|
Cash & Equivalents
|
3.62M | 77.33M | 152.21M | 126.07M | 157.22M | 195.60M | 177.97M | 89.97M | 32.79M | 88.49M | 41.26M | 34.68M |
|
Short-term Investments
|
0.09M | 0.09M | 0.09M | | 30.15M | 95.99M | 71.90M | 126.94M | 94.46M | 27.68M | 146.88M | 100.91M |
|
Cash & Current Investments
|
3.71M | 77.41M | 152.30M | 126.07M | 187.36M | 291.58M | 249.87M | 216.92M | 127.25M | 116.17M | 188.14M | 135.59M |
|
Receivables - Net
|
| | | | | | | | | 16.68M | | |
|
Receivables - Other
|
-28.17M | 25.94M | 0.18M | 0.70M | 0.02M | | | 0.47M | 0.41M | 0.70M | 1.25M | 1.98M |
|
Receivables
|
0.08M | 0.17M | | | | | | | | 17.39M | | |
|
Prepaid Assets
|
0.15M | -2.16M | 1.28M | 1.46M | 2.38M | 2.82M | 4.37M | 3.30M | 4.89M | 7.26M | 4.89M | 4.12M |
|
Current Assets
|
-0.69M | 80.20M | 154.90M | 131.29M | 193.86M | 295.81M | 256.37M | 221.75M | 132.96M | 141.09M | 195.51M | 142.19M |
|
Buildings
|
| | 0.10M | 0.27M | 0.35M | 0.41M | 0.51M | 1.42M | | | | |
|
Property, Plant & Equipment (Net)
|
0.60M | 0.51M | 1.12M | 2.38M | 3.34M | 3.96M | 4.88M | 5.60M | 4.42M | 3.81M | 3.01M | 2.76M |
|
Intangibles
|
| | | | | | | 55.17M | 52.33M | 56.84M | 57.31M | 63.02M |
|
Goodwill & Intangibles
|
| | | | | | | 55.17M | 52.33M | 56.84M | 57.31M | 63.02M |
|
Other Non-Current Assets
|
0.00M | | 0.09M | 0.13M | 0.31M | 0.31M | 0.37M | 0.40M | 0.37M | 0.41M | 0.47M | 0.73M |
|
Non-Current Assets
|
0.69M | 0.59M | 1.21M | 2.51M | 3.65M | 6.54M | 7.71M | 64.36M | 60.04M | 65.00M | 66.97M | 72.33M |
|
Assets
|
| 80.79M | 156.10M | 133.81M | 197.51M | 302.36M | 264.08M | 286.11M | 193.01M | 206.10M | 262.48M | 214.52M |
|
Accounts Payables
|
0.37M | -0.14M | 4.04M | 1.11M | 1.99M | 0.14M | 2.42M | 2.19M | 0.96M | 1.89M | 3.02M | |
|
Payables
|
0.37M | -0.14M | 4.04M | 1.11M | 1.99M | 0.14M | 2.42M | 2.19M | 0.96M | 1.89M | 3.02M | |
|
Accumulated Expenses
|
0.00M | 1.72M | 5.37M | 8.42M | 10.47M | 11.92M | 12.26M | 18.32M | 9.78M | 12.50M | 13.75M | 14.99M |
|
Other Accumulated Expenses
|
0.00M | 0.04M | 0.01M | | | 0.36M | | | | | | |
|
Short term Debt
|
| | | | 0.33M | 0.66M | | 21.65M | | | | |
|
Current Leases
|
| | | | | 0.45M | 0.49M | 0.62M | 0.57M | 0.76M | 1.17M | 1.31M |
|
Current Taxes
|
| | | | | | 1,759.89M | | | | | |
|
Current Deferred Revenue
|
-4.07M | -0.16M | 0.52M | 0.36M | 0.35M | 4.52M | 0.34M | 0.78M | 0.61M | 0.16M | 96.68M | |
|
Total Current Liabilities
|
| 6.17M | 9.92M | 9.89M | 13.15M | 17.69M | 15.51M | 21.92M | 11.92M | 15.30M | 114.62M | 122.86M |
|
Non-Current Debt
|
| | | 0.50M | 0.19M | | | | | | | |
|
Non-Current Deffered Revenue
|
0.22M | | | | 0.35M | | | | | | 5.18M | 104.61M |
|
Pension
|
2.64M | 9.54M | 3.80M | 4.99M | 5.69M | 7.56M | 8.26M | 7.77M | 3.34M | 6.50M | 10.05M | 5.70M |
|
Operating Leases
|
| | | 0.20M | | 1.83M | 1.97M | 2.56M | 2.34M | 3.18M | 5.00M | 4.52M |
|
Total Non-Current Liabilities
|
| 2.82M | 3.80M | 5.49M | 5.88M | 9.39M | 10.23M | 10.33M | 5.67M | 9.69M | 20.24M | 13.60M |
|
Total Liabilities
|
| 8.98M | 13.72M | 15.38M | 19.02M | 27.09M | 25.73M | 32.24M | 17.59M | 24.99M | 134.86M | |
|
Total Debt
|
| | | 0.50M | 0.52M | 0.66M | | 21.65M | | | | |
|
Common Equity
|
25.68M | 71.79M | 142.38M | 118.43M | 178.48M | 275.27M | 238.35M | 253.87M | 175.42M | 181.10M | 127.62M | 214.52M |
|
Shareholder's Equity
|
25.68M | 71.79M | 142.38M | 118.43M | 178.48M | 275.27M | 238.35M | 253.87M | 175.42M | 181.10M | 127.62M | 78.06M |
|
Liabilities and Shareholders Equity
|
| 80.79M | 156.10M | 133.81M | 197.51M | 302.36M | 264.08M | 286.11M | 193.01M | 206.10M | 262.48M | 214.52M |
|
Treasury Shares
|
| | | | | | 0.11M | 0.14M | 0.13M | 0.12M | 0.25M | -0.27M |
|
Retained Earnings
|
| -40.81M | -46.92M | -73.59M | -122.47M | -76.31M | -146.95M | -219.90M | -274.05M | -356.47M | -418.58M | -524.72M |