|
Assets
|
122.84M | 102.74M | 390.42M |
|
Cash & Equivalents
|
7.47M | 6.54M | 11.63M |
|
Short-term Investments
|
| | 52.43M |
|
Cash & Current Investments
|
7.47M | 6.54M | 64.07M |
|
Receivables - Net
|
35.98M | 30.24M | 18.66M |
|
Receivables - Other
|
9.60M | 10.80M | 13.50M |
|
Receivables
|
45.58M | 41.04M | 32.16M |
|
Finished Goods
|
6.61M | 5.89M | 5.58M |
|
Inventory
|
4.53M | 4.04M | 7.20M |
|
Prepaid Assets
|
8.77M | 6.55M | 22.36M |
|
Current Assets
|
70.02M | 49.87M | 124.40M |
|
Property, Plant & Equipment (Net)
|
14.62M | 12.81M | 45.11M |
|
Long-Term Investments
|
31.45M | | |
|
Goodwill
|
21.98M | 147.54M | 39.72M |
|
Intangibles
|
1.53M | 1.50M | 684.71M |
|
Goodwill & Intangibles
|
23.50M | 149.04M | 724.43M |
|
Long-Term Deferred Tax
|
7.05M | 6.81M | 7.03M |
|
Other Non-Current Assets
|
1.71M | 3.02M | 17.82M |
|
Non-Current Assets
|
52.83M | 52.87M | 266.02M |
|
Accounts Payables
|
16.86M | 13.28M | 42.60M |
|
Notes Payables
|
32.66M | 13.01M | 3.38M |
|
Payables
|
49.52M | 26.29M | 45.98M |
|
Accumulated Expenses
|
24.72M | 23.85M | 80.04M |
|
Other Accumulated Expenses
|
10.69M | 5.89M | 3.38M |
|
Short term Debt
|
8.20M | | |
|
Current Leases
|
1.80M | 1.56M | 9.21M |
|
Current Taxes
|
0.07M | | 5.68M |
|
Current Deferred Revenue
|
5.66M | 6.00M | 6.94M |
|
Total Current Liabilities
|
101.89M | 82.07M | 1,790.21M |
|
Capital Leases
|
0.66M | 0.02M | 6.38M |
|
Non-Current Debt
|
11.16M | 1.54M | 1.47M |
|
Pension
|
16.08M | 12.21M | 1.04M |
|
Preferred Stock Liabilities
|
31.17M | | |
|
Liabilities from Discontinued Operations
|
| 3.82M | 2.44M |
|
Non-Current Deferred Tax Liability
|
| | 13.12M |
|
Operating Leases
|
3.96M | 3.79M | 23.91M |
|
Other Non-Current Liabilities
|
1.58M | 1.64M | 8.29M |
|
Total Non-Current Liabilities
|
148.20M | 113.67M | 1,838.92M |
|
Total Liabilities
|
149.77M | 115.31M | 1,847.21M |
|
Total Debt
|
19.36M | 1.54M | 1.47M |
|
Common Equity
|
-26.93M | -1244.28M | -1456.79M |
|
Shareholder's Equity
|
-26.93M | -1244.28M | -1456.79M |
|
Liabilities and Shareholders Equity
|
122.84M | 102.74M | 390.42M |
|
Retained Earnings
|
-21.09M | -11.34M | -7.15M |
|
Treasury Shares
|
| | 3.33M |