|
Cash & Equivalents
|
0.10M | 12.05M | 4.37M | 0.33M | 3.68M | 1.44M | 0.16M | 1.06M | 0.81M | 0.39M | 7.92M | 15.91M | 13.44M | 19.57M | 41.66M |
|
Cash & Current Investments
|
0.10M | 12.05M | 4.37M | 0.33M | 3.68M | 1.44M | 0.16M | 1.06M | 0.81M | 0.39M | 7.92M | 15.91M | 13.44M | 19.57M | 41.66M |
|
Receivables - Net
|
8.54M | 16.85M | 11.39M | 8.24M | 8.27M | 9.67M | 8.71M | 7.94M | 7.74M | 13.18M | 9.66M | 11.37M | 9.36M | 9.72M | 11.58M |
|
Receivables - Other
|
9.44M | 9.63M | 8.53M | 4.92M | 7.18M | 4.57M | 2.93M | 4.55M | 3.10M | 7.98M | 14.45M | 8.99M | 6.06M | 8.43M | 4.99M |
|
Receivables
|
17.98M | 26.48M | 19.93M | 13.16M | 15.45M | 14.24M | 11.63M | 12.49M | 10.84M | 21.16M | 24.11M | 20.37M | 15.43M | 18.15M | 16.57M |
|
Inventory
|
0.47M | 0.57M | 0.47M | 0.52M | 0.50M | 0.38M | 0.37M | 0.39M | 0.45M | 0.49M | 0.61M | 0.68M | 0.81M | 1.16M | 1.35M |
|
Current Deferred Tax Assets
|
1.73M | 3.37M | 1.32M | 0.46M | 0.39M | | | | | | | | | | |
|
Prepaid Assets
|
2.87M | 4.66M | 3.28M | 2.95M | 3.01M | 3.93M | 2.36M | 3.28M | 2.55M | 2.98M | 3.97M | 4.47M | 5.41M | 3.74M | 3.31M |
|
Current Assets
|
25.22M | 50.27M | 30.21M | 20.57M | 22.74M | 20.12M | 14.61M | 17.31M | 14.76M | 25.13M | 36.63M | 29.97M | 23.53M | 30.56M | 50.22M |
|
Buildings
|
24.69M | 26.03M | 26.30M | 19.49M | 20.36M | 20.21M | 22.54M | 23.81M | 19.78M | 19.97M | 20.14M | 20.63M | 24.02M | 24.31M | 24.72M |
|
Construction in Progress
|
0.59M | 0.76M | 0.33M | 0.63M | 0.34M | 0.50M | 0.67M | 0.65M | 1.39M | 1.61M | 1.57M | 3.00M | 0.73M | 1.01M | 2.95M |
|
Property, Plant & Equipment (Net)
|
40.44M | 39.84M | 35.31M | 26.06M | 22.82M | 19.99M | 17.11M | 14.87M | 15.74M | 16.58M | 17.78M | 18.61M | 18.96M | 19.01M | 21.13M |
|
Goodwill
|
15.33M | 29.19M | 29.19M | 1.33M | | | | | | | | | | | |
|
Intangibles
|
0.27M | 4.52M | 3.61M | 16.74M | 16.71M | 16.76M | 8.47M | 8.42M | 8.44M | 8.79M | 4.53M | 9.48M | 9.61M | 9.90M | 10.53M |
|
Goodwill & Intangibles
|
15.60M | 33.70M | 32.80M | 18.07M | 16.71M | 16.76M | 8.47M | 8.42M | 8.44M | 8.79M | 4.53M | 9.48M | 9.61M | 9.90M | 10.53M |
|
Long-Term Deferred Tax
|
| 1.44M | 1.10M | | | | 12.53M | 10.26M | 10.48M | 9.11M | 8.57M | 3.53M | 4.12M | 4.30M | |
|
Other Non-Current Assets
|
2.03M | 2.34M | 2.11M | 4.41M | 1.25M | 1.36M | 1.15M | 1.31M | 1.05M | 0.99M | 11.45M | 11.47M | 11.57M | 12.07M | 12.68M |
|
Non-Current Assets
|
100.52M | 113.38M | 109.48M | 71.49M | 65.51M | 62.80M | 50.73M | 42.23M | 42.68M | 41.39M | 42.28M | 47.33M | 47.37M | 48.19M | 47.02M |
|
Assets
|
125.74M | 163.65M | 139.69M | 92.06M | 88.25M | 82.91M | 65.33M | 59.54M | 57.44M | 66.52M | 78.92M | 77.30M | 70.90M | 78.75M | 97.25M |
|
Accounts Payables
|
4.89M | 13.31M | 8.66M | 5.46M | 5.35M | 6.11M | 4.24M | 3.54M | 5.50M | 9.28M | 15.38M | 11.97M | 10.32M | 9.58M | 6.37M |
|
Payables
|
4.89M | 13.31M | 8.66M | 5.46M | 5.35M | 6.11M | 4.24M | 3.54M | 5.50M | 9.28M | 15.38M | 11.97M | 10.32M | 9.58M | 6.37M |
|
Accumulated Expenses
|
6.00M | 9.43M | 6.67M | 5.20M | 4.54M | 4.34M | 4.09M | 4.78M | 5.01M | 6.12M | 6.38M | 5.08M | 4.59M | 6.56M | 5.11M |
|
Other Accumulated Expenses
|
| 1.46M | 0.98M | 0.73M | 0.63M | 0.83M | 0.68M | 0.76M | 0.71M | 0.94M | 1.15M | 1.21M | 1.25M | 1.39M | 1.42M |
|
Short term Debt
|
3.61M | 3.52M | 2.79M | 2.88M | | | 1.18M | 1.18M | 1.18M | 1.30M | 3.60M | 0.39M | 0.48M | 0.77M | 0.55M |
|
Current Leases
|
| | | | | | | | 0.18M | 0.47M | 0.53M | 0.41M | 0.42M | 0.38M | 0.34M |
|
Current Taxes
|
| 0.51M | 0.79M | 0.37M | 0.41M | 0.20M | 0.27M | 0.40M | 0.40M | 0.79M | 0.59M | 0.18M | 0.24M | 0.48M | 0.27M |
|
Current Deferred Revenue
|
3.53M | 6.26M | 3.69M | 4.15M | 4.87M | 2.63M | 2.69M | 4.31M | 6.59M | 5.46M | 4.61M | 5.58M | 4.81M | 6.82M | 6.71M |
|
Total Current Liabilities
|
22.89M | 42.74M | 27.56M | 23.07M | 22.37M | 17.15M | 16.74M | 19.58M | 21.51M | 25.10M | 32.96M | 25.91M | 22.71M | 25.95M | 21.94M |
|
Capital Leases
|
| | | | | | | | 0.27M | 0.47M | 0.66M | 0.88M | 0.32M | 0.78M | 0.49M |
|
Non-Current Debt
|
6.64M | 14.20M | 11.40M | 11.37M | | | 7.65M | 2.66M | 2.12M | 2.58M | 3.13M | 0.60M | 0.56M | 1.98M | 1.76M |
|
Preferred Stock Liabilities
|
| | | | | 1.28M | 1.28M | 1.28M | | | | | | | |
|
Minority Interest
|
| 0.39M | 0.57M | | 0.33M | -0.14M | -0.72M | -1.18M | -1.50M | -1.62M | -1.74M | 1.00M | | | |
|
Liabilities from Discontinued Operations
|
3.07M | 3.97M | 3.34M | 2.99M | 1.12M | | | | | | | 0.68M | 0.91M | 0.95M | 0.94M |
|
Non-Current Deferred Tax Liability
|
1.18M | 4.09M | 1.34M | 4.93M | 5.01M | 5.42M | 2.36M | 1.69M | 0.59M | 0.59M | 0.47M | | | | |
|
Operating Leases
|
| | | | | | | | | 2.34M | 2.07M | 2.03M | 1.58M | 1.67M | 1.43M |
|
Other Non-Current Liabilities
|
12.36M | 11.94M | 11.35M | 5.22M | 5.51M | 5.30M | 5.14M | 5.60M | 5.61M | 5.96M | 6.29M | 6.61M | 7.28M | 8.05M | 8.29M |
|
Total Non-Current Liabilities
|
23.92M | 32.60M | 26.59M | 22.86M | 19.55M | 20.06M | 16.44M | 11.51M | 9.80M | 12.18M | 13.51M | 10.80M | 10.66M | 13.43M | 12.92M |
|
Total Liabilities
|
46.81M | 75.34M | 54.15M | 45.93M | 41.92M | 37.21M | 33.18M | 31.09M | 31.31M | 37.28M | 46.47M | 36.72M | 33.37M | 39.37M | 34.86M |
|
Total Debt
|
10.25M | 17.72M | 14.20M | 14.25M | | | 8.83M | 3.85M | 3.30M | 3.88M | 6.73M | 0.99M | 1.04M | 2.75M | 2.31M |
|
Common Equity
|
76.98M | 87.02M | 80.80M | 44.85M | 45.05M | 44.42M | 31.60M | 28.34M | 27.63M | 30.86M | 34.19M | 40.58M | 37.53M | 39.38M | 62.39M |
|
Shareholder's Equity
|
76.98M | 87.02M | 80.80M | 44.85M | 45.05M | 44.42M | 31.60M | 28.34M | 27.63M | 30.86M | 34.19M | 40.58M | 37.53M | 39.38M | 62.39M |
|
Liabilities and Shareholders Equity
|
125.74M | 163.65M | 139.69M | 92.06M | 88.25M | 82.91M | 65.33M | 59.54M | 57.44M | 66.52M | 78.92M | 77.30M | 70.90M | 78.75M | 97.25M |
|
Treasury Shares
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Retained Earnings
|
-23.57M | -15.74M | -19.10M | -58.53M | -59.76M | -60.81M | -74.21M | -77.89M | -79.63M | -77.31M | -74.45M | -73.62M | -77.44M | -76.95M | -96.93M |