|
Cash & Equivalents
|
69.44M | 27.50M | 271.07M | 273.70M | 271.31M | 276.69M | 154.11M | 151.70M | 68.99M | 689.40M |
|
Prepaid Assets
|
| 0.93M | 6.18M | | | | 3.45M | | | |
|
Current Assets
|
| 36.91M | 307.69M | | 261.67M | | 182.38M | 139.55M | 97.46M | 723.99M |
|
Property, Plant & Equipment (Net)
|
0.35M | 1.62M | 0.94M | | 2.77M | | 2.85M | 2.54M | 2.44M | 2.24M |
|
Goodwill
|
| 18.79M | 19.82M | | 19.84M | | 19.68M | 19.37M | 20.85M | 21.53M |
|
Intangibles
|
0.11M | 6.74M | 7.11M | | 7.11M | | 7.06M | 6.95M | 7.48M | 7.72M |
|
Goodwill & Intangibles
|
0.11M | 25.53M | 26.92M | | 26.95M | | 26.74M | 26.32M | 28.33M | 29.26M |
|
Other Non-Current Assets
|
| 11.95M | 13.85M | | 13.77M | | 8.07M | 7.92M | 9.08M | 10.72M |
|
Non-Current Assets
|
| 40.16M | 44.21M | | 44.70M | | 36.93M | 36.05M | 37.96M | 38.29M |
|
Assets
|
124.96M | 77.07M | 351.90M | | 306.37M | | 219.31M | 175.60M | 135.43M | 762.28M |
|
Accounts Payables
|
| 15.79M | 50.81M | | 34.24M | | 46.83M | 59.46M | 65.08M | 35.09M |
|
Payables
|
| 15.79M | 50.81M | | 34.24M | | 46.83M | 59.46M | 65.08M | 35.09M |
|
Short term Debt
|
12.98M | 34.23M | 40.18M | | 2.67M | | 13.92M | 14.73M | 16.00M | 32.85M |
|
Current Deferred Revenue
|
| | 0.06M | | | | | | | |
|
Total Current Liabilities
|
36.91M | 52.51M | 97.58M | | 86.12M | | 100.45M | 111.23M | 127.18M | 92.08M |
|
Non-Current Debt
|
| 16.57M | 42.71M | | 26.72M | | 24.97M | 25.05M | 27.40M | 4.87M |
|
Convertible Debt
|
| | 82.90M | | 128.82M | | 121.82M | 117.16M | 117.62M | 143.42M |
|
Pension
|
| 0.62M | 0.68M | | 0.68M | | 0.81M | 0.80M | 0.91M | 0.99M |
|
Operating Leases
|
| | 0.41M | | 1.81M | | 1.53M | 1.25M | 1.07M | 2.94M |
|
Total Non-Current Liabilities
|
| 17.23M | 43.42M | | 84.06M | | 75.49M | 71.31M | 62.90M | 72.54M |
|
Total Liabilities
|
91.68M | 66.59M | 133.70M | | 170.17M | | 168.65M | 182.53M | 190.08M | 164.62M |
|
Total Debt
|
12.98M | 50.80M | 82.90M | | 29.39M | | 38.89M | 39.79M | 43.40M | 37.72M |
|
Common Equity
|
| | 210.89M | | 136.19M | | 43.37M | -6.93M | -54.65M | 597.67M |
|
Liabilities and Shareholders Equity
|
124.96M | 77.07M | 351.90M | | 306.37M | | 219.31M | 175.60M | 135.43M | 762.28M |
|
Retained Earnings
|
| -84.45M | -158.96M | | -292.34M | | -280.65M | -456.67M | -484.27M | -485.94M |
|
Treasury Shares
|
| | | | | | -4.73M | | | -5.18M |