|
Assets
|
| 143.65M | 64.31M | 41.98M | 38.24M | 49.33M | 72.34M | 108.35M | 138.17M | 300.91M | 439.91M | 403.02M | 394.42M | 409.67M | 415.59M | 464.86M |
|
Cash & Equivalents
|
8.45M | 6.64M | 3.00M | 8.82M | 6.66M | 18.17M | 16.49M | 22.67M | 14.42M | 15.26M | 5.45M | 28.41M | 11.22M | 8.81M | 23.40M | 74.16M |
|
Short-term Investments
|
| | | | | | | | | | | | | 10.68M | 0.05M | |
|
Cash & Current Investments
|
8.45M | 6.64M | 3.00M | 8.82M | 6.66M | 18.17M | 16.49M | 22.67M | 14.42M | 15.26M | 5.45M | 28.41M | 11.22M | 19.48M | 23.44M | 74.16M |
|
Receivables - Net
|
| 14.48M | 16.78M | 15.48M | 13.17M | 13.19M | 17.93M | 30.29M | 38.44M | 61.35M | 57.50M | 53.10M | 68.33M | 60.84M | 70.54M | 65.56M |
|
Receivables - Other
|
| 0.07M | 0.04M | 0.05M | 0.07M | 12.17M | 13.84M | 18.99M | 24.73M | 51.85M | 101.42M | 62.43M | 6.27M | 4.77M | 1.17M | 2.30M |
|
Receivables
|
| 14.56M | 16.82M | 15.53M | 13.24M | 25.36M | 31.77M | 49.27M | 63.17M | 113.20M | 158.92M | 115.53M | 74.59M | 65.61M | 71.71M | 67.86M |
|
Work In Process
|
| | | | | | | | | | | | | 74.55M | 79.58M | 66.52M |
|
Current Deferred Tax Assets
|
| 3.13M | -7.35M | -3.45M | -3.69M | -3.13M | | | | | | | | | | |
|
Prepaid Assets
|
| 1.21M | 1.27M | 1.04M | 1.21M | 2.24M | 2.08M | 2.60M | 3.76M | 5.75M | 6.25M | 5.56M | 4.97M | 6.45M | 3.89M | 4.98M |
|
Current Assets
|
| 34.36M | 42.35M | 37.23M | 33.52M | 45.98M | 50.52M | 75.24M | 83.19M | 136.09M | 175.47M | 155.90M | 148.96M | 173.97M | 192.02M | 235.52M |
|
Property, Plant & Equipment (Net)
|
| 0.38M | 0.33M | 0.19M | 0.18M | 1.38M | 3.68M | 4.51M | 5.31M | 8.00M | 12.05M | 12.51M | 16.76M | 22.54M | 27.10M | 29.53M |
|
Long-Term Investments
|
| 20.40M | 23.13M | 23.13M | | | | | | | | | | | | |
|
Goodwill
|
10.37M | 15.39M | 18.12M | 18.12M | | | 16.10M | 21.95M | 38.18M | 97.75M | 127.65M | 130.12M | 130.12M | 130.12M | 131.14M | 140.99M |
|
Intangibles
|
| 0.10M | 1.23M | 1.23M | 1.23M | 1.23M | 2.72M | 9.04M | 15.88M | 54.06M | 98.16M | 64.26M | 52.71M | 99.23M | 99.81M | 104.47M |
|
Goodwill & Intangibles
|
10.37M | 15.48M | 19.35M | 19.35M | 1.23M | 1.23M | 18.81M | 30.98M | 54.06M | 151.81M | 225.81M | 194.38M | 182.84M | 229.36M | 230.96M | 245.46M |
|
Long-Term Deferred Tax
|
| 0.65M | 5.75M | 3.57M | 3.70M | 1.43M | | | | 12.32M | 9.31M | 14.11M | 16.85M | 18.54M | 15.96M | 13.35M |
|
Other Non-Current Assets
|
| 0.72M | 5.19M | 3.54M | 3.77M | 0.54M | 0.50M | 0.71M | 0.83M | 2.39M | 16.30M | 5.99M | 13.84M | 10.62M | 4.95M | 2.02M |
|
Non-Current Assets
|
| 109.29M | 21.96M | 4.75M | 4.71M | -3.10M | 21.83M | 33.11M | 54.98M | 164.82M | 264.44M | 247.12M | 245.46M | 235.70M | 223.57M | 229.34M |
|
Accounts Payables
|
| 5.38M | 8.18M | 6.98M | 3.96M | 3.24M | 5.56M | 17.39M | 20.83M | 36.83M | 34.00M | 41.37M | 36.67M | 28.83M | 33.19M | 33.77M |
|
Notes Payables
|
| 1.22M | 1.78M | 1.19M | 1.47M | 0.35M | 4.04M | 3.97M | 0.38M | 8.57M | 13.72M | 15.00M | 15.04M | 16.90M | 8.45M | 10.14M |
|
Payables
|
| 6.60M | 9.96M | 8.17M | 5.43M | 3.59M | 9.60M | 21.37M | 21.21M | 45.40M | 47.72M | 56.37M | 51.71M | 45.74M | 41.65M | 43.90M |
|
Accumulated Expenses
|
| 5.99M | 10.19M | 5.31M | 5.81M | 10.67M | 10.33M | 19.05M | 23.29M | 37.40M | 67.61M | 34.45M | 35.68M | 59.11M | 54.13M | 62.78M |
|
Other Accumulated Expenses
|
| | 0.05M | 0.23M | 0.06M | 0.37M | 1.14M | 2.82M | 0.60M | 2.49M | 4.63M | 4.90M | 2.75M | | | |
|
Short term Debt
|
| 1.00M | 0.26M | 3.00M | | | 1.42M | 1.93M | 4.25M | 3.11M | 5.16M | 12.32M | 10.21M | 4.00M | | 2.50M |
|
Current Leases
|
| 0.17M | 0.16M | 0.15M | 0.13M | 0.32M | 0.44M | 0.33M | 0.29M | 0.32M | 5.55M | 5.84M | 5.58M | 4.62M | 4.54M | 5.80M |
|
Current Deferred Revenue
|
| 1.04M | 0.75M | 3.42M | 2.25M | 3.86M | 6.22M | 8.38M | 7.32M | 5.08M | 5.56M | 7.43M | 13.50M | 12.59M | 13.18M | 21.56M |
|
Curent Deferred Tax Liability
|
| 4.54M | 8.41M | 3.87M | 4.12M | 3.13M | | | | | | | | | | |
|
Total Current Liabilities
|
| 16.30M | 29.27M | 24.13M | 17.82M | 18.45M | 28.02M | 51.05M | 56.36M | 91.31M | 131.98M | 116.67M | 117.21M | 127.17M | 114.68M | 137.68M |
|
Capital Leases
|
| 0.10M | 0.14M | 0.12M | 0.09M | 0.31M | 0.26M | 0.21M | 0.16M | 0.22M | 0.19M | 0.24M | 0.78M | 1.60M | 1.18M | 1.38M |
|
Non-Current Debt
|
| 0.13M | 0.08M | | | | 1.08M | 2.07M | 2.50M | 62.21M | 116.63M | 98.18M | 85.54M | 90.54M | 88.98M | 79.35M |
|
Non-Current Deffered Revenue
|
| 0.77M | 0.53M | 0.37M | 0.12M | 0.16M | 0.74M | 0.71M | 0.61M | 0.72M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.33M | 1.84M | 2.46M | 0.11M | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 18.41M | 15.65M | 10.77M | 8.60M | 9.76M | 9.94M |
|
Other Non-Current Liabilities
|
| | | | | | 5.18M | 2.54M | 5.06M | 1.62M | 4.89M | 3.00M | 0.83M | 0.26M | 1.14M | 1.71M |
|
Total Non-Current Liabilities
|
| | | | | | 29.55M | 55.89M | 62.46M | 155.01M | 267.74M | 230.86M | 214.37M | 227.91M | 214.60M | 228.81M |
|
Total Liabilities
|
-29.12M | 17.29M | 30.02M | 24.63M | 18.02M | 18.92M | 34.73M | 58.43M | 67.52M | 156.62M | 272.63M | 233.86M | 215.20M | 228.17M | 215.74M | 230.52M |
|
Total Debt
|
| 1.13M | 0.33M | 3.00M | | | 2.50M | 4.00M | 6.75M | 65.33M | 121.79M | 110.50M | 95.74M | 94.54M | 88.98M | 81.85M |
|
Common Equity
|
29.12M | 32.16M | 34.29M | 17.35M | 20.21M | 30.41M | 37.62M | 49.92M | 70.65M | 144.29M | 167.28M | 169.16M | 179.22M | 181.50M | 199.84M | 234.34M |
|
Shareholder's Equity
|
29.12M | 32.16M | 34.29M | 17.35M | 20.21M | 30.41M | 37.62M | 49.92M | 70.65M | 144.29M | 167.28M | 169.16M | 179.22M | 181.50M | 199.84M | 234.34M |
|
Liabilities and Shareholders Equity
|
| 143.65M | 64.31M | 41.98M | 38.24M | 49.33M | 72.34M | 108.35M | 138.17M | 300.91M | 439.91M | 403.02M | 394.42M | 409.67M | 415.59M | 464.86M |
|
Retained Earnings
|
| -1.68M | 0.15M | -17.14M | -14.52M | -5.10M | -0.84M | 7.46M | 19.59M | 0.55M | 35.01M | 20.52M | 12.10M | 3.65M | 14.58M | 37.15M |
|
Treasury Shares
|
| | | | 0.03M | 0.04M | 0.04M | 0.10M | 0.09M | 0.28M | 0.43M | 0.38M | 0.22M | 0.14M | 0.17M | 0.17M |