|
Receivables - Affiliates
|
| | | | 83.04M | 128.45M |
|
Cash & Equivalents
|
29.76M | 58.56M | 121.01M | 24.39M | 28.04M | 18.67M |
|
Receivables - Net
|
| 25.14M | 41.97M | 43.08M | 52.45M | 64.86M |
|
Receivables
|
| 25.14M | 41.97M | 43.08M | 52.45M | 64.86M |
|
Prepaid Assets
|
| 2.38M | 7.91M | 4.15M | 5.14M | 5.12M |
|
Current Deferred Tax Assets
|
| 0.44M | 1.25M | 1.79M | 2.92M | 4.85M |
|
Current Assets
|
| 108.73M | 349.52M | 287.16M | 266.25M | 284.59M |
|
Property, Plant & Equipment (Net)
|
4.58M | 4.55M | 4.71M | 3.91M | 2.70M | 3.00M |
|
Long-Term Investments
|
| | | | 2.00M | 9.65M |
|
Goodwill
|
| | | | | 22.17M |
|
Intangibles
|
| 15.09M | 33.64M | 31.21M | 30.02M | 28.99M |
|
Goodwill & Intangibles
|
| 15.09M | 33.64M | 31.21M | 30.02M | 6.82M |
|
Long-Term Deferred Tax
|
1.33M | 2.17M | 12.57M | 17.71M | 19.93M | 19.05M |
|
Other Non-Current Assets
|
| 1.43M | 1.18M | 1.61M | 0.90M | 1.05M |
|
Non-Current Assets
|
| 31.28M | 65.45M | 70.52M | 74.89M | 82.19M |
|
Assets
|
| | 414.97M | | 341.14M | 366.78M |
|
Accounts Payables
|
| 20.71M | 29.54M | 34.14M | 39.73M | 36.95M |
|
Notes Payables
|
| 1.58M | 2.09M | 1.15M | | |
|
Dividends payables
|
| | | | 0.05M | 0.76M |
|
Payables
|
| 22.29M | 31.62M | 35.29M | 39.77M | 37.71M |
|
Other Accumulated Expenses
|
| 187.00 | 0.13M | 0.07M | 1.49M | |
|
Short term Debt
|
| 1.58M | 2.09M | 1.15M | | |
|
Current Leases
|
| 0.85M | 1.10M | 1.90M | 1.86M | 1.62M |
|
Current Taxes
|
| 6.79M | 5.04M | 4.13M | 8.22M | 7.86M |
|
Current Deferred Revenue
|
| 14.17M | 16.60M | 20.33M | 25.95M | |
|
Total Current Liabilities
|
| 47.06M | 58.89M | 62.02M | 77.24M | 80.97M |
|
Non-Current Debt
|
| 4.77M | 1.19M | | | |
|
Non-Current Deffered Revenue
|
| 5.00M | 16.20M | 13.92M | 16.58M | |
|
Minority Interest
|
| 126.00 | 0.01M | 0.02M | 0.04M | |
|
Operating Leases
|
7.67M | 6.15M | 5.99M | 5.63M | 2.23M | 1.70M |
|
Non-Current Deferred Tax Liability
|
| 0.73M | 2.04M | 2.46M | 2.67M | 2.48M |
|
Other Non-Current Liabilities
|
| 0.19M | 0.27M | 0.18M | 0.45M | 0.36M |
|
Total Non-Current Liabilities
|
| 17.21M | 28.89M | 20.98M | 23.57M | 30.01M |
|
Total Liabilities
|
| 0.54M | 4.95M | 0.30M | | |
|
Total Debt
|
| 6.36M | 3.28M | 1.15M | | |
|
Common Equity
|
| 75.62M | 327.19M | 274.68M | 240.33M | 255.80M |
|
Shareholder's Equity
|
| 75.62M | 327.19M | 274.68M | 240.33M | 255.80M |
|
Liabilities and Shareholders Equity
|
| | 414.97M | | 341.14M | 366.78M |
|
Retained Earnings
|
| -3.44M | -63.95M | -116.37M | -130.06M | -118.06M |