|
Cash & Equivalents
|
| 0.09M | 0.05M | 1.13M | | 0.01M | 6.54M | 2.08M | 4.20M | 3.63M | 2.39M | 2.76M | 2.14M | 1.87M | 2.57M |
|
Cash & Current Investments
|
| 0.09M | 0.05M | 1.13M | | 0.01M | 6.54M | 2.08M | 4.20M | 3.63M | 2.39M | 2.76M | 2.14M | 1.87M | 2.57M |
|
Receivables - Net
|
| | | 13.42M | | | 18.15M | 23.76M | 22.41M | 18.48M | 14.19M | 10.98M | 9.55M | 11.29M | 10.33M |
|
Receivables - Other
|
| | | | | | 1.56M | 0.26M | 0.47M | 0.86M | 1.15M | 0.16M | 0.50M | 0.46M | 1.01M |
|
Receivables
|
| | | 13.42M | | | 19.72M | 24.01M | 22.88M | 19.34M | 15.34M | 11.14M | 10.04M | 11.74M | 11.34M |
|
Prepaid Assets
|
0.42M | 0.40M | 0.30M | 4.12M | 0.15M | 0.04M | 1.02M | 7.00M | 7.20M | 7.34M | 8.02M | 7.58M | 8.40M | 7.37M | 8.43M |
|
Current Assets
|
0.56M | 0.49M | 0.36M | 20.59M | 0.20M | 0.05M | | 32.84M | 33.80M | 29.45M | 24.59M | 21.33M | 20.09M | 20.52M | 21.45M |
|
Property, Plant & Equipment (Net)
|
| | | 3.12M | | | | 3.58M | 3.55M | 3.73M | 3.59M | 1.57M | 1.67M | 1.73M | 1.79M |
|
Long-Term Investments
|
232.49M | 233.44M | 234.72M | 1.56M | 49.36M | 49.99M | | 1.61M | 1.68M | 1.72M | 1.73M | 1.83M | 1.89M | 1.88M | 1.92M |
|
Long-Term Deferred Tax
|
| | | 1.24M | | | | 1.93M | 3.20M | 3.90M | 5.52M | 4.06M | 4.06M | 4.02M | 4.00M |
|
Other Non-Current Assets
|
0.12M | 0.02M | | 2.26M | | | | 2.13M | 2.58M | 4.68M | 4.95M | 1.44M | 2.17M | 1.38M | 2.86M |
|
Non-Current Assets
|
232.60M | 233.46M | 234.72M | 13.81M | 49.36M | 49.99M | | 16.57M | 17.97M | 22.51M | 26.09M | 18.51M | 18.74M | 19.96M | 20.53M |
|
Assets
|
233.16M | 233.95M | 235.08M | 34.40M | 49.56M | 50.04M | | 49.41M | 51.77M | 51.96M | 50.68M | 39.83M | 38.83M | 40.48M | 41.98M |
|
Accounts Payables
|
0.02M | 0.03M | 0.68M | 2.47M | 5.77M | 6.35M | | 6.62M | 6.63M | 7.33M | 7.82M | 8.15M | 7.66M | 7.41M | 6.44M |
|
Notes Payables
|
| | 0.20M | 1.38M | 0.55M | 0.56M | | 6.78M | 6.39M | 4.48M | 6.25M | 6.50M | 5.40M | 4.37M | 3.08M |
|
Payables
|
0.02M | 0.03M | 0.88M | 3.85M | 6.32M | 6.91M | | 13.39M | 13.03M | 11.81M | 14.06M | 14.66M | 13.05M | 11.78M | 9.52M |
|
Accumulated Expenses
|
0.30M | 1.56M | 0.04M | 2.82M | 0.07M | 0.06M | | 4.89M | 2.16M | 2.60M | 2.61M | 2.43M | 1.90M | 1.99M | 2.38M |
|
Other Accumulated Expenses
|
| | | 4.20M | | | | 9.29M | 10.74M | 13.59M | 12.02M | 7.75M | 8.93M | 7.72M | 9.38M |
|
Short term Debt
|
0.20M | 0.20M | | 1.38M | | | | 6.78M | 6.39M | 4.48M | 6.25M | 6.50M | 5.40M | 4.37M | 3.08M |
|
Current Leases
|
| | | 1.65M | | | | 2.08M | 1.95M | 1.65M | 2.47M | 2.54M | 3.05M | 3.34M | 3.19M |
|
Current Taxes
|
| | | 2.26M | | | | 3.58M | | | | 1.43M | | | |
|
Current Deferred Revenue
|
| | | 0.19M | | | | 0.26M | | | | 0.27M | | | |
|
Total Current Liabilities
|
0.51M | 1.80M | 4.01M | 12.52M | 7.94M | 9.39M | | 38.12M | 38.83M | 39.22M | 35.01M | 32.42M | 30.71M | 28.97M | 28.57M |
|
Capital Leases
|
| | | 0.23M | | | | 0.16M | | | | 0.07M | | | |
|
Non-Current Debt
|
| | | 0.97M | | | | 1.44M | 1.68M | 1.51M | 1.48M | 1.10M | 1.09M | 0.94M | 0.84M |
|
Non-Current Deffered Revenue
|
8.05M | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
232.39M | 233.34M | 234.62M | 236.99M | 49.26M | 49.89M | | | | | | | | | |
|
Minority Interest
|
| | | 1.28M | | | | 10.33M | 0.73M | 0.69M | -0.07M | -0.26M | -0.20M | 0.32M | 0.40M |
|
Non-Current Deferred Tax Liability
|
| | | 0.17M | | | | 0.09M | 0.12M | 0.13M | 0.13M | 0.14M | 0.17M | 0.25M | 0.17M |
|
Operating Leases
|
| | | 4.26M | | | | 5.62M | 5.38M | 7.21M | 8.22M | 7.48M | 6.36M | 8.06M | 7.24M |
|
Other Non-Current Liabilities
|
1.77M | 1.84M | 0.61M | 3.01M | 0.45M | 1.00M | 44.17M | 3.95M | 4.23M | 4.46M | 4.45M | 4.17M | 4.32M | 4.07M | 5.16M |
|
Total Non-Current Liabilities
|
8.91M | 2.14M | 4.35M | 17.92M | 7.94M | 9.39M | -44.17M | 46.64M | 46.61M | 48.81M | 45.57M | 41.77M | 38.93M | 39.07M | 37.62M |
|
Total Liabilities
|
10.68M | 3.98M | 4.97M | 20.93M | 8.38M | 10.39M | | 50.59M | 50.85M | 53.27M | 50.02M | 45.94M | 43.25M | 43.13M | 42.78M |
|
Total Debt
|
0.20M | 0.20M | | 2.35M | | | | 8.22M | 8.07M | 6.00M | 7.72M | 7.60M | 6.49M | 5.31M | 3.92M |
|
Common Equity
|
-9.91M | -3.37M | -4.51M | 13.47M | -8.09M | -10.24M | | -12.24M | -0.23M | -2.32M | 0.69M | -6.06M | -4.49M | -2.98M | -1.19M |
|
Shareholder's Equity
|
-9.91M | -3.37M | -4.51M | 13.47M | -8.09M | -10.24M | | -12.24M | -0.23M | -2.32M | 0.69M | -6.06M | -4.49M | -2.98M | -1.19M |
|
Liabilities and Shareholders Equity
|
233.16M | 233.95M | 235.08M | 34.40M | 49.56M | 50.04M | | 49.41M | 51.77M | 51.96M | 50.68M | 39.83M | 38.83M | 40.48M | 41.98M |
|
Treasury Shares
|
| | | | | | | | | | | 1.29M | 1.29M | 1.29M | 1.29M |
|
Retained Earnings
|
-9.91M | -3.37M | -4.51M | 6.32M | -8.09M | -10.24M | | -11.67M | -26.49M | -28.68M | -25.63M | -31.38M | -29.87M | -29.63M | -28.55M |