|
Cash & Equivalents
|
| 22.63M | 22.92M | 26.77M | 27.70M | 82.72M | 77.46M | 79.23M | 87.61M | 68.48M | 65.58M | 89.00M | 78.79M | 26.42M | 38.23M | 39.34M | 41.70M | 19.60M | 28.05M |
|
Short-term Investments
|
| | | | | | | | | 20.00M | 20.00M | | | | | | | | |
|
Cash & Current Investments
|
| 22.63M | 22.92M | 26.77M | 27.70M | 82.72M | 77.46M | 79.23M | 87.61M | 88.48M | 85.58M | 89.00M | 78.79M | 26.42M | 38.23M | 39.34M | 41.70M | 19.60M | 28.05M |
|
Receivables - Net
|
| | | 5.23M | | 6.82M | 7.63M | 6.95M | 7.65M | 8.34M | 10.18M | 6.81M | 8.02M | 7.70M | 8.49M | 7.63M | 7.76M | 9.07M | 7.97M |
|
Receivables
|
| | | 5.23M | | 6.82M | 7.63M | 6.95M | 7.65M | 8.34M | 10.18M | 6.81M | 8.02M | 7.70M | 8.49M | 7.63M | 7.76M | 9.07M | 7.97M |
|
Inventory
|
| | | 9.62M | | 9.81M | 10.18M | 11.18M | 9.62M | 7.40M | 11.08M | 17.31M | 18.92M | 19.21M | 16.20M | 14.85M | 13.45M | 12.13M | 16.45M |
|
Prepaid Assets
|
0.58M | 0.28M | 0.39M | 5.47M | 0.30M | 6.94M | 5.53M | 3.82M | 2.58M | 7.90M | 10.92M | 9.22M | 8.63M | 8.44M | 7.07M | 6.31M | 5.76M | 8.70M | 4.66M |
|
Current Assets
|
1.50M | 0.76M | 0.69M | 47.09M | 0.37M | 106.30M | 100.81M | 101.18M | 107.46M | 112.11M | 117.75M | 122.34M | 114.36M | 61.77M | 69.98M | 68.13M | 68.68M | 49.50M | 57.12M |
|
Property, Plant & Equipment (Net)
|
| | | 2.33M | | 2.08M | 1.78M | 1.50M | 1.31M | 1.06M | 1.35M | 1.22M | 2.19M | 4.52M | 5.81M | 6.97M | 8.39M | 9.93M | 10.06M |
|
Long-Term Investments
|
317.51M | 317.51M | 317.55M | 317.58M | 317.58M | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | 5.53M | 5.52M | 5.52M | 5.83M | 5.83M | 5.83M | 5.83M |
|
Intangibles
|
| | | 4.55M | | 5.01M | 5.12M | 5.07M | 5.21M | 5.73M | 5.45M | 4.97M | 6.01M | 5.97M | 5.67M | 5.50M | 5.19M | 4.88M | 4.57M |
|
Goodwill & Intangibles
|
| | | 4.55M | | 5.01M | 5.12M | 5.07M | 5.21M | 5.73M | 5.45M | 4.97M | 11.54M | 11.48M | 11.18M | 11.33M | 11.03M | 10.72M | 10.41M |
|
Long-Term Deferred Tax
|
| | | | | 1.69M | 1.69M | 1.84M | 3.18M | 18.23M | 23.24M | 24.88M | 24.88M | 8.14M | 5.92M | 28.74M | 28.34M | 28.02M | 27.32M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.07M |
|
Non-Current Assets
|
317.51M | 317.69M | 317.55M | 7.25M | 317.58M | 9.02M | 8.77M | 10.47M | 11.68M | 26.94M | 32.00M | 32.95M | 45.75M | 31.13M | 31.27M | 54.24M | 54.70M | 55.29M | 54.20M |
|
Assets
|
319.01M | 318.45M | 318.23M | 54.33M | 317.95M | 115.32M | 109.58M | 111.64M | 119.14M | 139.05M | 149.75M | 155.29M | 160.11M | 92.90M | 101.25M | 122.37M | 123.38M | 104.80M | 111.32M |
|
Accounts Payables
|
558.00 | | | 4.35M | 0.30M | 8.31M | 8.24M | 4.11M | 5.06M | 7.47M | 5.69M | 4.16M | 4.20M | 5.79M | 4.37M | 5.81M | 3.33M | 3.86M | 4.36M |
|
Notes Payables
|
| | | | 0.07M | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | 0.87M | | | | | | | | | | | | | |
|
Payables
|
558.00 | | | 4.35M | 0.38M | 9.18M | 8.24M | 4.11M | 5.06M | 7.47M | 5.69M | 4.16M | 4.20M | 5.79M | 4.37M | 5.81M | 3.33M | 3.86M | 4.36M |
|
Accumulated Expenses
|
0.01M | | 0.00M | 6.01M | 2.66M | 16.27M | 5.72M | 6.27M | 6.25M | 5.43M | 10.28M | 8.50M | 9.73M | 6.90M | 8.19M | 11.29M | 10.23M | 8.98M | 11.08M |
|
Other Accumulated Expenses
|
| | | 1.09M | | 0.94M | 1.16M | 0.65M | 0.42M | 0.63M | 4.24M | 1.85M | 1.58M | 2.08M | 2.29M | 1.51M | 2.31M | 2.05M | 2.31M |
|
Short term Debt
|
| | | 5.00M | | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M | 6.25M |
|
Current Leases
|
| | | 0.25M | | 0.25M | 0.19M | 0.17M | 0.22M | 0.28M | 0.30M | 0.31M | 0.41M | 0.42M | 0.48M | 0.52M | 0.54M | 0.56M | 0.57M |
|
Current Taxes
|
0.05M | 0.05M | 0.08M | 0.16M | 0.05M | | | 1.05M | | | | 0.02M | 1.14M | | 0.21M | | 1.03M | | |
|
Current Deferred Revenue
|
| | | 1.71M | | 1.85M | 1.99M | 1.97M | 2.08M | 2.31M | 2.56M | 3.00M | 2.88M | 3.16M | 2.93M | 2.96M | 3.04M | 3.05M | 3.17M |
|
Total Current Liabilities
|
0.06M | 0.05M | 0.08M | 17.31M | 3.23M | 32.94M | 22.39M | 18.77M | 19.86M | 21.73M | 25.08M | 22.21M | 24.06M | 46.27M | 46.51M | 51.51M | 48.47M | 50.54M | 56.31M |
|
Non-Current Debt
|
| | | 31.96M | | 114.81M | 113.45M | 112.09M | 110.72M | 109.35M | 107.99M | 106.63M | 105.27M | 103.91M | 102.55M | 101.20M | 99.85M | 98.49M | 97.13M |
|
Non-Current Deffered Revenue
|
11.11M | 11.11M | 11.11M | 0.80M | 11.11M | 0.85M | 0.86M | 0.93M | 1.02M | 1.07M | 1.18M | 1.32M | 1.43M | 1.54M | 1.60M | 1.55M | 1.45M | 1.40M | 1.23M |
|
Preferred Stock Liabilities
|
274.86M | 288.05M | 317.50M | 317.50M | 317.50M | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | -22.17M | -22.73M | -13.81M | -35.27M | -26.83M | -10.74M | -7.15M | -9.50M | 1.69M | 3.52M | 3.73M | 5.16M | 6.26M | 7.28M |
|
Operating Leases
|
| | | 0.13M | | | | 1.93M | 1.85M | 1.78M | 1.76M | 1.68M | 1.92M | 1.81M | 3.03M | 2.89M | 2.75M | 2.60M | 2.45M |
|
Other Non-Current Liabilities
|
27.99M | 14.24M | 10.99M | 9.78M | 7.43M | 32.20M | 39.04M | 32.11M | 57.52M | 63.92M | 46.47M | 41.10M | 53.44M | 23.57M | 16.36M | 17.14M | 6.45M | 8.28M | 5.36M |
|
Total Non-Current Liabilities
|
11.17M | 11.16M | 11.19M | 40.43M | 14.34M | 154.43M | 141.38M | 137.81M | 145.42M | 148.37M | 154.54M | 150.74M | 151.56M | 210.98M | 211.72M | 207.44M | 201.76M | 175.36M | 171.43M |
|
Total Liabilities
|
39.16M | 25.40M | 22.19M | 50.20M | 21.77M | 186.63M | 180.43M | 169.92M | 202.94M | 212.29M | 201.01M | 191.84M | 205.01M | 234.55M | 228.08M | 224.57M | 208.21M | 183.64M | 176.79M |
|
Total Debt
|
| | | 36.96M | | 121.06M | 119.70M | 118.34M | 116.97M | 115.60M | 114.24M | 112.88M | 111.52M | 110.16M | 108.80M | 107.45M | 106.10M | 104.74M | 103.38M |
|
Common Equity
|
5.00M | -6.44M | -1.35M | 4.12M | 10.75M | -71.31M | -70.85M | -58.27M | -83.81M | -73.24M | -51.27M | -36.55M | -44.90M | -143.34M | -130.34M | -105.93M | -89.98M | -85.10M | -72.75M |
|
Shareholder's Equity
|
5.00M | -6.44M | -1.35M | 4.12M | 10.75M | -71.31M | -70.85M | -58.27M | -83.81M | -73.24M | -51.27M | -36.55M | -44.90M | -143.34M | -130.34M | -105.93M | -89.98M | -85.10M | -72.75M |
|
Liabilities and Shareholders Equity
|
319.01M | 318.45M | 318.23M | 54.33M | 317.95M | 115.32M | 109.58M | 111.64M | 119.14M | 139.05M | 149.75M | 155.29M | 160.11M | 92.90M | 101.25M | 122.37M | 123.38M | 104.80M | 111.32M |
|
Treasury Shares
|
| | | 3.89M | | | 2.91M | 1.62M | 1.20M | 0.91M | 0.70M | 0.41M | 0.74M | 0.26M | 0.07M | 0.07M | 0.07M | 0.28M | 1.01M |
|
Retained Earnings
|
-3.94M | 5.00M | -21.45M | 4.17M | -21.46M | -49.14M | -48.12M | -44.46M | -48.53M | -46.39M | -40.52M | -29.39M | -31.30M | -137.72M | -124.72M | -100.30M | -84.35M | -79.48M | -63.76M |