|
Accumulated Depreciation
|
| 10.94M | 12.07M | 17.04M | 22.89M | 28.62M | 35.23M | 36.90M | 44.13M | 55.67M | 31.66M |
|
Cash & Equivalents
|
64.69M | 221.63M | 132.50M | 159.37M | 234.90M | 377.79M | 244.93M | 556.26M | 228.01M | 241.36M | 158.93M |
|
Receivables - Net
|
| 4.13M | 9.18M | 1.59M | | | 6.62M | 2.90M | 102.38M | 4.19M | 5.88M |
|
Receivables - Other
|
| 4.13M | 5.50M | 1.59M | 0.23M | 0.95M | 4.54M | 55.00M | 100.00M | | |
|
Receivables
|
| 8.26M | 14.68M | 3.17M | | | 11.15M | 57.90M | 202.38M | 4.19M | 5.88M |
|
Raw Materials
|
| | | | | | | | 3.58M | 7.16M | |
|
Work In Process
|
| | | | | | | | 1.87M | 4.11M | |
|
Finished Goods
|
| | | | | | | | 1.47M | 0.76M | |
|
Inventory
|
| 0.47M | | | | | | | 6.92M | 12.02M | |
|
Prepaid Assets
|
| 1.19M | 1.27M | 1.14M | 1.12M | 4.72M | 4.34M | 10.54M | 11.82M | 15.09M | 9.28M |
|
Current Assets
|
| 228.11M | 143.95M | 162.78M | 236.58M | 384.21M | 258.91M | 628.24M | 476.77M | 651.85M | 390.29M |
|
Property, Plant & Equipment (Net)
|
| 26.01M | 35.70M | 34.28M | 29.18M | 28.77M | 32.33M | 43.51M | 50.53M | 46.55M | 20.42M |
|
Long-Term Investments
|
| | | | | | | | 39.98M | 2.18M | 27.46M |
|
Goodwill
|
| 0.48M | 0.47M | 0.53M | 0.51M | 0.50M | 0.54M | 27.63M | 25.58M | 26.38M | 22.41M |
|
Intangibles
|
| 10.81M | 8.32M | 9.57M | | 5.43M | 3.36M | 62.69M | 58.78M | 61.54M | 71.04M |
|
Goodwill & Intangibles
|
| 11.29M | 8.79M | 10.10M | 0.51M | 5.92M | 3.90M | 90.32M | 84.36M | 87.92M | 93.46M |
|
Long-Term Deferred Tax
|
| | | | | | 16.42M | 15.65M | 14.53M | 12.28M | 9.86M |
|
Other Non-Current Assets
|
| 1.24M | 1.83M | 2.48M | 2.44M | 2.93M | 2.75M | 5.90M | 6.06M | 3.18M | 1.40M |
|
Non-Current Assets
|
| 34.55M | 46.32M | 46.86M | 37.33M | 64.42M | 81.48M | 180.94M | 228.19M | 179.84M | 166.25M |
|
Assets
|
| 262.66M | 190.26M | 209.64M | 273.91M | 448.63M | 340.39M | 809.18M | 704.96M | 831.69M | 556.54M |
|
Accounts Payables
|
| 4.06M | 5.52M | 2.91M | 3.79M | 5.68M | 3.77M | 2.50M | 10.98M | 6.59M | 7.23M |
|
Payables
|
| 4.06M | 5.52M | 2.91M | 3.79M | 5.68M | 3.77M | 2.50M | 10.98M | 6.59M | 7.23M |
|
Accumulated Expenses
|
| 9.86M | 9.77M | 8.84M | 8.23M | 12.46M | 18.04M | 28.49M | 30.57M | 30.53M | 28.93M |
|
Other Accumulated Expenses
|
| 0.57M | 0.38M | 0.84M | 0.55M | | 2.08M | 2.87M | 2.25M | | |
|
Short term Debt
|
| 5.58M | 0.60M | 1.08M | | | | | 25.98M | 28.21M | |
|
Current Leases
|
| | | | | 5.87M | 5.52M | 5.77M | 8.38M | 8.34M | 3.60M |
|
Current Taxes
|
| | | | | | | | | | 0.29M |
|
Current Deferred Revenue
|
| 6.78M | 6.14M | 4.61M | 7.63M | 7.63M | 2.08M | | | | |
|
Total Current Liabilities
|
| 26.91M | 22.72M | 19.23M | 19.97M | 31.63M | 27.33M | 36.76M | 75.92M | 73.67M | 40.05M |
|
Non-Current Debt
|
| 14.63M | 19.63M | 19.74M | 35.47M | 36.06M | 35.62M | 100.96M | 102.79M | 101.75M | 51.32M |
|
Non-Current Deffered Revenue
|
| 83.44M | 75.61M | 67.41M | 28.86M | 23.14M | | | | | |
|
Operating Leases
|
| | | | | 31.13M | 35.93M | 34.76M | 40.10M | 36.66M | 11.14M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 12.91M | 8.26M | 7.54M | 7.04M |
|
Other Non-Current Liabilities
|
| 2.93M | 1.84M | 2.88M | 0.80M | 3.08M | 3.14M | 29.54M | 9.33M | 14.79M | 10.86M |
|
Total Non-Current Liabilities
|
| 107.83M | 103.91M | 101.06M | 74.33M | 93.94M | 69.16M | 176.64M | 153.04M | 550.34M | 523.24M |
|
Total Liabilities
|
| 134.74M | 126.63M | 120.28M | 94.30M | 125.57M | 96.49M | 213.40M | 228.96M | 624.02M | 563.29M |
|
Total Debt
|
| 20.21M | 20.24M | 20.82M | 35.47M | 36.06M | 35.62M | 100.96M | 128.77M | 129.96M | 51.32M |
|
Common Equity
|
42.63M | 127.93M | 63.63M | 89.36M | 179.61M | 323.06M | 243.91M | 595.78M | 476.01M | 207.67M | -6.75M |
|
Shareholder's Equity
|
42.63M | 127.93M | 63.63M | 89.36M | 179.61M | 323.06M | 243.91M | 595.78M | 476.01M | 207.67M | -6.75M |
|
Liabilities and Shareholders Equity
|
| 262.66M | 190.26M | 209.64M | 273.91M | 448.63M | 340.39M | 809.18M | 704.96M | 831.69M | 556.54M |
|
Retained Earnings
|
| -322.68M | -396.06M | -475.32M | -535.51M | -6.70M | -9.90M | -28.90M | -58.30M | -890.41M | -1129.96M |
|
Treasury Shares
|
| 0.18M | 0.31M | 0.68M | 0.41M | 0.48M | 0.47M | 0.71M | 1.82M | 2.26M | 1.66M |