|
Cash & Equivalents
|
8.20M | 87.33M | 33.88M | 38.39M | 83.13M |
|
Short-term Investments
|
| 0.05M | 0.08M | 1.27M | 9.33M |
|
Cash & Current Investments
|
8.20M | 87.38M | 33.96M | 39.66M | 92.46M |
|
Receivables - Net
|
| 20.89M | 29.84M | 43.17M | 59.47M |
|
Receivables - Other
|
7.20M | 14.39M | 25.38M | 43.26M | 45.07M |
|
Receivables
|
| 35.28M | 55.23M | 86.43M | 104.54M |
|
Inventory
|
| 7.69M | 23.81M | 20.56M | 19.77M |
|
Current Assets
|
| 156.05M | 150.46M | 203.41M | 287.66M |
|
Property, Plant & Equipment (Net)
|
8.20M | 10.95M | 6.67M | 5.49M | 11.11M |
|
Long-Term Investments
|
| 8.37M | 6.58M | 5.02M | 3.75M |
|
Goodwill
|
| | 4.62M | 4.08M | 5.17M |
|
Intangibles
|
40.80M | 55.69M | 55.12M | 96.41M | 117.67M |
|
Goodwill & Intangibles
|
40.80M | 37.80M | 55.12M | 96.41M | 117.67M |
|
Other Non-Current Assets
|
| 1.25M | 2.95M | 5.88M | 4.25M |
|
Non-Current Assets
|
| 59.96M | 80.03M | 120.45M | 145.24M |
|
Assets
|
| 216.01M | 230.49M | 323.86M | 432.89M |
|
Accounts Payables
|
| 9.14M | 14.57M | 17.46M | 21.06M |
|
Notes Payables
|
| | 7.68M | 47.48M | 25.28M |
|
Payables
|
| 9.14M | 22.26M | 64.94M | 46.34M |
|
Other Accumulated Expenses
|
| | 17.23M | 25.65M | |
|
Short term Debt
|
| 3.60M | 7.68M | 47.48M | 25.28M |
|
Current Leases
|
1.32M | 1.50M | 2.21M | 2.15M | 2.97M |
|
Total Current Liabilities
|
| 70.19M | 110.21M | 203.78M | 219.48M |
|
Non-Current Debt
|
| 2.76M | 1.44M | 0.33M | 18.61M |
|
Non-Current Deffered Revenue
|
| -0.03M | -0.10M | -0.09M | 2.35M |
|
Pension
|
0.11M | 0.60M | 0.40M | 0.43M | 0.50M |
|
Minority Interest
|
0.17M | -0.01M | | | |
|
Non-Current Deferred Tax Liability
|
-0.23M | 1.09M | 0.79M | 3.11M | 4.27M |
|
Operating Leases
|
6.47M | 6.89M | 8.15M | 6.29M | 4.08M |
|
Total Non-Current Liabilities
|
| 14.14M | 15.65M | 22.49M | 48.17M |
|
Total Liabilities
|
| 84.33M | 125.85M | 226.27M | 267.65M |
|
Total Debt
|
| 6.36M | 9.13M | 47.80M | 43.88M |
|
Common Equity
|
| 131.68M | 104.64M | 97.59M | |
|
Shareholder's Equity
|
| 131.68M | 104.64M | | 220.72M |
|
Liabilities and Shareholders Equity
|
| 216.01M | 230.49M | 323.86M | 432.89M |
|
Retained Earnings
|
| -28.70M | -56.55M | -65.58M | -63.31M |