|
Assets
|
| 286.29M | 397.26M | 466.50M | 550.71M | 1,111.37M |
|
Cash & Equivalents
|
37.82M | 50.73M | 103.86M | 121.11M | 131.73M | 366.16M |
|
Cash & Current Investments
|
37.82M | 50.73M | 103.86M | 121.11M | 131.73M | 366.16M |
|
Receivables - Net
|
| 79.37M | 83.58M | 106.32M | 170.13M | 235.23M |
|
Receivables - Other
|
| 1.71M | 2.29M | 2.33M | 5.35M | 11.10M |
|
Receivables
|
| 81.08M | 85.86M | 108.65M | 175.48M | 246.33M |
|
Prepaid Assets
|
| 7.37M | 6.97M | 7.15M | 6.27M | 13.35M |
|
Current Assets
|
| 141.37M | 196.06M | 236.45M | 309.75M | 616.54M |
|
Property, Plant & Equipment (Net)
|
| 6.12M | 5.63M | 5.98M | 7.45M | 8.86M |
|
Goodwill
|
78.15M | 76.43M | 114.51M | 133.07M | 140.91M | 325.99M |
|
Intangibles
|
| 32.89M | 40.96M | 32.12M | 48.78M | 115.18M |
|
Goodwill & Intangibles
|
78.15M | 109.32M | 155.47M | 165.19M | 189.69M | 441.17M |
|
Long-Term Deferred Tax
|
| 0.37M | 0.96M | 0.74M | 0.73M | 0.62M |
|
Other Non-Current Assets
|
| 0.52M | 1.11M | 1.80M | 4.37M | 6.43M |
|
Non-Current Assets
|
| 144.92M | 201.21M | 230.05M | 240.96M | 494.83M |
|
Accounts Payables
|
| 40.98M | 21.71M | 33.67M | 63.57M | 43.66M |
|
Payables
|
| 40.98M | 21.71M | 33.67M | 63.57M | 43.66M |
|
Accumulated Expenses
|
| 44.62M | 63.98M | 72.36M | 85.45M | 121.40M |
|
Other Accumulated Expenses
|
| 8.31M | 5.16M | 5.71M | 6.82M | 11.20M |
|
Current Deferred Revenue
|
| 4.05M | 6.87M | 2.23M | 3.30M | 10.35M |
|
Total Current Liabilities
|
| 103.98M | 105.76M | 128.71M | 176.38M | 199.34M |
|
Non-Current Debt
|
| 189.69M | 183.61M | 183.95M | 184.15M | 196.29M |
|
Minority Interest
|
| 154.21M | | | | |
|
Other Non-Current Liabilities
|
| 2.39M | 2.49M | 7.88M | 6.60M | 9.81M |
|
Total Non-Current Liabilities
|
| 267.32M | 201.02M | 209.76M | 193.81M | 235.24M |
|
Total Liabilities
|
186.33M | 371.30M | 306.78M | 338.47M | 370.19M | 434.57M |
|
Total Debt
|
| 189.69M | 183.61M | 183.95M | 184.15M | 196.29M |
|
Common Equity
|
-186.33M | -239.22M | 90.49M | 128.03M | 180.52M | 676.80M |
|
Shareholder's Equity
|
-186.33M | -239.22M | 90.49M | 128.03M | 180.52M | 676.80M |
|
Liabilities and Shareholders Equity
|
| 286.29M | 397.26M | 466.50M | 550.71M | 1,111.37M |
|
Treasury Shares
|
73.39M | 85.90M | 65.21M | 60.11M | 37.64M | 32.03M |
|
Retained Earnings
|
| -242.25M | -491.82M | -771.06M | -958.54M | -1028.31M |