|
Cash & Equivalents
|
84.63M | 320.58M | 347.99M | 389.51M | 491.15M |
|
Cash & Current Investments
|
84.63M | 320.58M | 347.99M | 389.51M | 491.15M |
|
Receivables - Net
|
99.12M | 117.40M | 189.60M | 290.77M | 316.18M |
|
Receivables
|
99.12M | 117.40M | 189.60M | 290.77M | 316.18M |
|
Prepaid Assets
|
6.33M | 8.70M | 14.37M | 20.52M | 27.50M |
|
Current Assets
|
190.08M | 446.68M | 551.96M | 700.80M | 834.82M |
|
Property, Plant & Equipment (Net)
|
4.81M | 4.50M | 3.39M | 2.33M | 1.24M |
|
Goodwill
|
118.70M | 8.28M | 126.94M | 138.75M | 141.62M |
|
Intangibles
|
5.98M | 59.74M | 57.39M | 107.63M | 109.81M |
|
Goodwill & Intangibles
|
124.68M | 68.01M | 184.32M | 246.38M | 251.42M |
|
Long-Term Deferred Tax
|
4.95M | 33.36M | 40.37M | 35.20M | 26.38M |
|
Other Non-Current Assets
|
4.47M | 4.52M | 4.68M | 8.58M | 17.09M |
|
Non-Current Assets
|
138.88M | 239.70M | 240.85M | 299.10M | 300.96M |
|
Assets
|
328.97M | 686.37M | 792.81M | 999.90M | 1,135.78M |
|
Accounts Payables
|
39.25M | 45.98M | 52.84M | 57.83M | 81.99M |
|
Notes Payables
|
0.88M | 0.88M | | | |
|
Payables
|
40.13M | 46.86M | 52.84M | 57.83M | 81.99M |
|
Accumulated Expenses
|
31.18M | | | | |
|
Other Accumulated Expenses
|
2.83M | | | | |
|
Current Leases
|
| 2.89M | 3.01M | 3.04M | 2.55M |
|
Total Current Liabilities
|
146.94M | 190.46M | 264.27M | 386.95M | 449.15M |
|
Non-Current Debt
|
32.78M | 31.69M | | | |
|
Minority Interest
|
-3.10M | 23.31M | 19.95M | 45.95M | 48.26M |
|
Operating Leases
|
| 11.04M | 8.49M | 5.25M | 3.04M |
|
Other Non-Current Liabilities
|
5.59M | 3.00M | 1.00M | 0.31M | 0.15M |
|
Total Non-Current Liabilities
|
38.38M | 45.73M | 9.49M | 5.56M | 3.19M |
|
Total Liabilities
|
185.32M | 236.19M | 273.76M | 392.51M | 452.34M |
|
Total Debt
|
32.78M | 31.69M | | | |
|
Common Equity
|
146.75M | 450.18M | 519.05M | 607.39M | 683.45M |
|
Shareholder's Equity
|
146.75M | 450.18M | 519.05M | 607.39M | 683.45M |
|
Liabilities and Shareholders Equity
|
328.97M | 686.37M | 792.81M | 999.90M | 1,135.78M |
|
Retained Earnings
|
-19.88M | -208.11M | -216.69M | -193.61M | -179.23M |
|
Treasury Shares
|
| 0.98M | 2.40M | 2.95M | 4.14M |