|
Cash & Equivalents
|
| | 488.46M | | 19.91M |
|
Short-term Investments
|
| 0.16M | 0.26M | | 0.02M |
|
Cash & Current Investments
|
| 0.16M | 488.72M | | 19.93M |
|
Receivables - Net
|
| 18.90M | 19.39M | | 16.72M |
|
Receivables - Other
|
| | | | 0.28M |
|
Receivables
|
| 18.90M | 19.39M | | 17.00M |
|
Prepaid Assets
|
| 8.48M | 18.36M | | 0.45M |
|
Current Assets
|
| 479.15M | 533.47M | | 41.55M |
|
Property, Plant & Equipment (Net)
|
| 18.00M | 16.09M | | 1.65M |
|
Long-Term Investments
|
| 121.56M | 116.69M | | 15.29M |
|
Goodwill
|
| 163.84M | 163.84M | | 22.87M |
|
Intangibles
|
| 10.13M | 8.89M | | 0.69M |
|
Goodwill & Intangibles
|
| 173.97M | 172.72M | | 23.56M |
|
Other Non-Current Assets
|
22.27M | 20.47M | 11.76M | | 0.02M |
|
Non-Current Assets
|
| 357.33M | 337.60M | | 45.44M |
|
Assets
|
| 836.48M | 871.07M | | 86.99M |
|
Accounts Payables
|
| | | 9.87M | |
|
Notes Payables
|
| 232.00M | 179.00M | | 16.96M |
|
Payables
|
| 232.00M | 179.00M | 9.87M | 16.96M |
|
Short term Debt
|
| 78.55M | 3.15M | | 0.42M |
|
Current Leases
|
| 8.41M | 6.63M | | 1.61M |
|
Current Deferred Revenue
|
188.49M | 111.73M | 101.28M | | 13.79M |
|
Total Current Liabilities
|
| 510.11M | 386.51M | | 54.47M |
|
Non-Current Debt
|
| 120.50M | 128.00M | | 0.84M |
|
Non-Current Deffered Revenue
|
| 52.16M | 56.04M | | 7.21M |
|
Preferred Stock Liabilities
|
3,563.68M | | | | |
|
Minority Interest
|
34.89M | | | | |
|
Operating Leases
|
20.26M | 14.65M | 12.19M | | 2.10M |
|
Other Non-Current Liabilities
|
14.78M | 14.78M | 14.78M | | 2.06M |
|
Total Non-Current Liabilities
|
-14.78M | 187.31M | 196.23M | | 10.14M |
|
Total Liabilities
|
| 697.42M | 582.74M | | 64.61M |
|
Total Debt
|
| 199.04M | 131.16M | | 1.26M |
|
Common Equity
|
| | | | 160.27M |
|
Shareholder's Equity
|
| | | 31.13M | 22.37M |
|
Liabilities and Shareholders Equity
|
| 836.48M | 871.07M | | 86.99M |
|
Treasury Shares
|
| | | | -0.30M |
|
Retained Earnings
|
| | | | -469.24M |