|
Cash & Equivalents
|
1.42M | 1.28M | 1.02M | 6.29M | 0.75M | 0.23M | 7.57M | 389.70M | 334.72M | 317.71M | 289.49M | 258.44M | 227.11M | 199.93M | 154.16M | 119.47M | 85.21M | 48.20M | 28.60M | 12.88M | 14.71M | 19.13M | 28.07M | 9.23M | 12.33M | 15.60M | 17.90M |
|
Receivables - Net
|
| | | 0.14M | | | | 0.09M | 0.08M | 0.09M | 0.36M | 0.04M | 0.20M | 0.11M | 0.89M | 1.10M | 0.40M | 0.80M | 0.14M | | | 0.37M | 1.26M | 1.92M | 1.99M | 1.20M | 0.73M |
|
Receivables - Other
|
| | | | | | | 4.30M | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 0.14M | | | | 4.39M | 0.08M | 0.09M | 0.36M | 0.04M | 0.20M | 0.11M | 0.89M | 1.10M | 0.40M | 0.80M | 0.14M | | | 0.37M | 1.26M | 1.92M | 1.99M | 1.20M | 0.73M |
|
Inventory
|
| | | | | | | 0.13M | | | | 0.11M | 0.19M | 0.18M | 0.14M | 0.07M | 0.87M | 0.89M | 0.14M | | | | | | | | |
|
Prepaid Assets
|
0.31M | 0.24M | 0.23M | 0.41M | 0.18M | 0.12M | 0.09M | 20.56M | 3.62M | 3.78M | 5.52M | 9.07M | 8.87M | 8.36M | 5.88M | 9.79M | 15.28M | 15.85M | 11.51M | 18.48M | 6.56M | 5.45M | 5.68M | 6.40M | 4.87M | 4.78M | 4.24M |
|
Current Assets
|
1.72M | 1.52M | 1.24M | 6.84M | 0.92M | 0.36M | 117.19M | 612.37M | 483.24M | 461.56M | 439.83M | 386.48M | 371.08M | 397.45M | 393.99M | 324.21M | 298.96M | 249.19M | 194.01M | 181.70M | 154.07M | 164.62M | 161.36M | 131.03M | 127.97M | 114.53M | 109.96M |
|
Property, Plant & Equipment (Net)
|
| | | 1.64M | | | | 1.17M | 1.35M | 2.04M | 2.82M | 2.23M | 2.48M | 2.22M | 5.77M | 5.61M | 8.30M | 8.94M | 11.08M | 9.99M | 12.70M | 15.78M | 17.43M | 25.92M | 29.45M | 32.56M | 41.60M |
|
Long-Term Investments
|
233.40M | 234.40M | 235.28M | 236.05M | 236.61M | 236.64M | 236.48M | 35.97M | 297.30M | 299.70M | 299.40M | 180.22M | 300.10M | 300.20M | 301.30M | 108.57M | 300.20M | 306.10M | 294.90M | 128.19M | 249.20M | 229.60M | 209.40M | 99.58M | 186.50M | 169.70M | 146.90M |
|
Intangibles
|
| | | 0.58M | | | | 0.33M | 0.31M | 0.28M | 0.26M | 0.23M | 0.21M | 0.19M | 0.20M | 0.20M | 0.22M | 0.24M | 0.20M | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 0.43M | | | | 0.33M | 0.31M | 0.28M | 0.26M | 0.23M | 0.21M | 0.19M | 0.20M | 0.20M | 0.22M | 0.24M | 0.20M | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 11.12M | | | | 19.99M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.21M | | | | 0.19M | 0.19M | 0.25M | 0.92M | 1.53M | 1.68M | 1.74M | 1.73M | 1.69M | 1.67M | 1.95M | 2.04M | 1.44M | 1.36M | 1.27M | 1.17M | 1.08M | 0.98M | 0.93M | 0.96M |
|
Non-Current Assets
|
233.40M | 234.40M | 235.28M | 7.25M | 236.61M | 236.64M | 236.48M | 42.72M | 159.16M | 170.93M | 167.45M | 191.96M | 177.74M | 122.55M | 82.91M | 122.53M | 119.80M | 141.73M | 162.13M | 146.68M | 143.58M | 116.74M | 110.92M | 132.01M | 113.01M | 114.68M | 106.27M |
|
Assets
|
235.12M | 235.92M | 236.52M | 14.10M | 237.54M | 237.00M | 353.68M | 655.09M | 642.41M | 632.50M | 607.28M | 578.44M | 548.82M | 520.00M | 476.90M | 446.74M | 418.76M | 390.92M | 356.14M | 328.38M | 297.65M | 281.36M | 272.29M | 263.05M | 240.98M | 229.21M | 216.23M |
|
Accounts Payables
|
0.03M | 0.03M | 0.01M | 1.16M | 0.16M | 1.90M | 3.73M | 6.14M | 2.02M | 8.10M | 7.53M | 7.76M | 7.86M | 11.18M | 14.17M | 11.54M | 10.57M | 15.58M | 8.87M | 10.05M | 2.12M | 1.04M | 1.65M | 5.24M | 1.50M | 2.69M | 2.05M |
|
Notes Payables
|
| | | 16.40M | | | | 0.96M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.03M | 0.03M | 0.01M | 17.56M | 0.16M | 1.90M | 3.73M | 7.09M | 2.02M | 8.10M | 7.53M | 7.76M | 7.86M | 11.18M | 14.17M | 11.54M | 10.57M | 15.58M | 8.87M | 10.05M | 2.12M | 1.04M | 1.65M | 5.24M | 1.50M | 2.69M | 2.05M |
|
Accumulated Expenses
|
0.16M | 0.14M | | 0.50M | | | | 6.14M | | | | 7.76M | | | | 11.54M | | | | 10.05M | 6.95M | 5.49M | 5.97M | 6.62M | 5.24M | 5.00M | 5.29M |
|
Other Accumulated Expenses
|
| | | 0.20M | | | | 0.21M | 5.07M | 6.13M | 7.62M | 0.62M | | 0.67M | 0.78M | 0.93M | 0.89M | 0.96M | 0.81M | 1.92M | | | | 0.75M | | | |
|
Short term Debt
|
| | | 6.72M | | | | 0.05M | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 0.95M | | | | 0.73M | | | | 0.02M | 0.19M | 0.27M | 0.33M | 0.35M | 0.45M | 0.77M | 0.81M | 0.85M | 1.44M | 0.98M | 1.53M | 2.43M | 2.50M | 2.57M | 2.64M |
|
Current Taxes
|
| | | | 0.10M | 0.12M | 0.51M | 0.73M | 0.79M | 0.72M | 0.83M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.32M | 0.30M | 0.16M | 12.36M | 0.32M | 2.04M | 121.48M | 8.76M | 7.88M | 14.95M | 15.98M | 15.23M | 11.31M | 14.15M | 16.77M | 14.68M | 14.05M | 18.44M | 13.18M | 15.12M | 10.50M | 7.51M | 9.16M | 14.29M | 9.24M | 10.26M | 9.98M |
|
Non-Current Debt
|
| | | 9.68M | | | | 0.91M | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | 16.11M | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 223.66M | | | 218.91M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 4.80M | | | | 5.08M | 4.84M | 8.97M | 8.75M | 8.62M | 8.22M | 7.81M | 7.40M | 6.97M | 6.53M | 7.90M | 7.35M | 6.79M | 6.21M | 5.61M | 5.00M | 4.37M | 3.71M | 3.04M | 2.35M |
|
Non-Current Deferred Tax Liability
|
| | | 9.82M | | | | 19.07M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | 0.17M | | | | 0.67M | 1.01M | 1.29M | 1.49M | 1.51M | 1.58M | 1.44M | 1.25M | 0.20M | 0.53M | 0.40M | 0.40M | | 0.04M | 0.04M | 0.04M |
|
Total Non-Current Liabilities
|
| | | | | | | 14.75M | | | | 23.86M | 19.53M | 21.97M | 24.17M | 21.65M | 20.57M | 26.34M | 20.54M | 21.91M | 16.71M | 13.12M | 14.16M | 18.66M | 12.95M | 13.30M | 12.34M |
|
Total Liabilities
|
8.59M | 8.58M | 8.44M | 32.16M | 8.60M | 10.32M | 129.76M | 14.92M | 12.72M | 23.92M | 24.73M | 24.52M | 20.55M | 23.26M | 25.66M | 23.17M | 22.16M | 27.78M | 21.78M | 22.12M | 17.24M | 13.52M | 14.56M | 18.66M | 12.99M | 13.34M | 12.38M |
|
Total Debt
|
| | | 16.40M | | | | 0.96M | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
5.00M | 5.00M | 5.00M | -18.07M | 5.00M | 5.00M | -36.45M | 640.17M | 629.68M | 608.57M | 582.55M | 553.91M | 528.28M | 496.74M | 451.24M | 423.57M | 396.61M | 363.14M | 334.36M | 306.27M | 280.41M | 267.84M | 257.73M | 244.39M | 228.00M | 215.90M | 203.90M |
|
Shareholder's Equity
|
5.00M | 5.00M | 5.00M | -18.07M | 5.00M | 5.00M | -36.45M | 640.17M | 629.68M | 608.57M | 582.55M | 553.91M | 528.28M | 496.74M | 451.24M | 423.57M | 396.61M | 363.14M | 334.36M | 306.27M | 280.41M | 267.84M | 257.73M | 244.39M | 228.00M | 215.90M | 203.90M |
|
Liabilities and Shareholders Equity
|
235.12M | 235.92M | 236.52M | 14.10M | 237.54M | 237.00M | 353.68M | 655.09M | 642.41M | 632.50M | 607.28M | 578.44M | 548.82M | 520.00M | 476.90M | 446.74M | 418.76M | 390.92M | 356.14M | 328.38M | 297.65M | 281.36M | 272.29M | 263.05M | 240.98M | 229.21M | 216.23M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | 0.04M | 8.71M | 10.61M | 10.61M | 10.61M | 10.61M | 10.61M | 10.61M |
|
Retained Earnings
|
0.19M | 1.00M | 1.74M | -48.97M | 2.60M | 0.34M | -2.43M | 275.15M | 258.59M | 235.34M | 208.73M | 179.10M | 152.00M | 118.52M | 55.13M | 25.75M | -3.08M | -38.31M | -68.63M | -97.76M | -113.36M | -124.21M | -135.41M | -149.81M | -167.07M | -180.48M | -193.82M |
|
Shares Outstanding
|
5.83M | 5.83M | 5.83M | 86.76M | 86.76M | 87.00M | 87.87M | 169.32M | 171.52M | 172.80M | 173.12M | 173.47M | 173.81M | 174.00M | 179.65M | 179.83M | 180.70M | 181.15M | | | | | | | | | |