|
Cash & Equivalents
|
23.92M | 35.46M | 21.16M | 33.59M | 21.40M | 20.89M | 20.24M | 26.86M | 39.22M | 24.30M | 23.70M |
|
Short-term Investments
|
26.54M | 20.98M | | 21.60M | | 20.91M | 21.78M | 20.98M | 21.23M | 21.40M | 21.64M |
|
Cash & Current Investments
|
50.46M | 56.45M | 21.16M | 55.19M | 21.40M | 41.80M | 42.02M | 47.85M | 60.45M | 45.70M | 45.35M |
|
Receivables - Net
|
110.97M | 10.35M | 23.57M | 56.04M | 0.12M | -24.69M | -22.28M | 75.61M | 83.69M | 97.62M | -2.98M |
|
Receivables
|
110.97M | 10.35M | 23.57M | 56.04M | 0.12M | -24.69M | -22.28M | 75.61M | 83.69M | 97.62M | -2.98M |
|
Prepaid Assets
|
9.45M | -38.76M | -62.28M | 64.14M | -27.44M | 69.56M | -10.13M | 70.17M | -9.98M | -6.12M | -24.77M |
|
Current Assets
|
145.35M | 177.29M | | 175.20M | | 190.84M | 196.47M | 196.27M | 227.17M | 223.38M | 220.05M |
|
Property, Plant & Equipment (Net)
|
18.49M | 15.04M | | 22.47M | | 19.98M | 19.86M | | | | |
|
Long-Term Investments
|
0.29M | 0.28M | | 0.28M | | 0.28M | 0.28M | 0.27M | 0.28M | 0.28M | 0.28M |
|
Intangibles
|
| | | 22.47M | | | | 27.66M | 26.55M | 25.60M | 24.77M |
|
Goodwill & Intangibles
|
| | | 22.47M | | | | 27.66M | 26.55M | 25.60M | 24.77M |
|
Long-Term Deferred Tax
|
13.07M | 12.63M | | 23.82M | | 12.47M | 12.89M | 10.45M | 10.66M | 11.26M | 11.36M |
|
Other Non-Current Assets
|
2.72M | 17.27M | 2.81M | 12.01M | 2.65M | 2.84M | 2.75M | 2.65M | 11.53M | 2.70M | 2.79M |
|
Non-Current Assets
|
46.62M | 46.73M | | 48.04M | | 53.10M | 55.58M | 50.45M | 49.52M | 54.15M | 53.93M |
|
Assets
|
191.97M | 224.02M | | 223.24M | | 243.94M | 252.06M | 246.73M | 276.68M | 277.53M | 273.98M |
|
Accounts Payables
|
24.20M | | | 26.64M | | | | 56.81M | | | |
|
Notes Payables
|
74.65M | 85.20M | | 83.03M | | 81.32M | 83.36M | 83.60M | 84.36M | 83.06M | 87.54M |
|
Payables
|
98.85M | 85.20M | | 109.67M | | 81.32M | 83.36M | 140.41M | 84.36M | 83.06M | 87.54M |
|
Accumulated Expenses
|
4.85M | 4.04M | -1.65M | 4.81M | -1.39M | -2.46M | 2.28M | 5.79M | -0.50M | -2.05M | -0.85M |
|
Other Accumulated Expenses
|
45.56M | | | 4.75M | | | 6.57M | 6.24M | 6.29M | 6.52M | 6.67M |
|
Short term Debt
|
45.56M | 0.17M | 0.13M | 83.03M | 0.07M | | 1.33M | 83.60M | -0.07M | -0.11M | -0.13M |
|
Current Leases
|
0.32M | | | 0.75M | | 0.77M | 0.74M | 0.54M | 0.43M | 0.26M | 0.14M |
|
Current Taxes
|
2.04M | | | 1.36M | | | | 1.36M | | | |
|
Current Deferred Revenue
|
3.57M | 3.87M | 1.98M | 3.05M | 4.91M | 1.96M | -0.69M | 2.42M | 1.10M | -0.32M | -0.19M |
|
Total Current Liabilities
|
155.19M | 125.97M | | 124.39M | | 144.68M | 152.49M | 156.76M | 168.21M | 177.07M | 172.41M |
|
Non-Current Debt
|
| | | 29.69M | | 29.00M | 23.68M | 22.76M | 17.90M | 13.33M | 11.81M |
|
Minority Interest
|
42.06M | 44.64M | | 51.91M | | 53.82M | 57.48M | 54.34M | 54.80M | 56.80M | 59.64M |
|
Operating Leases
|
0.32M | 0.80M | -0.43M | 0.50M | -0.22M | 0.15M | 0.02M | 0.02M | -0.16M | 0.03M | 0.03M |
|
Other Non-Current Liabilities
|
| 0.03M | | 0.66M | | 0.66M | 0.66M | 0.95M | 0.95M | 0.95M | 0.95M |
|
Total Non-Current Liabilities
|
| 44.16M | | 30.85M | | 29.82M | 24.36M | 23.73M | 18.86M | 14.31M | 12.79M |
|
Total Liabilities
|
155.19M | 170.13M | | 155.25M | | 174.50M | 176.85M | 180.49M | 187.07M | 191.38M | 185.21M |
|
Total Debt
|
45.56M | 0.17M | 0.13M | 112.72M | 0.07M | 29.00M | 25.00M | 106.36M | 17.83M | 13.22M | 11.69M |
|
Common Equity
|
36.78M | 53.89M | | 67.99M | | 69.44M | 75.20M | 66.23M | 89.61M | 86.15M | 88.77M |
|
Shareholder's Equity
|
36.78M | | | 67.99M | | | | 66.23M | | | |
|
Liabilities and Shareholders Equity
|
191.97M | 224.02M | | 223.24M | | 243.94M | 252.06M | 246.73M | 276.68M | 277.53M | 273.98M |
|
Treasury Shares
|
| | | 12.43M | | | | 12.43M | -13.77M | -15.76M | -15.76M |
|
Retained Earnings
|
-99.58M | -103.20M | | -126.72M | | -189.31M | 0.81M | -195.39M | -198.79M | -202.78M | -202.87M |