|
Assets
|
40.10M | 34.82M | 33.46M | | 20.73M | 17.79M | 6.03M | 18.18M | 538.07M | 1,372.99M | 1,404.23M | 728.05M | 801.80M | 519.67M |
|
Cash & Equivalents
|
22.65M | 21.17M | 18.90M | | 6.75M | 9.05M | 3.77M | 7.23M | 4.67M | 3.63M | 3.76M | 141.00M | 115.50M | 68.80M |
|
Cash & Current Investments
|
22.65M | 21.17M | 18.90M | | 6.75M | 9.05M | 3.77M | 7.23M | 4.67M | 3.63M | 3.76M | 141.00M | 115.50M | 68.80M |
|
Receivables - Net
|
2.48M | 0.22M | 0.96M | 0.56M | 1.59M | | | | | | 0.08M | 0.10M | 0.24M | 0.61M |
|
Receivables - Other
|
0.03M | 0.03M | | 0.01M | 2.52M | | 0.28M | 1.00M | 0.76M | 1.69M | 2.24M | 2.12M | 2.42M | 2.74M |
|
Receivables
|
2.50M | 0.25M | 0.96M | 0.57M | 4.12M | | | | | | 2.32M | 2.22M | 2.67M | 3.35M |
|
Prepaid Assets
|
0.74M | 0.83M | 0.90M | | 0.72M | 0.63M | 0.23M | 0.47M | 0.97M | 2.10M | 1.60M | 2.06M | 1.70M | 2.26M |
|
Current Assets
|
| | | | | | | | 517.73M | 1,352.73M | 1,372.23M | 705.38M | 773.85M | 491.54M |
|
Property, Plant & Equipment (Net)
|
1.25M | 0.76M | 0.31M | | 0.61M | 0.37M | 0.26M | 0.47M | 1.15M | 0.76M | 7.46M | 8.33M | 9.40M | 10.24M |
|
Long-Term Investments
|
9.82M | 8.62M | 9.30M | | 7.98M | | | | 3.36M | | 0.85M | 3.20M | 18.04M | 21.39M |
|
Goodwill
|
| | | | 1.00M | | | | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 2.32M |
|
Intangibles
|
0.65M | 0.64M | 0.33M | | 4.49M | 4.49M | 0.10M | 1.22M | 1.89M | 1.33M | 0.75M | 0.99M | 1.43M | 4.84M |
|
Goodwill & Intangibles
|
0.65M | 0.64M | 0.33M | | 5.49M | 4.49M | 0.10M | 1.22M | 3.88M | 3.32M | 2.74M | 2.98M | 3.42M | 7.16M |
|
Long-Term Deferred Tax
|
| | | | | | | 5.58M | 5.39M | 4.86M | 6.40M | 4.40M | 4.50M | 3.42M |
|
Other Non-Current Assets
|
0.94M | 1.53M | 1.53M | | 1.53M | | | | 4.95M | 7.21M | 5.54M | 8.17M | 7.88M | 4.23M |
|
Non-Current Assets
|
| | | | | | | | 20.34M | 20.25M | 32.00M | 22.67M | 27.95M | 28.13M |
|
Accounts Payables
|
15.99M | 3.60M | 2.42M | | 2.18M | 2.10M | 0.56M | 0.70M | 2.44M | 3.78M | 3.68M | 2.51M | 3.64M | 5.24M |
|
Notes Payables
|
| | | | | | | | 8.00M | 5.20M | 7.00M | | | |
|
Payables
|
15.99M | 3.60M | 2.42M | | 2.18M | 2.10M | 0.56M | 0.70M | 10.44M | 8.98M | 10.68M | 2.51M | 3.64M | 5.24M |
|
Accumulated Expenses
|
| | | | 4.23M | | | | 0.01M | | | | | |
|
Other Accumulated Expenses
|
| | | | 0.20M | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | 1.00M | 1.00M | 1.07M | 0.08M | 0.50M |
|
Current Leases
|
| | | | | | | | 2.23M | 1.31M | 1.23M | 1.16M | 0.76M | 0.89M |
|
Current Taxes
|
| 0.05M | 0.03M | | 0.10M | | 0.12M | | | | 1.75M | 1.05M | 2.31M | 2.18M |
|
Current Deferred Revenue
|
| 0.69M | 0.63M | | 0.55M | | | | | | | | 1.90M | 1.75M |
|
Total Current Liabilities
|
| 3.60M | 2.42M | | 7.26M | | | | 502.75M | 1,330.05M | 1,343.38M | 669.72M | 721.63M | 427.83M |
|
Capital Leases
|
| | | | | | | | | | 1.94M | | | |
|
Non-Current Debt
|
| 7.20M | 1.20M | | 5.20M | | 0.13M | 0.13M | 0.01M | 3.66M | 6.71M | 5.97M | 4.23M | 4.14M |
|
Non-Current Deffered Revenue
|
0.74M | 0.69M | | | | | | 0.03M | | | | | 2.56M | 0.82M |
|
Minority Interest
|
| | | | | | | | | | 1.24M | 0.97M | 0.99M | 1.01M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.04M | | | 1.04M | 1.13M | 1.12M | |
|
Operating Leases
|
| | | | | | | | 4.41M | 2.61M | 1.70M | 1.25M | 2.23M | 1.79M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.70M | 5.30M | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 1,353.03M | 672.83M | | |
|
Total Liabilities
|
18.53M | 3.60M | 2.42M | | 2.18M | 2.10M | 0.81M | 1.00M | 504.93M | 1,335.00M | 1,353.73M | 678.13M | 731.09M | 434.58M |
|
Total Debt
|
| 7.20M | 1.20M | | 5.20M | | 0.13M | 0.13M | 0.01M | 4.66M | 7.71M | 7.05M | 4.31M | 4.64M |
|
Common Equity
|
36.63M | 31.22M | 31.04M | | 18.55M | 15.68M | 5.21M | 17.17M | 33.13M | 37.99M | 50.51M | 49.92M | 70.71M | 85.09M |
|
Shareholder's Equity
|
36.63M | 31.22M | 31.04M | | 18.55M | 15.68M | 5.21M | 17.17M | 33.13M | 37.99M | 50.51M | 49.92M | 70.71M | 85.09M |
|
Liabilities and Shareholders Equity
|
40.10M | 34.82M | 33.46M | | 20.73M | 17.79M | 6.03M | 18.18M | 538.07M | 1,372.99M | 1,404.23M | 728.05M | 801.80M | 519.67M |
|
Treasury Shares
|
0.06M | 0.02M | 0.01M | 0.01M | 1.13M | 1.13M | 5.07M | | | | | | 1.00M | 1.00M |
|
Retained Earnings
|
21.61M | 16.23M | 16.06M | | 3.59M | 0.72M | -2.70M | 9.26M | 12.93M | 15.91M | 20.97M | 18.98M | 26.81M | 40.09M |