|
Cash & Equivalents
|
0.86M | 0.47M | 0.22M | 0.10M | 0.03M | 0.13M | 0.12M | 0.01M | 0.01M | 0.12M | 1.07M | 0.03M | 36.12M | 34.26M | 22.00M | 40.64M |
|
Short-term Investments
|
| | | | | | | | | | 0.10M | | | | | 2.94M |
|
Cash & Current Investments
|
0.86M | 0.47M | 0.22M | 0.10M | 0.03M | 0.13M | 0.12M | 0.01M | 0.01M | 0.12M | 1.17M | 0.03M | 36.12M | 34.26M | 22.00M | 43.58M |
|
Receivables - Net
|
0.06M | 0.12M | 0.27M | 0.16M | 0.14M | 0.08M | 0.23M | | 0.01M | 0.19M | 0.10M | 0.02M | 112.77M | 57.80M | 58.62M | 232.45M |
|
Receivables - Other
|
| | | | | | | 0.06M | | 0.12M | | | 1.29M | 0.54M | | |
|
Receivables
|
0.06M | 0.12M | 0.27M | 0.16M | 0.14M | 0.08M | 0.23M | | 0.01M | 0.30M | 0.10M | 0.02M | 114.05M | 58.34M | 58.62M | 232.45M |
|
Inventory
|
| | | | | | 0.02M | | | | 0.03M | | 2.81M | 3.53M | 3.39M | 2.85M |
|
Current Deferred Tax Assets
|
| | 0.18M | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.00M | 0.33M | 0.06M | 0.13M | 0.01M | 0.03M | 0.23M | 0.11M | 0.04M | | 0.05M | 0.11M | 0.32M | 1.87M | 2.68M | 10.00M |
|
Current Assets
|
1.66M | 2.22M | 1.76M | 0.72M | 1.05M | 0.28M | 7.63M | 0.51M | 0.06M | 0.31M | 1.24M | 0.16M | 154.02M | 97.97M | 90.85M | 292.48M |
|
Property, Plant & Equipment (Net)
|
895.00 | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | | 0.00M | 0.00M | 0.01M | 0.08M | 0.01M | 151.91M | 82.09M | 81.39M | 77.93M |
|
Goodwill
|
0.11M | 0.11M | 0.11M | | | | 6.71M | | | | 3.47M | | 1.14M | 17.01M | 17.07M | 13.92M |
|
Intangibles
|
| | | | | | | | 3.80M | | 1.65M | | 0.68M | 22.35M | 20.51M | 15.53M |
|
Goodwill & Intangibles
|
0.11M | 0.11M | 0.11M | | | | 6.71M | | 3.27M | 2.57M | 1.54M | | 1.82M | 39.36M | 37.58M | 29.45M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 1.95M | 3.90M | 2.40M | | 7.99M |
|
Other Non-Current Assets
|
0.26M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.01M | 410.00 | 0.46M | 0.42M | 0.43M | 0.71M |
|
Non-Current Assets
|
-1.66M | 0.11M | 0.11M | 0.03M | 0.02M | 0.00M | 0.00M | 0.00M | 3.27M | 0.14M | 5.45M | 0.01M | 128.87M | 333.78M | 307.40M | 362.84M |
|
Assets
|
| 2.34M | 1.89M | 0.75M | 1.07M | 0.28M | 7.64M | 0.51M | 3.33M | 0.45M | 6.69M | 0.17M | 394.65M | 431.75M | 398.25M | 655.32M |
|
Accounts Payables
|
0.10M | 0.33M | 0.26M | 0.43M | 0.32M | 0.09M | 0.17M | 0.36M | 0.35M | 0.57M | 1.75M | 0.70M | 13.58M | 23.61M | 18.90M | 9.61M |
|
Notes Payables
|
| | | | | | 0.78M | 3.12M | 0.05M | 0.78M | 2.11M | 0.46M | 0.88M | | | |
|
Payables
|
0.10M | 0.33M | 0.26M | 0.43M | 0.32M | 0.09M | 0.95M | 3.48M | 0.40M | 1.35M | 3.86M | 1.16M | 14.46M | 23.61M | 18.90M | 9.61M |
|
Accumulated Expenses
|
| | | | | | | | 0.02M | | 0.03M | | 0.15M | | 12.96M | 25.44M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 6.86M | 6.24M | | 47.74M |
|
Short term Debt
|
| | | | | | 0.07M | 508.00 | 0.13M | 0.30M | 2.11M | 0.03M | 10.16M | 12.55M | 10.81M | 14.39M |
|
Current Leases
|
| | | | | | | | | | 0.05M | | 1.49M | 4.22M | 4.32M | 7.71M |
|
Current Taxes
|
| | | | | | | | | | | | | | | 26.53M |
|
Current Deferred Revenue
|
| | | | | | 0.81M | | 0.01M | | 0.17M | 0.08M | 0.17M | | | |
|
Total Current Liabilities
|
0.10M | 0.35M | 0.29M | 0.44M | 0.52M | 0.29M | 6.08M | 6.38M | 0.96M | 1.04M | 4.61M | 1.15M | 37.69M | 54.86M | 58.31M | 154.22M |
|
Capital Leases
|
| | | | | | | | | | | | 65.74M | 203.62M | 213.89M | 259.48M |
|
Non-Current Debt
|
| | | | | | 2.34M | 508.00 | 0.13M | 0.60M | 0.13M | 0.15M | 78.82M | 23.05M | 26.31M | 22.47M |
|
Convertible Debt
|
| | | | 0.04M | | | 0.05M | 0.33M | 0.30M | 0.33M | | 6.00M | | | |
|
Non-Current Deffered Revenue
|
| | | | | | 0.38M | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | 76.93M | 24.46M | 17.65M | 56.09M |
|
Liabilities from Discontinued Operations
|
0.05 | 0.81M | | | | | | 5.97M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 10.45M | 63.13M | |
|
Operating Leases
|
| | | | | | | | | | 0.22M | | 20.82M | 19.44M | 15.48M | 30.62M |
|
Other Non-Current Liabilities
|
| | | | | 0.19M | 5.91M | | 0.07M | 0.29M | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | 0.09M | 3.19M | | 0.89M | 1.66M | | | 68.85M | 15.02M | 12.96M | 11.77M |
|
Total Liabilities
|
0.10M | | 1.60M | | | 0.29M | 6.08M | 6.38M | 0.96M | 1.95M | 4.83M | 1.30M | 203.07M | 311.42M | 319.14M | 466.79M |
|
Total Debt
|
| | | | | | 2.41M | 0.00M | 0.26M | 0.90M | 2.24M | 0.18M | 88.98M | 35.60M | 37.12M | 36.86M |
|
Common Equity
|
| 1.99M | 1.60M | 0.31M | 0.56M | -0.00M | 1.56M | -5.87M | 2.37M | -1.50M | 1.86M | -1.13M | 191.58M | 120.33M | 79.11M | 188.53M |
|
Shareholder's Equity
|
23.95M | 1.99M | 1.60M | 0.31M | 0.56M | -0.00M | 1.56M | -5.87M | 2.37M | -1.50M | 1.86M | -1.13M | 191.58M | 120.33M | 79.11M | 188.53M |
|
Liabilities and Shareholders Equity
|
| 2.34M | 1.89M | 0.75M | 1.07M | 0.28M | 7.64M | 0.51M | 3.33M | 0.45M | 6.69M | 0.17M | 394.65M | 431.75M | 398.25M | 655.32M |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.00M | 0.12M |
|
Retained Earnings
|
-0.60M | -0.44M | -0.82M | -2.45M | -2.20M | 2.85M | -2.80M | -10.23M | -9.65M | -5.45M | -12.57M | -18.22M | 102.32M | -363.29M | -409.07M | -356.98M |
|
Preferred Shares
|
-0.00M | | | | | | | | | | | | | | | |