|
Cash & Equivalents
|
0.37M | 0.41M | 0.01M | 7.84M | 0.01M | 0.19M | 15.54M | 4.17M | 22.34M | 174.79M | 36.56M | 98.72M | 41.77M |
|
Short-term Investments
|
0.07M | 0.18M | 0.30M | | | | 2.88M | 2.96M | | | | 22.97M | 13.63M |
|
Cash & Current Investments
|
0.44M | 0.59M | 0.31M | 7.84M | 0.01M | 0.19M | 18.42M | 7.13M | 22.34M | 174.79M | 36.56M | 121.69M | 55.40M |
|
Receivables - Net
|
| | | 0.22M | 0.13M | 0.23M | 0.17M | 0.21M | 0.35M | 6.35M | 23.58M | 45.45M | 41.59M |
|
Receivables - Other
|
| -1.00M | | 0.80M | 1.00M | 1.70M | 0.12M | 0.04M | | 0.01M | | | 0.03M |
|
Receivables
|
| | | 1.02M | 1.13M | 1.93M | 0.29M | 0.25M | 0.35M | 6.35M | 23.58M | 45.45M | 41.62M |
|
Inventory
|
| | | 1.44M | 0.39M | 0.25M | 1.24M | 2.16M | 1.82M | 10.37M | 34.74M | 47.94M | 38.28M |
|
Prepaid Assets
|
0.08M | 0.16M | 0.36M | 0.27M | 0.08M | 0.11M | 0.84M | 0.67M | 1.22M | 1.02M | 4.40M | 6.65M | 5.88M |
|
Current Assets
|
0.52M | 0.74M | 0.67M | 9.79M | 0.61M | 0.77M | 20.66M | 10.16M | 25.73M | 192.53M | 99.28M | 221.73M | 141.15M |
|
Buildings
|
| | | | | | | | | | | | 3.42M |
|
Property, Plant & Equipment (Net)
|
| 0.58M | 1.10M | 7.49M | 0.76M | 0.38M | 0.38M | 1.35M | 5.64M | 14.56M | 25.86M | 35.13M | 38.67M |
|
Goodwill
|
| | | 1.60M | | | | | 1.50M | 19.39M | 203.85M | 144.88M | 17.90M |
|
Intangibles
|
| | | 0.96M | 0.15M | 0.15M | 0.33M | 0.11M | 0.18M | 3.46M | 26.58M | 16.30M | 10.39M |
|
Goodwill & Intangibles
|
| | | 2.57M | 0.12M | 0.11M | 0.33M | 0.11M | 1.69M | 22.84M | 230.43M | 161.18M | 28.29M |
|
Long-Term Deferred Tax
|
| | | | 31.83M | 27.81M | 28.52M | 22.72M | | | 0.03M | 0.03M | 0.03M |
|
Other Non-Current Assets
|
0.07M | 0.01M | 0.23M | 0.29M | 0.09M | 0.07M | 0.07M | | 0.37M | 0.80M | 0.46M | 2.73M | 0.59M |
|
Non-Current Assets
|
0.92M | 0.58M | 0.23M | 13.68M | 1.30M | 1.92M | 0.99M | 1.79M | 8.26M | 39.38M | 263.26M | 206.78M | 47.88M |
|
Assets
|
1.44M | 1.32M | 2.04M | 23.47M | 1.91M | 2.69M | 21.65M | 11.95M | 33.99M | 231.91M | 362.54M | 428.52M | 217.99M |
|
Accounts Payables
|
0.10M | 0.37M | 0.37M | 1.03M | 3.50M | 4.23M | 2.58M | 2.37M | 3.36M | 7.13M | 24.59M | 31.19M | 28.89M |
|
Notes Payables
|
0.07M | 0.00M | 0.12M | 0.40M | 0.58M | 0.60M | 0.29M | 0.01M | 0.57M | 0.01M | 0.01M | 6.79M | 0.27M |
|
Dividends payables
|
| | | | 1.15M | 1.89M | | | | | | | |
|
Payables
|
0.17M | 0.37M | 0.49M | 1.43M | 5.23M | 6.72M | 2.87M | 2.38M | 3.93M | 7.14M | 24.59M | 37.98M | 29.15M |
|
Accumulated Expenses
|
0.01M | 40.00 | 0.18M | 2.13M | 7.96M | 23.14M | 1.54M | 0.90M | 1.33M | 5.68M | 13.11M | 14.14M | 10.27M |
|
Other Accumulated Expenses
|
| | | | 0.01M | 0.02M | 0.05M | 0.07M | 0.10M | | | | 1.17M |
|
Short term Debt
|
3.47M | | | 9.51M | 1.58M | 3.45M | | | | | | | |
|
Current Leases
|
| | | | | | 0.10M | 0.19M | 0.40M | 0.55M | 1.74M | 3.45M | 3.22M |
|
Current Taxes
|
| | | | 0.51M | 0.55M | 0.56M | | | | | | 0.97M |
|
Current Deferred Revenue
|
| | 0.05M | 0.87M | 0.70M | 0.43M | 0.37M | 0.57M | 0.48M | 2.86M | 10.57M | 13.61M | 16.57M |
|
Total Current Liabilities
|
0.18M | 0.37M | 0.71M | 23.08M | 21.80M | 35.53M | 5.24M | 4.37M | 6.14M | 16.23M | 50.32M | 69.70M | 59.24M |
|
Capital Leases
|
| | | | | | | | | | 0.41M | 0.16M | 0.10M |
|
Non-Current Debt
|
| | 0.04M | 0.13M | | | | | 0.30M | | | | |
|
Convertible Debt
|
| | | | | 3.20M | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.03M | 0.68M | 0.10M | 0.05M | 0.01M | 565.00 | 0.01M | 0.13M | 5.26M | 12.46M | 8.31M |
|
Minority Interest
|
| | | | -3.83M | 0.82M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | -0.77M | 0.53M | 0.53M | 0.08M | | | | | |
|
Operating Leases
|
| | | | | 0.43M | 0.17M | 0.08M | 0.28M | 1.53M | 3.03M | 7.03M | 7.16M |
|
Other Non-Current Liabilities
|
3.47M | | | 1.22M | 0.16M | 1.15M | 0.13M | 0.06M | 1.00M | 0.45M | 1.32M | 49.43M | 21.05M |
|
Total Non-Current Liabilities
|
0.18M | | | 22.68M | 21.74M | 37.63M | 5.42M | 4.45M | 5.82M | 17.62M | 100.27M | 89.69M | 78.24M |
|
Total Liabilities
|
3.65M | 0.37M | 0.81M | 23.89M | 21.90M | 38.78M | 5.56M | 4.51M | 6.82M | 18.08M | 101.58M | 139.12M | 99.29M |
|
Total Debt
|
3.47M | | 0.04M | 9.64M | 1.58M | 3.45M | | | 0.30M | | | | |
|
Common Equity
|
-2.88M | 0.95M | 1.23M | -0.42M | 20.81M | -36.92M | 16.09M | 7.43M | 27.16M | 213.83M | 260.96M | 289.40M | 118.70M |
|
Shareholder's Equity
|
-2.88M | 0.95M | 1.23M | -0.42M | 20.81M | -36.92M | 16.09M | 7.43M | 27.16M | 213.83M | 260.96M | 289.40M | 118.70M |
|
Liabilities and Shareholders Equity
|
1.44M | 1.32M | 2.04M | 23.47M | 1.91M | 2.69M | 21.65M | 11.95M | 33.99M | 231.91M | 362.54M | 428.52M | 217.99M |
|
Retained Earnings
|
12.51M | 13.65M | -18.94M | -45.91M | -81.07M | -156.44M | -159.86M | -169.50M | -187.35M | -242.47M | -334.03M | -537.72M | -735.86M |
|
Preferred Shares
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 5.00 | 5.00 | | | | | |
|
Treasury Shares
|
| 10.92M | 11.30M | 37.90M | 54.76M | 0.28M | 0.01M | 6.84M | 3.89M | 3.27M | 1.59M | 1.15M | 1.15M |