|
Assets
|
| 124.87M | 472.94M | 461.54M | 504.86M | 576.25M |
|
Cash & Equivalents
|
| 46.67M | 168.39M | 147.33M | 179.36M | 205.90M |
|
Cash & Current Investments
|
| 46.67M | 168.39M | 147.33M | 179.36M | 205.90M |
|
Receivables - Net
|
| 28.03M | 0.04M | 0.30M | 76.39M | 119.82M |
|
Receivables - Other
|
| | 5.60M | 9.66M | 7.68M | |
|
Receivables
|
| 28.03M | 5.64M | 9.96M | 84.06M | 119.82M |
|
Prepaid Assets
|
| 3.12M | 8.18M | 9.99M | 10.51M | 13.06M |
|
Current Assets
|
| 79.83M | 256.44M | 228.96M | 270.35M | 345.64M |
|
Property, Plant & Equipment (Net)
|
| 1.77M | 2.04M | 1.82M | 1.56M | 1.16M |
|
Goodwill
|
13.22M | 13.21M | 129.41M | 131.85M | 131.86M | 131.81M |
|
Intangibles
|
| 20.96M | 62.41M | 64.37M | 60.91M | 67.38M |
|
Goodwill & Intangibles
|
13.22M | 34.17M | 191.82M | 196.22M | 192.77M | 199.19M |
|
Long-Term Deferred Tax
|
| 0.27M | 0.16M | 0.12M | 13.00M | 0.37M |
|
Other Non-Current Assets
|
| 0.22M | 4.21M | 7.18M | 5.03M | 3.02M |
|
Non-Current Assets
|
| 45.05M | 216.51M | 232.58M | 234.51M | 230.61M |
|
Accounts Payables
|
| 16.82M | 24.75M | 29.23M | 35.18M | 49.87M |
|
Payables
|
| 16.82M | 24.75M | 29.23M | 35.18M | 49.87M |
|
Accumulated Expenses
|
0.20M | 0.30M | 0.30M | 0.30M | 21.30M | 26.46M |
|
Other Accumulated Expenses
|
| 2.60M | 2.02M | 4.78M | 5.85M | 26.46M |
|
Current Leases
|
| 3.01M | 1.46M | 1.46M | 1.85M | 2.09M |
|
Current Taxes
|
| 0.46M | 0.12M | 0.64M | 0.36M | 0.19M |
|
Current Deferred Revenue
|
| 0.61M | 3.90M | 7.18M | 4.09M | 2.94M |
|
Total Current Liabilities
|
| 31.11M | 74.43M | 51.50M | 62.79M | 81.55M |
|
Capital Leases
|
| 0.41M | 0.88M | 0.75M | | |
|
Non-Current Deffered Revenue
|
| | 1.71M | 2.83M | 2.73M | 2.78M |
|
Non-Current Deferred Tax Liability
|
| 3.50M | 3.32M | 0.68M | 11.52M | |
|
Operating Leases
|
| 5.48M | 6.46M | 8.61M | 8.66M | 6.32M |
|
Total Liabilities
|
-68.60M | 40.50M | 86.81M | 64.36M | 75.25M | 90.65M |
|
Common Equity
|
68.60M | 84.38M | 386.13M | 397.18M | 429.62M | 485.60M |
|
Shareholder's Equity
|
68.60M | 84.38M | 386.13M | 397.18M | 429.62M | 485.60M |
|
Liabilities and Shareholders Equity
|
| 124.87M | 472.94M | 461.54M | 504.86M | 576.25M |
|
Treasury Shares
|
| 1.31M | 0.51M | 1.36M | 1.95M | 2.10M |
|
Retained Earnings
|
| 55.05M | 29.93M | 29.42M | 51.74M | 95.91M |