|
Cash & Equivalents
|
77.76M | 62.94M | 33.73M |
|
Short-term Investments
|
4.32M | 0.97M | 2.06M |
|
Cash & Current Investments
|
82.08M | 63.91M | 35.80M |
|
Receivables - Net
|
57.40M | 55.20M | 43.94M |
|
Receivables - Other
|
164.93M | 174.26M | 70.12M |
|
Receivables
|
222.32M | 229.46M | 114.06M |
|
Prepaid Assets
|
14.06M | 13.43M | 15.61M |
|
Current Assets
|
233.48M | 257.46M | 141.00M |
|
Property, Plant & Equipment (Net)
|
55.21M | 46.37M | 19.13M |
|
Long-Term Investments
|
17.36M | 21.28M | 19.02M |
|
Goodwill & Intangibles
|
12.04M | 9.24M | 6.67M |
|
Long-Term Deferred Tax
|
18.85M | 17.25M | |
|
Other Non-Current Assets
|
3.14M | 2.87M | 0.30M |
|
Non-Current Assets
|
25.03M | 14.33M | 9.57M |
|
Assets
|
446.80M | 426.65M | 233.86M |
|
Accounts Payables
|
67.54M | 81.59M | 46.48M |
|
Payables
|
67.54M | 81.59M | 46.48M |
|
Accumulated Expenses
|
60.76M | 33.90M | 38.56M |
|
Other Accumulated Expenses
|
12.67M | 13.07M | 13.76M |
|
Current Deferred Revenue
|
163.72M | 115.78M | 102.52M |
|
Total Current Liabilities
|
340.94M | 271.25M | 230.26M |
|
Capital Leases
|
0.58M | 0.03M | |
|
Non-Current Debt
|
| 29.63M | 9.48M |
|
Non-Current Deffered Revenue
|
1.85M | 3.21M | 0.11M |
|
Minority Interest
|
-1.05M | -0.75M | -0.16M |
|
Non-Current Deferred Tax Liability
|
18.85M | 17.25M | |
|
Operating Leases
|
14.44M | 15.04M | 15.99M |
|
Other Non-Current Liabilities
|
15.66M | 15.49M | 8.01M |
|
Total Non-Current Liabilities
|
56.59M | 2.01M | 2.43M |
|
Total Liabilities
|
395.20M | 356.16M | 268.54M |
|
Total Debt
|
| 29.63M | 9.48M |
|
Common Equity
|
51.59M | 70.49M | -34.67M |
|
Shareholder's Equity
|
51.59M | 70.49M | -34.67M |
|
Liabilities and Shareholders Equity
|
446.80M | 426.65M | 233.86M |
|
Retained Earnings
|
49.08M | 46.54M | -78.21M |
|
Treasury Shares
|
| 0.58M | 2.62M |