|
Cash & Equivalents
|
22.10M | 12.70M | 11.16M |
|
Short-term Investments
|
| 0.65M | 1.22M |
|
Cash & Current Investments
|
22.10M | 13.35M | 12.37M |
|
Receivables - Net
|
14.73M | 23.94M | 21.91M |
|
Receivables - Other
|
| 7.90M | 5.84M |
|
Receivables
|
14.73M | 31.84M | 27.75M |
|
Finished Goods
|
8.42M | 13.19M | 13.86M |
|
Inventory
|
11.82M | 17.43M | 17.97M |
|
Current Assets
|
53.35M | 60.31M | 61.90M |
|
Property, Plant & Equipment (Net)
|
10.40M | 16.17M | 19.19M |
|
Long-Term Investments
|
| 0.70M | 0.77M |
|
Goodwill
|
267.40M | 210.01M | 187.50M |
|
Intangibles
|
217.11M | 246.11M | 246.11M |
|
Goodwill & Intangibles
|
484.51M | 456.12M | 433.62M |
|
Long-Term Deferred Tax
|
2.05M | 2.76M | 3.21M |
|
Other Non-Current Assets
|
0.85M | 2.57M | 2.91M |
|
Non-Current Assets
|
540.35M | 498.53M | 0.42M |
|
Accounts Payables
|
| 28.57M | 24.08M |
|
Notes Payables
|
14.55M | 17.70M | 17.70M |
|
Payables
|
14.55M | 46.27M | 41.78M |
|
Other Accumulated Expenses
|
| | 0.01M |
|
Short term Debt
|
14.55M | 17.70M | 17.70M |
|
Current Leases
|
2.42M | 3.59M | 2.72M |
|
Current Taxes
|
1.32M | 5.89M | 5.87M |
|
Current Deferred Revenue
|
11.41M | 11.58M | 10.91M |
|
Total Current Liabilities
|
55.17M | 78.41M | 63.46M |
|
Non-Current Debt
|
60.41M | 86.92M | 83.12M |
|
Non-Current Deffered Revenue
|
4.34M | 3.49M | 3.64M |
|
Non-Current Deferred Tax Liability
|
24.76M | 16.66M | 14.29M |
|
Operating Leases
|
14.24M | 17.99M | 14.33M |
|
Other Non-Current Liabilities
|
0.92M | 1.07M | 0.77M |
|
Total Non-Current Liabilities
|
164.19M | 204.72M | 176.14M |
|
Total Liabilities
|
-376.15M | 204.72M | 176.90M |
|
Total Debt
|
74.96M | 104.62M | 100.83M |
|
Common Equity
|
376.15M | 293.81M | 266.12M |
|
Shareholder's Equity
|
376.15M | 293.81M | 266.12M |
|
Retained Earnings
|
6.53M | -104.25M | -133.28M |
|
Preferred Shares
|
192.10M | 179.13M | |