|
Cash & Equivalents
|
27.40M | | | | 21.53M | 21.50M | 23.15M | 19.02M | 15.16M | 9.74M | 15.56M | 43.44M | 27.72M | 1.56M | 0.05M | 0.21M | 0.04M | 0.03M | 0.29M | 0.03M | 14.90M | 6.40M |
|
Short-term Investments
|
| | | | | | 6.00M | 11.91M | | | | | | | | | 0.33M | | 0.33M | 0.83M | 1.18M | |
|
Cash & Current Investments
|
27.40M | | | | 21.53M | 21.50M | 29.15M | 30.34M | 15.16M | 9.85M | 15.56M | 43.27M | 27.72M | 1.56M | 0.05M | 0.21M | 0.37M | 0.03M | 0.61M | 0.85M | 16.08M | 6.40M |
|
Receivables - Net
|
1.13M | 0.25M | 0.06M | 0.45M | 0.82M | 4.41M | 6.39M | 2.90M | 4.24M | 0.71M | 0.99M | 2.02M | 6.93M | 6.52M | 8.63M | | 5.49M | 1.73M | 0.44M | 1.69M | 5.48M | 4.55M |
|
Receivables - Other
|
-0.03M | | | | 1.37M | 0.32M | 0.27M | 0.27M | 1.20M | 1.52M | 0.74M | 0.70M | 1.14M | 1.11M | 0.09M | | | | | | 0.20M | 0.64M |
|
Receivables
|
1.10M | 0.25M | 0.06M | 0.45M | 2.19M | 4.74M | 6.66M | 6.17M | 5.44M | 4.95M | 1.73M | 2.71M | 8.06M | 7.63M | 8.72M | | 5.49M | 1.73M | 0.44M | 1.69M | 5.68M | 5.18M |
|
Prepaid Assets
|
15.15M | | | | 9.19M | 4.76M | 2.93M | 7.87M | 7.64M | 5.84M | 7.51M | 6.07M | 6.04M | 6.71M | 4.86M | | 2.98M | 6.20M | 8.13M | 7.44M | 2.89M | 7.92M |
|
Current Assets
|
55.50M | | | | 45.07M | 41.49M | 49.30M | 55.04M | 36.74M | 30.29M | 36.56M | 59.07M | 60.96M | 20.95M | 13.63M | | 8.94M | 8.69M | 9.68M | 9.89M | 24.55M | 20.83M |
|
Property, Plant & Equipment (Net)
|
30.65M | | | | 31.23M | 25.34M | 24.01M | 22.50M | 22.16M | 20.74M | 19.51M | 17.60M | 13.42M | 2.46M | 13.00M | | 12.70M | 12.98M | 12.06M | 11.14M | 12.17M | 12.01M |
|
Long-Term Investments
|
3.39M | | | | 3.70M | 3.51M | 3.75M | 4.35M | 3.70M | 3.93M | 4.02M | 4.75M | 3.82M | 6.00M | 2.80M | | 2.90M | 2.91M | 2.92M | 4.02M | 4.02M | 4.25M |
|
Goodwill
|
40.05M | | | | 42.87M | 41.10M | 40.43M | 40.44M | 41.43M | 41.91M | 41.56M | 37.71M | 30.18M | 29.26M | | | | | | | | |
|
Intangibles
|
5.34M | | | | 3.54M | 3.33M | 3.14M | 3.06M | 2.92M | 2.74M | 2.40M | 2.35M | 2.30M | 1.03M | | | | | | | 1.08M | 1.33M |
|
Goodwill & Intangibles
|
45.39M | | | | 46.41M | 44.43M | 43.57M | 42.67M | 44.35M | 45.12M | 43.96M | 39.89M | 32.48M | 30.29M | | | | | | | 1.08M | 1.33M |
|
Long-Term Deferred Tax
|
7.79M | | | | 10.13M | 0.57M | 0.57M | 0.67M | 1.06M | 0.33M | 0.36M | 0.61M | 4.07M | 5.65M | | | | | | | | |
|
Other Non-Current Assets
|
2.14M | | | | 9.19M | 1.64M | 1.56M | 1.60M | 1.56M | 0.81M | 1.27M | 1.35M | 4.11M | 1.99M | 4.86M | | 0.44M | 0.72M | | | | |
|
Non-Current Assets
|
90.10M | | | | 162.58M | 146.64M | 136.39M | 133.38M | 129.06M | 123.16M | 118.50M | 111.43M | 77.52M | 61.82M | 15.80M | | 15.60M | 15.90M | 14.99M | 15.17M | 16.58M | 16.62M |
|
Assets
|
145.61M | | | | 207.65M | 188.13M | 185.69M | 188.42M | 165.81M | 153.45M | 155.06M | 170.50M | 138.48M | 82.77M | 29.43M | | 24.54M | 24.58M | 24.66M | 25.06M | 41.13M | 37.46M |
|
Accounts Payables
|
11.37M | | | | 6.88M | 11.22M | 10.79M | 10.84M | 6.95M | 6.81M | 4.38M | 2.32M | 5.72M | 6.70M | 3.35M | | 0.13M | 0.15M | 0.09M | | 0.12M | 0.08M |
|
Notes Payables
|
| | | | | | | | | | | | | | 0.84M | | 0.12M | 0.31M | 0.51M | 0.54M | 0.48M | |
|
Payables
|
11.37M | | | | 6.88M | 11.22M | 10.79M | 10.63M | 6.95M | 6.89M | 4.38M | 2.31M | 5.72M | 6.70M | 4.19M | | 0.25M | 0.46M | 0.60M | 0.54M | 0.60M | 0.08M |
|
Accumulated Expenses
|
9.82M | | | | 10.52M | 7.52M | 8.36M | 10.27M | 10.20M | 10.44M | 8.89M | 7.85M | 4.29M | 2.86M | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | 0.32M | | | | 9.95M | | | | 107.04M | | 3.80M | | 4.06M | | 3.80M | 3.80M | | |
|
Short term Debt
|
| | | | 13.05M | | | | 20.20M | | | | 4.77M | | 6.53M | | 0.12M | 0.31M | 0.51M | 0.54M | 0.48M | |
|
Current Leases
|
| | | | 20.17M | 20.52M | 20.26M | 19.94M | 19.79M | 18.58M | 17.92M | 16.82M | 5.60M | 3.23M | | | | | | | 0.05M | |
|
Current Taxes
|
0.50M | | | | 3.70M | 0.05M | 0.28M | 2.05M | 5.09M | 0.04M | 0.04M | 0.06M | 0.03M | 0.12M | | | | | | | | |
|
Current Deferred Revenue
|
62.49M | | | | 66.52M | 57.73M | 53.14M | 49.90M | 58.68M | 51.90M | 51.34M | 43.73M | 33.32M | 25.39M | | | 0.79M | | 0.67M | 0.29M | 0.12M | |
|
Total Current Liabilities
|
150.31M | | | | 180.50M | 173.69M | 172.89M | 178.98M | 176.95M | 171.28M | 210.56M | 124.59M | 111.81M | 182.32M | 10.73M | | 5.10M | 4.29M | 5.07M | 4.63M | 0.89M | 0.28M |
|
Non-Current Debt
|
2.90M | | | | 0.12M | 0.58M | 4.39M | 7.86M | 7.57M | 12.44M | 68.50M | | 1.76M | 101.64M | 6.53M | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | 8.59M | | 7.27M | 6.85M | 7.08M | | | | 5.56M | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | 133.94M | | | | | | | | | |
|
Minority Interest
|
3.43M | | | | 2.54M | 2.73M | 3.02M | 3.93M | 2.43M | | | | 2.21M | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 20.95M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
3.34M | | | | 2.00M | 1.48M | 0.76M | 1.15M | 1.16M | | 0.90M | 0.81M | 0.69M | 0.02M | | | | | | | | |
|
Operating Leases
|
| | | | 47.33M | 40.57M | 33.77M | 37.01M | 30.24M | | 24.75M | 22.06M | 9.36M | 4.53M | | | | | | | 0.32M | 0.28M |
|
Other Non-Current Liabilities
|
61.20M | | | | 69.54M | 60.28M | 59.59M | 56.09M | 58.03M | 54.40M | -0.13M | 47.90M | 52.86M | 40.61M | | | | | | | 0.20M | |
|
Total Non-Current Liabilities
|
11.87M | | | | 61.62M | 54.61M | 45.88M | 49.19M | 43.57M | -54.98M | 37.62M | 36.40M | 20.95M | 13.78M | | | | | | | 0.32M | 0.28M |
|
Total Liabilities
|
162.18M | | | | 242.12M | 228.30M | 218.76M | 228.17M | 220.51M | | 248.18M | 160.99M | 132.76M | 196.09M | 10.73M | | 5.10M | 4.29M | 5.07M | 4.63M | 1.21M | 0.56M |
|
Total Debt
|
2.90M | | | | 13.17M | 0.58M | 4.39M | 7.71M | 27.78M | 12.57M | 68.50M | | 6.53M | 101.64M | 13.07M | | 0.12M | 0.31M | 0.51M | 0.54M | 0.48M | |
|
Common Equity
|
-16.57M | | | | -34.47M | -42.90M | | | -54.71M | | | | 5.72M | | 18.70M | | 19.44M | 20.30M | 19.59M | 20.43M | 39.92M | 36.90M |
|
Shareholder's Equity
|
-16.57M | | | | -34.47M | -40.17M | -33.07M | -39.75M | -54.71M | | | | 5.72M | | 18.70M | | 19.44M | 20.30M | 19.59M | 20.43M | 39.92M | 36.90M |
|
Liabilities and Shareholders Equity
|
145.61M | | | | 207.65M | 188.13M | 185.69M | 184.83M | 165.81M | 155.10M | 155.06M | 169.82M | 138.48M | 82.77M | 29.43M | | 24.54M | 24.58M | 24.66M | 25.06M | 41.13M | 37.46M |
|
Treasury Shares
|
0.03M | | | | 0.03M | 0.01M | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
-44.24M | | | | -74.52M | -88.75M | -102.45M | -113.23M | -141.27M | | | | -206.55M | | -178.22M | | -186.60M | -187.33M | -188.03M | -188.60M | -188.59M | -193.43M |