|
Cash & Equivalents
|
13.67M | 0.01M | | 100.08M | 93.78M | 82.52M | 63.59M | 47.23M | 46.80M | 85.00M | 97.10M |
|
Short-term Investments
|
5.00M | | | | | | 8.17M | 8.22M | 2.99M | 32.23M | 6.96M |
|
Cash & Current Investments
|
18.67M | 0.01M | | 100.08M | 93.78M | 82.52M | 71.76M | 55.45M | 49.79M | 117.23M | 104.06M |
|
Receivables - Net
|
0.08M | | | 1.74M | 0.04M | 0.97M | 1.44M | 2.17M | 1.19M | 1.83M | 2.74M |
|
Receivables - Other
|
| | | | | | | 0.28M | 0.20M | 0.04M | 0.05M |
|
Receivables
|
0.08M | | | 1.74M | 0.04M | 0.97M | 1.44M | 2.45M | 1.39M | 1.87M | 2.78M |
|
Prepaid Assets
|
3.71M | | | 4.52M | 2.91M | 2.03M | 1.69M | 3.58M | 3.63M | 2.93M | 2.32M |
|
Current Assets
|
18.07M | | | 106.33M | 96.72M | 85.52M | 74.90M | 61.19M | 51.62M | 89.78M | 102.16M |
|
Property, Plant & Equipment (Net)
|
22.53M | | | 21.76M | | | | 22.75M | | | |
|
Long-Term Investments
|
| | | | | | | 0.05M | | | |
|
Goodwill
|
| | | | | | | 17.49M | 17.82M | 17.74M | 17.24M |
|
Intangibles
|
4.14M | | | 5.90M | 4.06M | 4.10M | 4.15M | 12.61M | 13.07M | 13.34M | 13.35M |
|
Goodwill & Intangibles
|
4.14M | | | 5.90M | 4.06M | 4.10M | 4.15M | 30.10M | 30.89M | 31.08M | 30.59M |
|
Long-Term Deferred Tax
|
1.86M | | | 74.85M | | | | | | | |
|
Other Non-Current Assets
|
0.15M | | | 4.14M | 1.04M | 0.98M | 1.92M | 1.81M | 1.73M | 1.65M | 1.57M |
|
Non-Current Assets
|
26.83M | | | 30.49M | 39.41M | 38.42M | 38.98M | 62.60M | 65.39M | 71.69M | 70.97M |
|
Assets
|
44.90M | | | 136.82M | 136.14M | 123.95M | 113.88M | 123.79M | 117.01M | 161.47M | 173.12M |
|
Accounts Payables
|
3.56M | | | 4.60M | 4.38M | 4.25M | 4.69M | 5.24M | 4.99M | 0.88M | 0.92M |
|
Payables
|
3.56M | | | 4.60M | 4.38M | 4.25M | 4.69M | 5.24M | 4.99M | 0.88M | 0.92M |
|
Accumulated Expenses
|
3.56M | | | 2.42M | 2.97M | 2.09M | 2.44M | 2.42M | 1.82M | 5.98M | 7.58M |
|
Other Accumulated Expenses
|
0.04M | | | 0.64M | 0.01M | 1.89M | 1.40M | 2.43M | 2.70M | | |
|
Current Leases
|
| | | | 3.12M | 2.97M | 2.75M | 2.53M | 2.44M | 2.76M | 2.63M |
|
Current Taxes
|
| | 0.29M | | | | | | | | |
|
Current Deferred Revenue
|
| | | 1.63M | 0.47M | 0.01M | 0.04M | 0.10M | 0.06M | 0.06M | 0.07M |
|
Total Current Liabilities
|
4.24M | | | 6.68M | 9.11M | 7.67M | 9.01M | 8.89M | 8.15M | 9.68M | 11.20M |
|
Non-Current Debt
|
58.87M | | | 1.31M | | | | 1.55M | | 34.04M | 47.07M |
|
Minority Interest
|
| | | | | | | 3.85M | 3.85M | 3.85M | 3.85M |
|
Operating Leases
|
| | | | 9.75M | 5.90M | 5.61M | 5.29M | 7.74M | 13.76M | 15.08M |
|
Other Non-Current Liabilities
|
101.33M | | | 28.88M | 22.49M | 4.72M | 5.69M | 4.20M | 7.00M | 7.26M | 14.00M |
|
Total Non-Current Liabilities
|
64.35M | | | 7.99M | 16.71M | 14.68M | 15.75M | 15.72M | 17.49M | 59.13M | 75.02M |
|
Total Liabilities
|
165.68M | | 0.29M | 36.87M | 39.20M | 19.41M | 21.43M | 19.92M | 24.49M | 66.39M | 89.02M |
|
Total Debt
|
58.87M | | | 1.31M | | | | 1.55M | | 34.04M | 47.07M |
|
Common Equity
|
-490.38M | -525.04M | -0.29M | 99.96M | 96.94M | 104.54M | 92.44M | 103.86M | 92.52M | 95.08M | 84.11M |
|
Shareholder's Equity
|
-490.38M | -525.04M | -0.29M | 99.96M | 96.94M | 104.54M | 92.44M | 103.86M | 92.52M | 95.08M | 84.11M |
|
Liabilities and Shareholders Equity
|
44.90M | | | 136.82M | 136.14M | 123.95M | 113.88M | 123.79M | 117.01M | 161.47M | 173.12M |
|
Treasury Shares
|
472.00 | | | | 173.00 | 173.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Retained Earnings
|
-490.28M | | -0.29M | -647.86M | -658.09M | -657.26M | -675.99M | -688.49M | -704.84M | -720.61M | -743.83M |
|
Preferred Shares
|
11.88M | | | | | | | | | | |