|
Accumulated Depreciation
|
| | | 0.07M | | | | 0.27M | 0.34M | 0.41M | 0.49M | 0.97M | 1.17M | 1.37M | 2.02M |
|
Loans - Gross
|
| | | | | | | 0.28M | | | | | | | |
|
Cash & Equivalents
|
11.51M | 6.74M | 10.38M | 5.31M | 6.76M | 7.20M | 7.38M | 78.90M | 6.10M | 2.53M | 3.10M | 78.94M | 166.43M | 348.80M | 352.44M |
|
Receivables - Net
|
0.03M | 0.08M | 0.09M | 0.01M | 0.06M | 0.12M | 0.00M | 0.07M | 0.03M | 0.06M | 0.06M | 0.03M | 0.02M | 0.10M | 0.49M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 4.89M |
|
Receivables
|
0.03M | 0.08M | 0.09M | 0.01M | 0.06M | 0.12M | 0.00M | 0.07M | 0.03M | 0.06M | 0.06M | 0.03M | 0.02M | 0.10M | 5.38M |
|
Inventory
|
| | | | | | | 0.07M | 0.15M | 0.27M | 0.24M | 0.02M | 0.13M | 0.37M | 0.96M |
|
Prepaid Assets
|
0.45M | 0.42M | 0.32M | 0.13M | 0.22M | 0.20M | 0.17M | 0.18M | 0.25M | 0.27M | 0.24M | 0.16M | 0.66M | 1.00M | 0.89M |
|
Current Assets
|
| | | 5.45M | 7.09M | 8.04M | 8.11M | 2.66M | 6.83M | 3.42M | 3.91M | 79.15M | 167.24M | 350.23M | 562.79M |
|
Property, Plant & Equipment (Net)
|
0.04M | 0.16M | 0.30M | 0.97M | 1.31M | 1.45M | 2.96M | 2.87M | 4.38M | 5.39M | 5.83M | 8.21M | 9.98M | 10.57M | 12.68M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 257.47M |
|
Goodwill
|
59.13M | 59.13M | 59.13M | 55.57M | 59.13M | 65.11M | 64.92M | 55.57M | 55.60M | 55.60M | 55.60M | 55.57M | 55.57M | 55.57M | 55.57M |
|
Intangibles
|
| 25.22M | | | 22.22M | 12.81M | 12.10M | 16.99M | 16.99M | 16.99M | 16.99M | 16.99M | 16.99M | 16.99M | 16.99M |
|
Goodwill & Intangibles
|
59.13M | 84.35M | 59.13M | 55.57M | 9.90M | 8.70M | 8.60M | 55.60M | 72.59M | 72.59M | 72.59M | 72.56M | 72.56M | 72.56M | 72.56M |
|
Long-Term Deferred Tax
|
| | | 10.00M | | | | 11.00M | 11.20M | 11.50M | 11.70M | | | | |
|
Other Non-Current Assets
|
0.00M | 0.10M | 0.06M | 0.06M | 81.12M | 79.16M | 78.26M | 0.13M | 4.30M | 1.90M | 2.30M | 0.13M | 0.13M | 0.13M | 0.13M |
|
Non-Current Assets
|
| | | 73.06M | 82.43M | 80.61M | 81.22M | 71.70M | 72.37M | 72.54M | 72.90M | 74.41M | 75.29M | 75.86M | 335.38M |
|
Assets
|
13.30M | 91.88M | 95.32M | 78.51M | 89.53M | 88.65M | 89.33M | 74.36M | 79.20M | 75.95M | 76.81M | 153.56M | 242.53M | 426.08M | 898.17M |
|
Accounts Payables
|
0.80M | 0.76M | 0.89M | 0.87M | 0.92M | 0.94M | 1.13M | 1.46M | 1.68M | 1.67M | 0.92M | 1.37M | 2.02M | 1.37M | 1.17M |
|
Dividends payables
|
| | | 0.22M | | | 0.22M | 0.22M | | | | | | | |
|
Payables
|
0.80M | 0.76M | 0.89M | 1.09M | 0.92M | 0.94M | 1.35M | 1.68M | 1.68M | 1.67M | 0.92M | 1.37M | 2.02M | 1.37M | 1.17M |
|
Accumulated Expenses
|
0.01M | 0.30M | 0.67M | 2.96M | 1.72M | 2.83M | 1.03M | 0.64M | 0.60M | 0.33M | 0.54M | 2.13M | 0.65M | 1.25M | 1.50M |
|
Other Accumulated Expenses
|
| | | 0.76M | 0.18M | 0.03M | 0.03M | 0.79M | 0.79M | 0.79M | 0.92M | 0.97M | 0.99M | 1.17M | 0.64M |
|
Short term Debt
|
0.22M | 0.22M | 0.54M | 0.54M | 8.29M | 6.52M | 4.51M | 1.93M | | | 0.67M | | | | |
|
Current Leases
|
0.01M | 0.02M | 1.31M | 1.36M | 1.25M | 1.21M | 1.15M | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.01M | 458.00 | 0.01M | 0.10M | 0.05M | 0.08M | 0.08M | 0.18M | 0.32M |
|
Total Current Liabilities
|
| | | 4.59M | 12.57M | 11.74M | 8.09M | 4.81M | 3.08M | 2.89M | 2.43M | 4.56M | 3.74M | 3.97M | 3.63M |
|
Non-Current Debt
|
| | 7.51M | 7.86M | 0.00M | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | 7.74M | 6.83M | 5.46M | | | | |
|
Operating Leases
|
| | | 1.08M | | | | 0.84M | 0.78M | 0.71M | 1.30M | 1.18M | 1.06M | 1.54M | 2.58M |
|
Other Non-Current Liabilities
|
| | 0.01M | 7.19M | 0.01M | 0.10M | 0.10M | 1.93M | | | 6.51M | 40.53M | 16.90M | 24.59M | 14.74M |
|
Total Non-Current Liabilities
|
| | 11.13M | 7.86M | 0.01M | 1.40M | 0.40M | 3.73M | | | 4.39M | 5.74M | 4.80M | 5.51M | 5.58M |
|
Total Liabilities
|
1.04M | 1.30M | 11.14M | 13.39M | 1.20M | 1.50M | 0.50M | 5.65M | 3.86M | 3.60M | 10.91M | 46.27M | 21.71M | 30.10M | 20.32M |
|
Total Debt
|
0.22M | 0.22M | 8.04M | 8.39M | 8.29M | 6.52M | 4.51M | 1.93M | | | 0.67M | | | | |
|
Common Equity
|
12.27M | 90.58M | 84.18M | 65.12M | 68.13M | 69.72M | 72.16M | 68.70M | 67.60M | 65.53M | 60.44M | 107.29M | 220.83M | 395.98M | 877.85M |
|
Shareholder's Equity
|
12.27M | 90.58M | 84.18M | 65.12M | 68.13M | 69.72M | 72.16M | 68.70M | 67.60M | 65.53M | 60.44M | 107.29M | 220.83M | 395.98M | 877.85M |
|
Liabilities and Shareholders Equity
|
13.30M | 91.88M | 95.32M | 78.51M | 89.53M | 88.65M | 89.33M | 74.36M | 79.20M | 75.95M | 76.81M | 153.56M | 242.53M | 426.08M | 898.17M |
|
Retained Earnings
|
-88.53M | -93.63M | -101.20M | -104.06M | -128.49M | -133.14M | -141.41M | -131.94M | -138.40M | -143.60M | -149.25M | -200.48M | -183.50M | -220.00M | -217.60M |
|
Preferred Shares
|
154.00 | 150.00 | 343.00 | 150.00 | 149.00 | 149.00 | 149.00 | 149.00 | | | | | | | |
|
Treasury Shares
|
| | | -0.01M | | 0.02M | 0.02M | 6.33M | 6.33M | | 0.50M | | | | |
|
Shares Outstanding
|
29.16M | 29.20M | 33.90M | 55.96M | 60.50M | 67.22M | 75.09M | 77.45M | 91.34M | 94.42M | 94.42M | 129.01M | 137.32M | 157.91M | 186.91M |