
Receivables - Net
|
4.15M | 8.26M | 9.13M | 25.86M | 13.98M |
|
Receivables - Other
|
| | 9.13M | 25.86M | |
|
Receivables
|
4.15M | 8.26M | 18.25M | 51.72M | 13.98M |
|
Inventory
|
3.40M | 11.98M | 19.06M | 22.23M | 15.48M |
|
Prepaid Assets
|
0.52M | 2.88M | 3.62M | 6.18M | 4.07M |
|
Current Assets
|
46.95M | 291.37M | 142.15M | 206.16M | 120.27M |
|
Property, Plant & Equipment (Net)
|
0.72M | 2.30M | 6.53M | 9.15M | 15.42M |
|
Long-Term Investments
|
253.02M | | | | |
|
Goodwill
|
| | 161.53M | 163.22M | 163.22M |
|
Intangibles
|
0.52M | 0.17M | 105.62M | 91.10M | 72.19M |
|
Goodwill & Intangibles
|
0.52M | 0.17M | 267.15M | 254.31M | 235.41M |
|
Long-Term Deferred Tax
|
0.02M | | | | |
|
Other Non-Current Assets
|
0.10M | 1.55M | 3.05M | 6.70M | 10.48M |
|
Non-Current Assets
|
1.56M | 4.23M | 283.11M | 279.38M | 269.71M |
|
Assets
|
48.51M | 295.60M | 425.26M | 485.55M | 389.98M |
|
Accounts Payables
|
3.70M | 4.86M | 14.65M | 24.74M | 10.75M |
|
Payables
|
3.70M | 4.86M | 14.65M | 24.74M | 10.75M |
|
Accumulated Expenses
|
1.67M | 2.64M | 3.91M | 10.90M | 8.62M |
|
Other Accumulated Expenses
|
| 0.03M | 0.49M | | |
|
Short term Debt
|
1.00M | 3.20M | | | |
|
Current Leases
|
| | 1.30M | 1.89M | 1.77M |
|
Current Deferred Revenue
|
| 0.03M | 0.49M | 10.95M | |
|
Total Current Liabilities
|
6.37M | 10.73M | 20.35M | 48.49M | 21.14M |
|
Non-Current Debt
|
4.97M | 3.72M | | | |
|
Non-Current Deffered Revenue
|
8.07M | | | | |
|
Preferred Stock Liabilities
|
52.38M | | | | |
|
Minority Interest
|
253.00M | | 3.63M | | |
|
Non-Current Deferred Tax Liability
|
| 0.25M | 23.70M | 20.35M | 0.44M |
|
Operating Leases
|
| | 5.26M | 6.65M | 5.55M |
|
Other Non-Current Liabilities
|
0.09M | 134.17M | 13.06M | 46.85M | 10.21M |
|
Total Non-Current Liabilities
|
11.34M | 95.89M | 27.44M | 58.08M | 31.76M |
|
Total Liabilities
|
11.43M | 230.06M | 40.50M | 104.93M | 41.97M |
|
Total Debt
|
5.97M | 6.92M | | | |
|
Common Equity
|
-72.42M | 65.54M | 384.76M | 380.62M | 348.01M |
|
Shareholder's Equity
|
-72.42M | 65.54M | 384.76M | 380.62M | 348.01M |
|
Liabilities and Shareholders Equity
|
48.51M | 295.60M | 425.26M | 485.55M | 389.98M |
|
Retained Earnings
|
-75.98M | -228.67M | -154.75M | -300.19M | -384.79M |
|
Treasury Shares
|
| 4.53M | 11.61M | 12.87M | 9.55M |