|
Cash & Equivalents
|
13.52M | 8.87M | 21.87M | 57.84M | 48.83M | 57.43M | 62.72M | 15.35M |
|
Cash & Current Investments
|
13.52M | 8.87M | 21.87M | 57.84M | 48.83M | 57.43M | 62.72M | 15.35M |
|
Receivables - Net
|
| 71.13M | 62.58M | 81.10M | 76.71M | 86.48M | 98.44M | 117.37M |
|
Receivables - Other
|
| 8.11M | 9.14M | 14.41M | 0.01M | 0.04M | 0.19M | 0.04M |
|
Receivables
|
| 79.24M | 71.72M | 95.52M | 76.72M | 86.53M | 98.63M | 117.41M |
|
Prepaid Assets
|
| | | | 7.13M | 6.62M | 7.71M | 9.44M |
|
Current Assets
|
| 81.78M | 86.04M | 141.37M | 142.35M | 158.61M | 179.96M | 145.62M |
|
Property, Plant & Equipment (Net)
|
18.90M | 82.31M | 13.35M | 30.83M | 41.94M | 41.15M | 29.86M | 32.56M |
|
Goodwill
|
11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M | 11.83M |
|
Intangibles
|
4.18M | 2.93M | 2.78M | 3.21M | 3.03M | | | |
|
Goodwill & Intangibles
|
16.01M | 14.76M | 14.61M | 15.04M | 14.86M | 11.83M | 11.83M | 11.83M |
|
Long-Term Deferred Tax
|
| 2.52M | 2.22M | 4.25M | 9.28M | 4.58M | 4.29M | 7.16M |
|
Other Non-Current Assets
|
| 3.40M | 106.98M | 128.66M | 5.69M | 6.23M | 8.82M | 13.76M |
|
Non-Current Assets
|
| 106.53M | 109.20M | 132.91M | 151.83M | 134.72M | 113.95M | 127.60M |
|
Assets
|
| 188.30M | 195.24M | 274.29M | 294.18M | 293.32M | 293.90M | 273.21M |
|
Accounts Payables
|
| 46.89M | 53.21M | 54.86M | 21.29M | 18.70M | 16.72M | 18.69M |
|
Notes Payables
|
| 41.84M | 27.48M | 26.72M | 14.69M | | | |
|
Payables
|
| 88.72M | 80.69M | 81.58M | 35.98M | 18.70M | 16.72M | 18.69M |
|
Accumulated Expenses
|
| 8.11M | 12.06M | 11.78M | 33.45M | 29.36M | 30.67M | 38.59M |
|
Other Accumulated Expenses
|
| | | | 2.58M | 2.31M | 0.06M | 0.02M |
|
Short term Debt
|
| 41.84M | 27.48M | 26.72M | 15.08M | 0.41M | 0.66M | 0.82M |
|
Current Leases
|
| 10.63M | 12.67M | 12.12M | 13.81M | 13.04M | 12.05M | 14.33M |
|
Current Taxes
|
| 1.47M | 3.09M | 3.66M | 2.96M | 3.02M | 6.08M | 1.99M |
|
Current Deferred Revenue
|
| 4.39M | 3.47M | 4.08M | 12.59M | 7.80M | 5.88M | 6.63M |
|
Total Current Liabilities
|
| 111.38M | 105.65M | 105.72M | 97.77M | 73.26M | 71.00M | 79.94M |
|
Non-Current Debt
|
| 7.18M | 3.78M | 1.89M | 0.66M | 0.60M | 0.87M | 0.80M |
|
Non-Current Deffered Revenue
|
| 0.75M | 0.43M | 3.01M | 3.99M | 1.38M | 1.13M | 1.13M |
|
Pension
|
| 0.36M | 0.68M | 0.95M | 0.83M | | | |
|
Non-Current Deferred Tax Liability
|
| 0.15M | 0.12M | 0.09M | | | | |
|
Operating Leases
|
| 58.60M | 62.04M | 71.88M | 89.80M | 77.89M | 65.49M | 68.14M |
|
Other Non-Current Liabilities
|
| 0.75M | 3.89M | 13.62M | 2.30M | 3.26M | 1.67M | 3.23M |
|
Total Non-Current Liabilities
|
| 68.29M | 73.44M | 87.91M | 82.95M | 70.10M | 57.11M | 58.97M |
|
Total Liabilities
|
| 179.67M | 179.09M | 193.63M | 180.72M | 143.36M | 128.10M | 138.91M |
|
Total Debt
|
| 49.02M | 31.26M | 28.61M | 15.74M | 1.01M | 1.53M | 1.62M |
|
Common Equity
|
25.87M | 8.63M | 16.15M | 80.66M | 113.46M | 149.96M | 165.80M | 134.31M |
|
Shareholder's Equity
|
25.87M | 8.63M | 16.15M | 80.66M | 113.46M | 149.96M | 165.80M | 134.31M |
|
Liabilities and Shareholders Equity
|
| 188.30M | 195.24M | 274.29M | 294.18M | 293.32M | 293.90M | 273.21M |
|
Treasury Shares
|
| | | | 0.23M | 0.02M | 1.57M | 5.52M |
|
Retained Earnings
|
| -117.18M | -109.53M | -110.70M | -76.36M | -44.78M | -11.12M | 25.74M |