|
Cash & Equivalents
|
0.00M | 32.42M | 0.50M | 0.23M | 0.06M | 175.54M | 188.35M | 198.14M | 169.60M | 157.34M | 120.06M | 109.16M | 52.92M | 59.29M | 41.24M | 66.06M | 89.46M | 89.24M | 79.01M | 104.16M | 73.36M |
|
Short-term Investments
|
| | | | | | | | 1.33M | 4.48M | | | | | | | | | | | |
|
Cash & Current Investments
|
0.00M | 32.42M | 0.50M | 0.23M | 0.06M | 175.54M | 188.35M | 198.14M | 170.93M | 161.82M | 120.06M | 109.16M | 52.92M | 59.29M | 41.24M | 66.06M | 89.46M | 89.24M | 79.01M | 104.16M | 73.36M |
|
Receivables - Net
|
| 24.85M | | | | 78.38M | 76.17M | 72.25M | 80.00M | 103.00M | | 118.50M | 207.32M | 262.08M | 283.13M | 257.50M | 233.71M | 210.90M | 178.76M | 122.76M | 107.02M |
|
Receivables - Other
|
| 0.30M | | | | 1.75M | | | | 17.96M | | | | | | | | | | | |
|
Receivables
|
| 25.15M | | | | 80.13M | 76.17M | 72.25M | 80.00M | 120.95M | | 118.50M | 207.32M | 262.08M | 283.13M | 257.50M | 233.71M | 210.90M | 178.76M | 122.76M | 107.02M |
|
Prepaid Assets
|
| 1.15M | 0.22M | 0.22M | 0.23M | 2.11M | 3.65M | 5.29M | 2.39M | 6.27M | | 6.79M | 6.90M | 17.50M | 10.76M | 5.14M | 5.15M | 4.01M | 4.77M | 9.65M | 5.12M |
|
Current Assets
|
0.00M | 58.42M | 0.72M | 0.46M | 0.22M | 256.03M | 268.17M | 275.68M | 251.99M | 271.08M | | 234.45M | 267.15M | 338.87M | 335.13M | 328.71M | 328.33M | 304.49M | 262.53M | 236.57M | 190.23M |
|
Property, Plant & Equipment (Net)
|
| 9.11M | | | | 12.73M | 12.62M | 12.23M | 17.58M | 21.26M | | 21.94M | 21.85M | 16.84M | 16.32M | 16.00M | 15.28M | 14.88M | 15.05M | 14.42M | 14.30M |
|
Long-Term Investments
|
| 115.02M | 115.00M | 115.01M | 115.00M | 0.59M | 0.52M | 0.62M | 0.71M | 0.60M | 1.33M | 0.39M | 0.45M | 0.55M | 0.47M | 0.55M | 0.63M | 5.55M | 5.51M | 20.11M | 17.57M |
|
Goodwill
|
| 6.61M | | | | 8.69M | 8.69M | 8.69M | 34.53M | 38.90M | | 47.82M | 47.59M | 47.54M | 47.49M | 47.51M | 47.86M | 47.43M | 49.55M | 49.95M | 41.09M |
|
Intangibles
|
| 10.67M | | | | 10.68M | 10.58M | 10.42M | 20.65M | 22.97M | 38.94M | 38.05M | 38.59M | 37.68M | 36.76M | 35.97M | 35.00M | 25.73M | 27.34M | 26.71M | 17.94M |
|
Goodwill & Intangibles
|
| 17.28M | | | | 2.08M | 19.27M | 19.10M | 55.18M | 61.87M | 47.67M | 85.87M | 86.18M | 85.22M | 84.25M | 83.48M | 82.86M | 73.16M | 76.90M | 76.66M | 59.03M |
|
Long-Term Deferred Tax
|
| 22.04M | | | | 16.70M | | | | 9.96M | | 11.25M | 8.91M | 11.89M | 11.95M | 13.91M | 17.13M | 8.42M | 12.35M | 17.21M | 30.71M |
|
Other Non-Current Assets
|
0.11M | 2.04M | | | | 3.57M | 10.37M | 10.32M | 9.75M | 6.77M | 7.46M | 14.60M | 14.33M | 12.93M | 17.65M | 19.76M | 19.12M | 18.10M | 24.05M | 4.39M | 4.25M |
|
Non-Current Assets
|
0.11M | 26.39M | 26.77M | 27.84M | 27.89M | 32.10M | 31.89M | 31.33M | 72.76M | 83.13M | 108.34M | 155.84M | 152.64M | 151.58M | 155.55M | 159.46M | 165.56M | 151.13M | 168.26M | 171.69M | 163.56M |
|
Assets
|
0.11M | 100.17M | 106.60M | 123.13M | 144.08M | 309.60M | 325.20M | 331.86M | 355.92M | 393.28M | 407.55M | 390.29M | 419.78M | 490.45M | 490.69M | 488.17M | 493.88M | 455.62M | 430.79M | 408.26M | 353.78M |
|
Accounts Payables
|
0.02M | 3.95M | 0.06M | 0.03M | 0.16M | 15.83M | 15.12M | 12.92M | 12.15M | 21.58M | | 6.69M | 8.95M | 19.83M | 25.63M | 30.80M | 35.14M | 28.36M | 20.52M | 10.12M | 8.05M |
|
Notes Payables
|
0.07M | 1.26M | | | | 1.90M | 1.77M | 1.62M | 2.14M | 1.90M | 1.92M | 17.90M | 13.00M | 0.07M | 0.06M | 0.05M | 0.05M | 0.02M | 0.02M | 0.01M | 0.25M |
|
Payables
|
0.09M | 5.21M | 0.06M | 0.03M | 0.16M | 17.74M | 16.89M | 14.53M | 14.29M | 23.48M | 1.92M | 24.59M | 21.95M | 19.90M | 25.69M | 30.86M | 35.19M | 28.37M | 20.53M | 10.14M | 8.30M |
|
Accumulated Expenses
|
| 14.25M | | | | 35.11M | 38.17M | 38.66M | 38.56M | 31.57M | -59.40M | 34.79M | 58.88M | 91.34M | 70.18M | 63.19M | 59.97M | 49.90M | 41.41M | 44.62M | 50.94M |
|
Other Accumulated Expenses
|
| 0.05M | 0.07M | 0.07M | 0.07M | 0.74M | 0.77M | 0.58M | 0.01M | 0.71M | 1.01M | | | | | | | | | | |
|
Short term Debt
|
| 1.13M | | | | 1.57M | 1.41M | 1.03M | 9.80M | | | 0.70M | 0.70M | 25.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | |
|
Current Leases
|
| 1.88M | | | | 3.27M | 3.26M | 2.66M | 2.86M | 2.73M | | 2.72M | 2.73M | 3.53M | 3.87M | 4.12M | 4.44M | 4.69M | 5.10M | 5.36M | 5.28M |
|
Current Taxes
|
| 0.08M | 0.05M | 0.07M | 0.10M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.09M | 23.50M | 0.18M | 0.16M | 0.33M | 57.88M | 60.99M | 57.94M | 71.14M | 100.16M | -63.89M | 91.76M | 113.06M | 170.12M | 160.14M | 154.12M | 150.23M | 121.81M | 107.57M | 100.15M | 73.58M |
|
Capital Leases
|
| 5.50M | | | | 6.87M | 6.40M | 5.28M | 6.09M | 5.91M | 6.06M | 5.93M | 5.93M | 7.90M | 8.72M | 9.27M | 9.55M | 10.03M | 11.40M | 11.62M | 11.08M |
|
Non-Current Debt
|
| 0.59M | | | | 1.30M | 1.17M | 1.05M | 1.46M | 1.24M | 1.27M | 1.58M | 2.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.00M | | 0.20M |
|
Convertible Debt
|
| 0.59M | | | | 1.30M | 1.17M | 1.05M | 1.46M | 1.24M | 1.27M | | | | | | | | | | |
|
Pension
|
| | | | | | | | | -4.25M | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 115.00M | 99.83M | 96.79M | 115.00M | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 11.95M | | | | 7.48M | 8.28M | 7.30M | 6.61M | 5.70M | | 4.09M | 3.95M | 4.38M | 3.75M | 2.83M | -0.31M | -5.74M | -7.41M | -9.55M | -9.87M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 4.48M | -4.48M | | | | | | | | | | |
|
Operating Leases
|
| 3.64M | | | | 2.98M | 4.19M | 4.07M | 8.47M | 9.37M | 9.67M | 9.64M | 9.76M | 10.00M | 9.56M | 9.78M | 12.95M | 12.44M | 14.35M | 13.46M | 12.86M |
|
Other Non-Current Liabilities
|
| 9.04M | 6.68M | 9.49M | 8.60M | 13.52M | 13.58M | 10.55M | | 10.56M | 15.82M | 26.49M | 26.24M | 19.79M | 19.78M | 18.51M | 16.74M | 4.97M | 4.95M | 4.95M | 4.31M |
|
Total Non-Current Liabilities
|
| 24.18M | 4.21M | 4.19M | 4.36M | 69.03M | 71.35M | 66.91M | | 103.79M | -79.71M | 79.94M | 101.99M | 165.49M | 155.83M | 151.66M | 152.23M | 135.47M | 123.92M | 115.59M | 88.81M |
|
Total Liabilities
|
0.09M | 33.23M | 10.89M | 13.68M | 12.95M | 82.55M | 84.93M | 77.46M | 85.09M | 114.35M | -63.89M | 106.43M | 128.23M | 185.28M | 175.61M | 170.18M | 168.98M | 140.44M | 128.87M | 120.53M | 93.12M |
|
Total Debt
|
| 1.72M | | | | 2.87M | 2.58M | 2.07M | 11.26M | 1.24M | 1.27M | 2.28M | 2.74M | 25.04M | 30.03M | 30.03M | 30.02M | 30.01M | 30.00M | 30.00M | 0.20M |
|
Common Equity
|
0.02M | 66.95M | 65.69M | 66.25M | 67.06M | 227.06M | 240.26M | 254.39M | 270.83M | 278.93M | 283.92M | 283.86M | 291.55M | 305.17M | 315.08M | 317.99M | 324.90M | 320.92M | 309.34M | 297.28M | 270.53M |
|
Shareholder's Equity
|
0.02M | 66.95M | 65.69M | 66.25M | 67.06M | 227.06M | 240.26M | 254.39M | 270.83M | 278.93M | 283.92M | 283.86M | 291.55M | 305.17M | 315.08M | 317.99M | 324.90M | 320.92M | 309.34M | 297.28M | 270.53M |
|
Liabilities and Shareholders Equity
|
0.11M | 100.17M | 106.60M | 123.13M | 144.08M | 309.60M | 325.20M | 331.86M | 355.92M | 393.28M | 407.55M | 390.29M | 419.78M | 490.45M | 490.69M | 488.17M | 493.88M | 455.62M | 430.79M | 408.26M | 353.78M |
|
Retained Earnings
|
-0.00M | -87.30M | -2.23M | -5.28M | -12.67M | -63.56M | -52.93M | -40.19M | -37.04M | -28.97M | 41.45M | -33.73M | -28.96M | -21.39M | -10.17M | -3.64M | 2.31M | -1.40M | -10.81M | -21.96M | -49.73M |
|
Treasury Shares
|
| | | | | | | 0.54M | | 0.54M | | | | | 1.26M | 1.40M | 0.36M | 1.21M | 1.95M | 2.53M | 4.42M |