|
Cash & Equivalents
|
27.40M | | | | 21.53M | 21.50M | 23.08M | 18.66M | 15.16M | 9.74M | 22.31M | 43.44M | 27.72M | 1.99M | 0.05M | 0.21M | 0.04M | 0.03M | 0.29M | 0.03M | 14.90M | 6.40M |
|
Short-term Investments
|
2.14M | | | | 1.65M | 1.64M | 1.55M | 1.57M | 0.07M | 0.81M | 1.27M | 1.35M | 1.38M | 1.96M | | | 0.33M | | 0.33M | 0.83M | 1.18M | |
|
Cash & Current Investments
|
29.54M | | | | 23.17M | 23.14M | 24.63M | 20.23M | 15.24M | 10.55M | 23.58M | 44.80M | 29.11M | 3.95M | 0.05M | 0.21M | 0.37M | 0.03M | 0.61M | 0.85M | 16.08M | 6.40M |
|
Receivables - Net
|
1.13M | | | | 0.82M | 4.41M | 6.37M | 5.90M | 4.24M | 3.38M | 4.54M | 2.02M | 6.93M | 6.45M | 8.90M | | 5.49M | 1.73M | 0.44M | 1.69M | 5.48M | 4.55M |
|
Receivables - Other
|
4.15M | | | | 1.37M | 0.32M | 0.27M | 0.27M | 1.20M | 1.52M | 0.74M | 0.70M | 1.14M | 1.09M | 0.09M | | | | | | 0.20M | 0.64M |
|
Receivables
|
5.28M | | | | 2.19M | 4.74M | 6.64M | 6.17M | 5.44M | 4.90M | 5.28M | 2.72M | 8.06M | 7.54M | 8.99M | | 5.49M | 1.73M | 0.44M | 1.69M | 5.68M | 5.18M |
|
Inventory
|
0.24M | -0.01M | 0.05M | 0.40M | 0.57M | -0.03M | -0.13M | -3.88M | 0.70M | -0.12M | -0.27M | | 0.10M | -0.00M | | -0.00M | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | 9.95M | | 8.89M | | 4.29M | | | | | | | | | |
|
Prepaid Assets
|
15.15M | | | | 9.19M | 4.76M | 2.92M | 7.72M | 7.64M | 5.84M | 4.10M | 6.07M | 12.38M | 19.03M | 5.01M | | 2.98M | 6.20M | 8.13M | 7.44M | 2.89M | -2.93M |
|
Current Assets
|
55.50M | | | | 45.07M | 41.49M | 49.16M | 53.99M | 36.74M | 30.29M | 43.21M | 59.07M | 60.96M | 33.76M | 14.06M | | 8.94M | 8.69M | 9.68M | 9.89M | 24.55M | 20.83M |
|
Property, Plant & Equipment (Net)
|
30.65M | | | | 31.23M | 25.34M | 23.94M | 22.07M | 22.16M | 20.74M | 19.62M | 17.60M | 13.42M | 13.34M | 13.40M | | 12.70M | 12.98M | 12.06M | 11.14M | 12.17M | 12.01M |
|
Long-Term Investments
|
3.39M | | | | 3.70M | 3.51M | 3.74M | 4.27M | 3.70M | 3.93M | 4.03M | 4.75M | 3.82M | 5.91M | 2.88M | | 2.90M | 2.91M | 2.92M | 4.02M | 4.02M | 4.25M |
|
Goodwill
|
40.05M | | | | 42.87M | 41.10M | 40.32M | 39.67M | 41.43M | 41.91M | 41.59M | 37.56M | 30.18M | 28.81M | | | | | | | | |
|
Intangibles
|
5.34M | | | | 3.54M | | 3.13M | 3.00M | 5.07M | | | | 5.26M | | | | | | | | | |
|
Goodwill & Intangibles
|
5.34M | | | | 3.54M | 3.33M | 43.44M | 42.67M | 2.92M | 2.74M | 2.56M | 2.35M | 2.30M | 1.92M | | | | | | | | |
|
Long-Term Deferred Tax
|
7.79M | | | | 10.13M | 0.57M | 0.57M | 0.66M | 25.13M | 0.33M | 0.36M | 0.61M | 25.99M | 5.57M | | | | | | | | |
|
Other Non-Current Assets
|
6.79M | | | | 9.19M | 8.76M | 7.54M | 6.68M | 1.56M | 6.03M | 5.62M | 5.35M | 76.14M | -1.63M | 0.77M | 0.02M | 0.44M | 0.72M | -0.12M | | 1.08M | 1.33M |
|
Non-Current Assets
|
90.10M | | | | 162.58M | 146.64M | 136.00M | 130.84M | 129.06M | 123.16M | 118.87M | 111.43M | 77.52M | 72.71M | 16.29M | | 15.60M | 15.90M | 14.99M | 15.17M | 16.58M | 16.62M |
|
Assets
|
145.61M | | | | 207.65M | 188.13M | 185.16M | 184.83M | 165.81M | 153.45M | 162.08M | 170.50M | 138.48M | 106.47M | 30.34M | | 24.54M | 24.58M | 24.66M | 25.06M | 41.13M | 37.46M |
|
Accounts Payables
|
| | | | 6.88M | | | | 6.95M | | 1.75M | | 5.72M | | 3.46M | | 0.13M | 0.15M | 0.09M | | 0.12M | 0.15M |
|
Notes Payables
|
| | | | | | | | | | | | | | 6.74M | | 0.12M | 0.31M | 0.51M | 0.54M | 0.48M | |
|
Payables
|
| | | | 6.88M | | | | 6.95M | | 1.75M | | 5.72M | | 10.19M | | 0.25M | 0.46M | 0.60M | 0.54M | 0.60M | 0.15M |
|
Accumulated Expenses
|
| | | | 10.52M | | -2.13M | | 10.20M | | -1.33M | | 5.72M | -1.20M | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | 0.32M | | | | 9.95M | | | | 684.35M | | 3.80M | | 4.06M | | 3.80M | 3.80M | | |
|
Short term Debt
|
| | | | 13.05M | | | | 20.20M | | 20.72M | | 4.77M | 0.91M | 0.87M | | 0.12M | 0.31M | 0.51M | 0.54M | 0.48M | |
|
Current Leases
|
| | | | 20.17M | | | | 19.79M | | 20.30M | | 5.60M | 5.43M | | | | | | | 0.05M | -0.00M |
|
Current Taxes
|
| | | | 3.70M | | | | 5.09M | | 5.26M | | 5.34M | 5.18M | | | | | | | | |
|
Current Deferred Revenue
|
| | | | 66.52M | | | | 58.68M | | 51.34M | | 38.88M | | | | 0.79M | | 0.67M | 0.29M | 0.12M | |
|
Total Current Liabilities
|
| | | | 180.50M | | | | 176.95M | | 158.38M | | 111.81M | 86.98M | 11.06M | | 5.10M | 4.29M | 5.07M | 4.63M | 0.89M | 0.28M |
|
Mortgages
|
| | | | | | | | | | | | | | | | | | | | 0.48M | |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | -0.04M |
|
Non-Current Debt
|
| | | | 0.12M | | | | 7.57M | | 68.50M | | 4.77M | | 6.53M | | | | | | 0.20M | 0.64M |
|
Non-Current Deffered Revenue
|
1.13M | 0.25M | 0.06M | 0.45M | 8.59M | 0.35M | 1.82M | 2.85M | 7.08M | 0.71M | 0.99M | | 5.56M | 0.33M | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | 20.95M | | | | | | | | | |
|
Minority Interest
|
| | | | 2.54M | | | | 2.43M | | 1.75M | | 2.21M | 2.90M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 6.13M | | | | -2.02M | | 107.04M | | | 0.05M | | | | | | -0.04M |
|
Non-Current Deferred Tax Liability
|
| | | | 2.00M | | | | 1.16M | | 1.19M | | 3.37M | 0.67M | | | | | | | | |
|
Operating Leases
|
| | | | 47.33M | | -9.92M | | 30.24M | | -8.59M | | 9.36M | -1.07M | | | | | | | 0.32M | 0.28M |
|
Other Non-Current Liabilities
|
| | | | 69.54M | | -9.75M | | 58.03M | | -8.42M | | 52.86M | -10.64M | | | | | 0.20M | | 0.20M | 0.44M |
|
Total Non-Current Liabilities
|
| | | | 61.62M | | 9.75M | | 43.57M | | 37.65M | | 20.95M | 13.56M | | | | | 4.87M | | 0.32M | 0.28M |
|
Total Liabilities
|
| | | | 242.12M | | | | 220.51M | | 196.02M | | 132.76M | 100.54M | 11.06M | | 5.10M | 4.29M | 5.07M | 4.63M | 1.21M | 0.56M |
|
Total Debt
|
| | | | 13.17M | | | | 27.78M | | 89.23M | | 9.54M | 0.91M | 7.40M | | 0.12M | 0.31M | 0.51M | 0.54M | 0.68M | 0.64M |
|
Common Equity
|
-16.57M | | | | -34.47M | | | | -54.71M | | -35.70M | | 5.72M | | 19.28M | | 19.44M | 20.30M | 19.59M | 20.43M | 39.92M | 36.90M |
|
Shareholder's Equity
|
-16.57M | | | | -34.47M | | | | -54.71M | | 33.94M | | 5.72M | 3.03M | 19.28M | | 19.44M | 20.30M | 19.59M | 20.43M | 39.92M | 36.90M |
|
Liabilities and Shareholders Equity
|
145.61M | | | | 207.65M | 188.13M | 185.16M | 184.83M | 165.81M | 153.45M | 162.08M | 170.50M | 138.48M | 106.47M | 30.34M | | 24.54M | 24.58M | 24.66M | 25.06M | 41.13M | 37.46M |
|
Retained Earnings
|
| | | | -74.52M | | | | -141.27M | | -170.54M | | -206.55M | -198.24M | -183.78M | | -186.60M | -187.33M | -188.03M | -188.60M | -188.59M | -193.43M |
|
Preferred Shares
|
| | | | | | | | | | | | | | 1.04M | 1.04M | | | | | | |
|
Preferred Equity
|
| | | | | | | | | | 22.95M | | | 22.48M | | | | | | | | |