|
Cash & Equivalents
|
3.51M | 17.67M | 30.19M | 33.40M | 31.19M | 32.48M | 34.63M | 33.11M | 31.53M | 31.73M | 30.73M | 30.90M |
|
Short-term Investments
|
2.84M | | | | | | | | | | | |
|
Cash & Current Investments
|
6.35M | 17.67M | 30.19M | 33.37M | 31.19M | 32.99M | 34.63M | 34.28M | 31.53M | 31.85M | 30.73M | 30.61M |
|
Receivables - Net
|
0.18M | | | | | | 562.42 | 0.08M | 0.00M | | 0.02M | |
|
Receivables - Other
|
1.81M | | 1.34M | | 0.10M | 0.44M | 3.46M | 0.04M | 1.49M | 1.53M | 1.33M | 1.09M |
|
Receivables
|
1.99M | | | | | | 3.47M | 0.13M | 1.49M | | 1.35M | |
|
Inventory
|
0.17M | 1.59M | 0.24M | 0.21M | 0.04M | 0.22M | 0.16M | 0.14M | 0.12M | | | |
|
Prepaid Assets
|
0.06M | 1.26M | 0.01M | 2.86M | 15.87M | 9.11M | 10.62M | 10.67M | 0.86M | 0.61M | 0.81M | 0.85M |
|
Current Assets
|
8.56M | 20.52M | 72.41M | 36.48M | 47.10M | 42.43M | 46.34M | 44.05M | 34.01M | 33.88M | 32.89M | 33.00M |
|
Property, Plant & Equipment (Net)
|
28.97M | 206.12M | 24.74M | 31.88M | 25.82M | 24.49M | 22.51M | 21.71M | 21.05M | 20.63M | 20.50M | 20.29M |
|
Long-Term Investments
|
| | 31.45M | | 5.75M | | 5.04M | 4.87M | 4.84M | 4.73M | 4.72M | 4.67M |
|
Goodwill
|
| | | | 4.17M | 13.32M | 9.89M | 9.70M | | | | |
|
Intangibles
|
0.00M | 0.01M | 0.00M | 0.00M | 0.04M | 0.04M | 0.03M | 0.03M | 6.57M | 0.02M | 0.02M | 0.02M |
|
Goodwill & Intangibles
|
0.00M | 0.01M | 0.00M | 0.00M | 4.21M | 13.56M | 9.93M | 10.08M | 6.57M | 0.02M | 0.02M | 0.02M |
|
Long-Term Deferred Tax
|
| | | 0.24M | 0.45M | 0.85M | 0.41M | 0.73M | | | | |
|
Other Non-Current Assets
|
0.01M | 38.27M | 40.11M | | | | 0.93M | | | | 0.15M | 0.15M |
|
Non-Current Assets
|
34.47M | 282.37M | 36.69M | 37.93M | 36.23M | 44.11M | 39.28M | 37.82M | 26.26M | 25.59M | 32.62M | 31.77M |
|
Assets
|
43.03M | 302.89M | 109.10M | 74.40M | 83.32M | 86.54M | 85.62M | 81.86M | 60.27M | 59.46M | 65.52M | 64.76M |
|
Accounts Payables
|
1.31M | | 0.93M | | 0.94M | | 0.36M | | 0.83M | | 1.04M | |
|
Notes Payables
|
11.86M | | 3.76M | | 12.04M | | 8.58M | | 10.28M | | 11.69M | |
|
Payables
|
13.18M | | 4.69M | | 12.98M | | 8.93M | | 11.10M | | 12.74M | |
|
Accumulated Expenses
|
1.89M | | 0.86M | | 2.72M | | 2.08M | | 0.34M | | 0.26M | |
|
Other Accumulated Expenses
|
| 0.37M | 0.04M | 2.16M | 0.31M | 0.35M | 0.05M | 0.33M | 1.11M | 0.28M | 0.26M | 0.25M |
|
Short term Debt
|
11.86M | | 3.76M | 0.41M | 12.04M | 0.59M | 8.58M | | 10.28M | | 11.69M | |
|
Current Leases
|
| | | | | | 0.54M | 0.56M | 0.34M | 0.15M | 1.28M | 1.27M |
|
Current Taxes
|
0.00M | | 0.04M | 0.09M | 0.10M | | 0.11M | | 0.12M | | 0.30M | |
|
Current Deferred Revenue
|
2.76M | 69.31M | 0.03M | 0.13M | 0.22M | 1.55M | 1.36M | 1.95M | 0.90M | 0.64M | 0.78M | 0.49M |
|
Total Current Liabilities
|
18.50M | 107.21M | 53.59M | 12.51M | 64.70M | 67.02M | 18.85M | 17.11M | 14.33M | 11.93M | 15.69M | 22.97M |
|
Non-Current Debt
|
| | | 0.72M | | 0.53M | 0.18M | | | | | |
|
Non-Current Deffered Revenue
|
0.24M | 0.65M | 0.06M | 0.03M | | | | | | | | |
|
Minority Interest
|
| | | | | 0.40M | 0.08M | -0.02M | -0.04M | -0.09M | -0.09M | -0.09M |
|
Liabilities from Discontinued Operations
|
| | 9.48M | | | | 1.65M | | | | | |
|
Operating Leases
|
| | | | | | 0.50M | 0.24M | | 0.03M | 5.34M | 4.99M |
|
Other Non-Current Liabilities
|
| 50.81M | 8.78M | 9.70M | 9.38M | 8.95M | 8.46M | 8.34M | 8.42M | 0.14M | 0.14M | 0.14M |
|
Total Non-Current Liabilities
|
0.24M | 0.65M | 0.06M | 0.75M | | 0.53M | 31.12M | 30.05M | 24.12M | 24.03M | 29.57M | 5.13M |
|
Total Liabilities
|
18.75M | 107.85M | 53.65M | 13.26M | 64.70M | 67.55M | 49.98M | 47.16M | 38.45M | 35.96M | 45.26M | 28.11M |
|
Total Debt
|
11.86M | | 3.76M | 1.13M | 12.04M | 1.14M | 8.75M | | 10.28M | | 11.69M | |
|
Common Equity
|
24.28M | 195.03M | 55.45M | 61.14M | 18.62M | 18.99M | 35.64M | 34.70M | 21.86M | 23.58M | 20.26M | 36.66M |
|
Shareholder's Equity
|
24.28M | | 55.45M | | 18.62M | 18.58M | 35.64M | 34.71M | 21.86M | | 20.34M | |
|
Liabilities and Shareholders Equity
|
43.03M | 302.89M | 109.10M | 74.34M | 83.32M | 87.90M | 85.62M | 84.75M | 60.27M | 59.69M | 65.52M | 64.14M |
|
Treasury Shares
|
| 0.04M | | | | | | | | | | |
|
Retained Earnings
|
15.48M | 132.99M | 20.42M | 24.63M | -17.25M | -17.19M | -16.63M | -17.46M | -34.07M | -34.96M | -37.58M | -39.92M |