|
Accumulated Depreciation
|
| | | | | 0.74M | | | 0.80M | 0.84M | 0.88M | 0.96M | 0.95M | 1.02M | 1.11M | 1.05M |
|
Cash & Equivalents
|
20.30M | 30.99M | 32.80M | 127.11M | 118.75M | 68.18M | | | 57.42M | 48.70M | 87.43M | 80.52M | 69.80M | 62.50M | 56.12M | 48.70M |
|
Receivables - Other
|
2.28M | 1.34M | 1.44M | 1.91M | 1.27M | | | | 1.95M | | | | | | | |
|
Prepaid Assets
|
1.74M | 2.14M | 6.18M | 3.77M | 3.45M | 5.45M | | | 5.16M | 3.19M | 4.49M | 3.83M | 2.17M | 2.52M | 2.54M | 2.69M |
|
Current Assets
|
82.80M | 39.25M | 168.20M | 133.89M | 103.02M | 75.20M | | | 63.76M | 53.50M | 93.94M | 86.72M | 74.76M | 66.90M | 61.42M | 52.41M |
|
Property, Plant & Equipment (Net)
|
13.94M | 2.08M | 3.34M | 3.41M | 2.66M | 0.55M | | | 0.41M | 0.36M | 0.34M | 0.32M | 0.26M | 0.25M | 0.22M | 0.17M |
|
Intangibles
|
39.58M | 43.58M | 31.02M | 33.11M | 30.37M | | | | 1.09M | 0.97M | 0.87M | 0.80M | 0.64M | 0.55M | 0.47M | 0.64M |
|
Goodwill & Intangibles
|
39.58M | 43.58M | 31.02M | 33.11M | 30.37M | | | | 1.09M | 0.97M | 0.87M | 0.80M | 0.64M | 0.55M | 0.47M | 0.64M |
|
Other Non-Current Assets
|
| | | | | | | | 0.61M | | 0.47M | 0.44M | 0.38M | 0.38M | 0.40M | 0.39M |
|
Non-Current Assets
|
53.52M | 43.87M | 34.36M | 36.52M | 33.03M | 2.22M | | | 2.74M | 2.44M | 2.19M | 2.02M | 1.63M | 1.42M | 1.21M | 1.20M |
|
Assets
|
136.32M | 83.12M | 202.55M | 170.41M | 136.05M | 77.41M | | | 66.50M | 55.94M | 96.13M | 88.75M | 76.39M | 68.32M | 62.63M | 53.60M |
|
Accounts Payables
|
6.82M | 4.40M | 3.06M | 3.37M | 3.55M | 3.49M | | | 2.35M | 2.46M | 2.70M | 1.75M | 2.44M | 2.92M | 1.14M | 0.88M |
|
Notes Payables
|
| | | | | 13.33M | | | | 4.63M | 4.93M | 5.55M | 5.54M | | | |
|
Payables
|
6.82M | 4.40M | 3.06M | 3.37M | 3.55M | 16.82M | | | 2.35M | 7.08M | 7.63M | 7.30M | 7.97M | 2.92M | 1.14M | 0.88M |
|
Accumulated Expenses
|
3.35M | 5.52M | 5.88M | 5.16M | 6.41M | 5.44M | | | 5.47M | 2.54M | 3.72M | 3.53M | 4.07M | 2.93M | 5.04M | 4.12M |
|
Other Accumulated Expenses
|
| | | | | 1.07M | | | 1.02M | 0.72M | 3.44M | 2.64M | 1.09M | 0.89M | 0.78M | 0.62M |
|
Short term Debt
|
| | | | | 0.49M | | | | | | | | | | |
|
Current Leases
|
13.87M | 1.53M | 2.73M | 2.36M | 1.83M | 0.56M | | | 0.65M | 0.66M | 0.68M | 0.74M | 0.71M | 0.75M | 0.60M | 0.40M |
|
Current Taxes
|
1.84M | 3.73M | 1.65M | 2.05M | -1.93M | | | | | | | | | | | |
|
Total Current Liabilities
|
27.69M | 11.31M | 13.80M | 16.91M | 44.34M | | | | 9.49M | 11.00M | 15.47M | 14.21M | 13.85M | 7.50M | 7.56M | 6.02M |
|
Non-Current Debt
|
18.01M | 21.31M | 25.07M | 19.39M | 20.09M | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | 4.39M | | | | | | | |
|
Operating Leases
|
| 1.53M | | 2.36M | | 1.48M | | | 0.91M | 1.39M | 0.55M | 0.39M | 0.19M | | | |
|
Other Non-Current Liabilities
|
44.40M | 67.05M | 47.54M | 11.24M | 8.69M | 0.87M | | | 0.76M | 0.85M | 0.93M | 1.04M | 0.82M | 0.42M | 0.55M | 0.65M |
|
Total Non-Current Liabilities
|
78.44M | 91.58M | 75.99M | 34.88M | 4.09M | 25.14M | | | 15.20M | 12.24M | 16.55M | 15.17M | 14.60M | 7.82M | 7.91M | 6.35M |
|
Total Liabilities
|
106.21M | 102.89M | 89.78M | 51.78M | 48.42M | 26.01M | | | 15.96M | 13.10M | 17.48M | 16.21M | 15.42M | 8.24M | 8.45M | 7.00M |
|
Total Debt
|
18.01M | 21.31M | 25.07M | 19.39M | 20.09M | 0.49M | | | | | | | | | | |
|
Common Equity
|
30.10M | -19.77M | 112.77M | 118.63M | 87.63M | 51.40M | | | 50.54M | 42.84M | 78.65M | 72.54M | 60.97M | 60.08M | 54.18M | 46.60M |
|
Shareholder's Equity
|
| | | 118.63M | 87.63M | 51.40M | | | 50.54M | 42.84M | 78.65M | 72.54M | 60.97M | 60.08M | 54.18M | 46.60M |
|
Liabilities and Shareholders Equity
|
136.32M | 83.12M | 202.55M | 170.41M | 136.05M | 77.41M | | | 66.50M | 55.94M | 96.13M | 88.75M | 76.39M | 68.32M | 62.63M | 53.60M |
|
Treasury Shares
|
| | | | | | | | 0.92M | 1.34M | 0.86M | 0.86M | 0.86M | 0.98M | 0.98M | 0.98M |
|
Retained Earnings
|
-336.10M | -408.93M | -415.97M | -400.32M | -398.10M | -404.57M | | | -419.63M | -428.60M | -440.84M | -455.84M | -462.88M | -472.03M | -486.64M | -493.70M |
|
Shares Outstanding
|
| | | 788.46M | | | 624.93M | 701.22M | 701.22M | 701.35M | 768.82M | 773.67M | 775.73M | 795.00M | 795.00M | 795.48M |