|
Accumulated Depreciation
|
| | 10.37M | 12.32M | 11.99M | 14.22M | 17.06M | 19.97M | 23.61M | 26.18M | 28.40M | 21.24M | 21.13M | 21.63M | 22.39M | 23.46M |
|
Receivables - Accured
|
| | | | 0.90M | 1.40M | 1.50M | 0.60M | 0.30M | 0.10M | 0.20M | 0.20M | 1.30M | 0.80M | 1.90M | 6.10M |
|
Cash & Equivalents
|
57.00M | 21.29M | 11.90M | 24.90M | 169.40M | 28.02M | 72.11M | 42.46M | 40.29M | 24.31M | 11.23M | 43.84M | 39.14M | 29.43M | 34.81M | 28.36M |
|
Receivables - Net
|
| 0.32M | 0.17M | 0.04M | 0.49M | 0.43M | 0.97M | 1.78M | 1.88M | 3.16M | 1.01M | 1.80M | 0.17M | 0.35M | 2.63M | 0.70M |
|
Receivables
|
| 0.32M | 0.17M | 0.04M | 0.49M | 0.43M | 0.97M | 1.78M | 1.88M | 3.16M | 1.01M | 1.80M | 0.17M | 0.35M | 2.63M | 0.70M |
|
Prepaid Assets
|
| 1.52M | 1.20M | 1.11M | 1.72M | 3.52M | 4.08M | 4.01M | 3.45M | 1.90M | 1.30M | 1.62M | 2.42M | 12.39M | 5.47M | 21.18M |
|
Current Assets
|
| 62.95M | 54.68M | 85.11M | 305.19M | 204.99M | 294.94M | 195.57M | 144.76M | 99.08M | 66.70M | 197.84M | 410.84M | 317.69M | 431.69M | 747.16M |
|
Property, Plant & Equipment (Net)
|
| 10.83M | 9.09M | 7.21M | 9.97M | 10.54M | 11.46M | 13.19M | 10.37M | 6.11M | 4.03M | 3.81M | 3.55M | 3.75M | 4.06M | 4.35M |
|
Goodwill
|
| 8.96M | 8.96M | 8.96M | 8.96M | 8.96M | 8.96M | 90.98M | 90.98M | | | | | | | |
|
Intangibles
|
| 26.84M | 28.25M | 27.60M | 27.60M | 27.60M | 27.60M | 81.49M | 67.59M | 48.70M | 48.70M | 30.70M | 27.20M | 27.20M | 27.20M | 27.20M |
|
Goodwill & Intangibles
|
| 35.80M | 37.21M | 36.56M | 36.56M | 36.56M | 36.56M | 172.46M | 158.57M | 48.70M | 48.70M | 30.70M | 27.20M | 27.20M | 27.20M | 27.20M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 300.17M | 297.34M | | | | |
|
Other Non-Current Assets
|
| 0.36M | 0.33M | 0.42M | 0.15M | 1.72M | 1.43M | 2.13M | 1.93M | 1.93M | 0.04M | 0.04M | 0.10M | 0.10M | 0.11M | 9.75M |
|
Non-Current Assets
|
| 47.00M | 43.31M | 40.43M | 41.91M | 43.03M | 42.65M | 187.79M | 170.87M | 56.73M | 56.23M | 37.99M | 33.81M | 35.04M | 33.93M | 45.18M |
|
Assets
|
| 109.94M | 97.99M | 125.54M | 347.10M | 248.01M | 337.58M | 383.36M | 315.62M | 155.81M | 122.93M | 235.84M | 444.65M | 352.74M | 465.63M | 792.34M |
|
Accounts Payables
|
| 0.93M | 0.94M | 0.74M | 2.24M | 2.60M | 1.51M | 1.74M | 1.72M | 1.07M | 1.17M | 1.05M | 1.23M | 3.34M | 3.49M | 3.27M |
|
Payables
|
| 0.93M | 0.94M | 0.74M | 2.24M | 2.60M | 1.51M | 1.74M | 1.72M | 1.07M | 1.17M | 1.05M | 1.23M | 3.34M | 3.49M | 3.27M |
|
Accumulated Expenses
|
| 4.94M | 7.01M | 10.96M | 17.18M | 19.30M | 24.32M | 28.66M | 19.45M | 7.01M | 6.50M | 8.46M | 12.00M | 12.84M | 22.03M | 33.84M |
|
Other Accumulated Expenses
|
| 0.82M | 0.35M | 0.39M | 1.02M | 2.59M | 4.42M | 4.83M | 6.57M | 4.53M | 2.03M | 3.37M | 1.55M | 0.99M | 3.99M | 0.94M |
|
Short term Debt
|
| 12.41M | 6.14M | 5.59M | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 1.94M | 1.33M | 1.75M | 1.45M | 1.61M | 1.45M |
|
Total Current Liabilities
|
| 20.21M | 14.30M | 17.68M | 20.35M | 24.49M | 30.24M | 35.22M | 27.74M | 12.60M | 11.64M | 14.21M | 16.53M | 18.61M | 31.12M | 39.50M |
|
Non-Current Debt
|
| 8.89M | 9.01M | 5.75M | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 1.71M | 2.15M | 1.30M | 2.59M | 0.93M | 2.36M |
|
Other Non-Current Liabilities
|
| 5.59M | 5.97M | 6.34M | 6.95M | 11.86M | 17.24M | 82.70M | 51.52M | 19.15M | 15.55M | 10.12M | 7.35M | 5.33M | 4.40M | 3.47M |
|
Total Non-Current Liabilities
|
| 29.10M | 23.31M | 23.43M | 20.35M | 24.49M | 30.24M | 35.22M | 27.74M | 12.60M | 13.36M | 16.36M | 17.82M | 21.20M | 32.05M | 41.86M |
|
Total Liabilities
|
| 34.69M | 29.27M | 29.77M | 27.30M | 36.35M | 47.48M | 117.93M | 79.25M | 31.75M | 28.91M | 26.48M | 25.18M | 26.53M | 36.46M | 45.34M |
|
Total Debt
|
| 21.30M | 15.14M | 11.34M | | | | | | | | | | | | |
|
Common Equity
|
73.77M | 75.25M | 68.72M | 95.77M | 319.80M | 211.66M | 290.11M | 265.43M | 236.37M | 124.06M | 94.03M | 209.36M | 419.48M | 326.20M | 429.17M | 747.00M |
|
Shareholder's Equity
|
73.77M | 75.25M | 68.72M | 95.77M | 319.80M | 211.66M | 290.11M | 265.43M | 236.37M | 124.06M | 94.03M | 209.36M | 419.48M | 326.20M | 429.17M | 747.00M |
|
Liabilities and Shareholders Equity
|
| 109.94M | 97.99M | 125.54M | 347.10M | 248.01M | 337.58M | 383.36M | 315.62M | 155.81M | 122.93M | 235.84M | 444.65M | 352.74M | 465.63M | 792.34M |
|
Retained Earnings
|
| -160.21M | -205.01M | 2.75M | 2.67M | -463.76M | -590.96M | -719.49M | -812.52M | -962.44M | -1013.32M | -1073.10M | -1143.61M | -1255.93M | -1397.36M | -1555.22M |
|
Treasury Shares
|
| | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.05M | 0.01M | 0.00M | 0.00M | | | | | |