|
Cash & Equivalents
|
18.64M | 21.29M | 29.08M | 26.73M | 11.18M | 34.67M | 14.33M |
|
Short-term Investments
|
0.28M | 2.08M | 2.59M | 36.13M | 3.53M | 5.54M | 4.60M |
|
Cash & Current Investments
|
18.92M | 23.37M | 31.68M | 62.85M | 14.70M | 40.21M | 18.93M |
|
Receivables - Net
|
80.62M | 92.22M | 75.77M | 100.97M | 107.27M | 127.30M | 124.61M |
|
Receivables - Other
|
0.35M | 0.04M | 0.04M | 0.08M | 0.04M | 0.70M | -1.57M |
|
Receivables
|
80.97M | 92.27M | 75.81M | 101.05M | 107.31M | 128.00M | 123.04M |
|
Prepaid Assets
|
17.93M | 18.29M | 18.73M | 14.54M | -1.79M | 29.68M | 37.35M |
|
Current Assets
|
121.70M | 135.70M | 130.72M | 149.10M | 159.20M | 205.24M | 190.00M |
|
Property, Plant & Equipment (Net)
|
47.28M | 40.27M | 38.70M | 41.07M | 43.22M | 59.97M | 68.82M |
|
Long-Term Investments
|
2.14M | 2.04M | 1.89M | 1.91M | 1.90M | 1.90M | 1.94M |
|
Intangibles
|
10.72M | 10.14M | 12.24M | 16.12M | 11.78M | 11.41M | 11.23M |
|
Goodwill & Intangibles
|
2.90M | 2.60M | 12.24M | 8.60M | 11.78M | 8.30M | 11.23M |
|
Long-Term Deferred Tax
|
5.22M | 3.59M | 2.77M | 6.25M | 5.33M | 1.43M | 1.54M |
|
Other Non-Current Assets
|
17.93M | 18.29M | -0.01M | 28.85M | 3.70M | 10.57M | 1.68M |
|
Non-Current Assets
|
122.51M | 109.48M | 99.08M | 107.31M | 104.58M | 116.77M | 106.44M |
|
Assets
|
244.21M | 245.26M | 229.80M | 265.84M | 263.78M | 310.13M | 296.44M |
|
Accounts Payables
|
54.09M | 57.05M | | 60.58M | | 88.73M | |
|
Notes Payables
|
46.00M | 2.05M | 9.41M | 36.13M | 10.52M | 14.91M | 12.18M |
|
Payables
|
100.09M | 59.09M | 9.41M | 96.71M | 10.52M | 103.64M | 12.18M |
|
Accumulated Expenses
|
9.33M | 3.24M | 2.30M | 4.64M | 2.33M | 3.05M | 2.42M |
|
Other Accumulated Expenses
|
125.35M | 2.41M | -0.60M | 1.70M | 1.75M | 1.69M | -0.26M |
|
Short term Debt
|
46.00M | 47.66M | 34.86M | 36.13M | 35.91M | 39.40M | 48.74M |
|
Current Leases
|
8.13M | 9.63M | 7.38M | 6.32M | 5.49M | 4.22M | 3.98M |
|
Current Taxes
|
2.89M | 2.21M | 1.12M | 2.28M | 0.92M | 3.02M | 1.39M |
|
Total Current Liabilities
|
125.35M | 130.80M | 108.52M | 136.38M | 122.15M | 162.68M | 144.12M |
|
Non-Current Debt
|
1.88M | 2.41M | | | 9.16M | 16.39M | 16.05M |
|
Minority Interest
|
4.30M | 3.86M | 4.15M | 4.37M | 5.29M | 6.30M | 6.66M |
|
Non-Current Deferred Tax Liability
|
| | | 4.25M | 3.56M | 0.05M | 0.15M |
|
Operating Leases
|
21.48M | 17.51M | 13.40M | 10.90M | 9.54M | 4.72M | 3.25M |
|
Other Non-Current Liabilities
|
1.47M | 1.87M | -0.03M | 2.00M | 1.77M | 2.84M | -0.15M |
|
Total Non-Current Liabilities
|
22.96M | 19.38M | 123.72M | 17.06M | 144.41M | 183.85M | 166.42M |
|
Total Liabilities
|
148.31M | 150.17M | 123.69M | 153.53M | 146.18M | 186.68M | 166.27M |
|
Total Debt
|
47.88M | 50.07M | 34.86M | 36.13M | 45.07M | 55.79M | 64.78M |
|
Common Equity
|
95.90M | 95.09M | 106.11M | 112.31M | 117.60M | 123.45M | 130.17M |
|
Shareholder's Equity
|
95.90M | 95.09M | | 112.31M | | 123.45M | |
|
Liabilities and Shareholders Equity
|
244.21M | 245.26M | 229.80M | 265.84M | 263.78M | 310.13M | 296.44M |
|
Retained Earnings
|
10.03M | 17.27M | 23.72M | 26.69M | 31.73M | 36.46M | 42.33M |