|
Accumulated Depreciation
|
| | | | | | | | | | | 33.30M | | | | 40.31M | | | |
|
Cash & Equivalents
|
1.39M | 1.23M | 0.93M | 11.73M | | | 73.84M | 57.89M | 26.12M | 21.71M | 41.76M | 21.39M | 35.10M | 20.68M | 20.29M | 67.67M | 37.16M | 57.18M | 26.13M |
|
Receivables - Net
|
| | | 0.96M | 1.26M | 2.57M | 2.29M | 6.14M | 5.32M | 7.63M | 3.00M | 2.65M | 4.71M | 5.23M | 6.38M | 2.43M | 1.07M | 1.75M | 2.28M |
|
Receivables - Other
|
| 0.02M | | 0.58M | 0.11M | 0.22M | 1.15M | 0.09M | 0.67M | 0.05M | 0.36M | 2.38M | 1.74M | 2.05M | 0.53M | 0.93M | 0.39M | 1.41M | 1.50M |
|
Receivables
|
| | | 1.54M | 1.38M | 2.79M | 3.45M | 6.24M | 5.99M | 7.68M | 3.35M | 5.03M | 6.45M | 7.29M | 6.92M | 3.36M | 1.46M | 3.16M | 3.78M |
|
Prepaid Assets
|
0.41M | 0.36M | 0.35M | 1.35M | 4.41M | 4.25M | 3.63M | 2.45M | 1.76M | 3.34M | 3.47M | 1.94M | 2.58M | 3.96M | 4.90M | 9.08M | 2.12M | 3.06M | 3.66M |
|
Current Deferred Tax Assets
|
| | | 3.45M | 0.15M | | 0.74M | 0.74M | 0.09M | | | | | | | | | | |
|
Current Assets
|
1.80M | 1.62M | 1.27M | 18.07M | 215.18M | 192.38M | 169.62M | 154.47M | 130.26M | 117.53M | 116.70M | 107.67M | 110.04M | 109.67M | 103.87M | 206.76M | 214.36M | 433.58M | 456.29M |
|
Property, Plant & Equipment (Net)
|
| | | 22.50M | 23.94M | 30.58M | 37.44M | 39.53M | 42.58M | 41.36M | 40.35M | 44.48M | 44.61M | 45.65M | 44.84M | 44.64M | 46.10M | 48.87M | 54.06M |
|
Long-Term Investments
|
345.00M | 345.01M | 345.01M | 345.02M | | | | | | | | | | | | 25.07M | | 145.90M | 111.95M |
|
Goodwill
|
| | | 5.38M | 5.38M | 5.38M | 5.38M | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 5.38M | 5.38M | 5.38M | 5.38M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.32M | 1.08M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.22M | 0.24M | 0.18M | 0.33M | 1.07M | 1.12M | 1.14M |
|
Non-Current Assets
|
345.00M | 345.01M | 345.01M | 28.36M | 30.72M | 36.21M | 43.06M | 48.98M | 51.64M | 50.04M | 48.51M | 52.25M | 52.07M | 52.74M | 53.38M | 78.03M | 54.78M | 203.11M | 173.98M |
|
Assets
|
346.80M | 346.62M | 346.28M | 46.43M | 245.90M | 228.59M | 212.69M | 203.44M | 181.91M | 167.57M | 165.20M | 159.91M | 162.12M | 162.41M | 157.25M | 284.79M | 269.14M | 636.69M | 630.27M |
|
Accounts Payables
|
0.07M | 0.05M | 0.15M | 3.81M | 6.71M | 6.02M | 6.93M | 8.21M | 8.73M | 6.56M | 7.39M | 8.56M | 5.89M | 7.61M | 5.58M | 8.01M | 5.67M | 5.96M | 6.14M |
|
Payables
|
0.07M | 0.05M | 0.15M | 3.81M | 6.71M | 6.02M | 6.93M | 8.21M | 8.73M | 6.56M | 7.39M | 8.56M | 5.89M | 7.61M | 5.58M | 8.01M | 5.67M | 5.96M | 6.14M |
|
Accumulated Expenses
|
0.39M | 0.71M | 0.85M | 3.92M | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 380.00 | | 0.57M | 2.37M | 4.23M | 6.83M | 8.30M | 9.69M | 10.67M | 11.52M | 12.16M | 12.81M | 13.04M | 11.25M | | | | |
|
Current Leases
|
| | | | | | | 2.35M | 2.35M | 2.35M | 2.21M | 2.21M | 2.22M | 2.23M | 2.14M | 2.16M | 2.18M | 2.20M | 2.22M |
|
Current Deferred Revenue
|
| | | 0.98M | 0.52M | 1.11M | 0.81M | 0.96M | 0.56M | 0.83M | 0.47M | 0.34M | 0.13M | 0.84M | 0.89M | 0.81M | 0.84M | 0.82M | 0.70M |
|
Total Current Liabilities
|
0.46M | 0.77M | 1.00M | 7.57M | 13.04M | 12.87M | 16.30M | 21.75M | 22.99M | 21.35M | 23.04M | 29.05M | 24.88M | 25.56M | 21.46M | 11.87M | 11.39M | 10.43M | 11.63M |
|
Non-Current Debt
|
0.00M | | | | | | | 20.64M | | | 13.11M | 9.89M | 6.50M | 3.36M | 2.06M | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 0.70M | 0.70M | 0.70M | 0.70M |
|
Preferred Stock Liabilities
|
345.00M | 345.00M | 345.00M | 345.00M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 7.86M | 7.48M | 7.28M | 6.71M | 6.30M | 5.88M | 5.46M | 7.04M | 6.64M | 6.23M | 5.81M | 5.38M |
|
Other Non-Current Liabilities
|
13.73M | 15.69M | 10.46M | 4.36M | 26.50M | 12.15M | 4.05M | 1.77M | 2.64M | 2.65M | 6.09M | 2.93M | 5.51M | 3.41M | 2.21M | 93.09M | 39.58M | 60.12M | 240.74M |
|
Total Non-Current Liabilities
|
12.54M | 12.84M | 13.07M | 32.08M | 55.42M | 46.34M | 42.73M | 51.45M | 49.80M | 46.56M | 46.43M | 47.40M | 41.03M | 36.84M | 32.20M | 65.10M | 22.43M | 23.31M | 17.71M |
|
Total Liabilities
|
26.27M | 28.53M | 23.53M | 36.43M | 81.92M | 58.49M | 46.78M | 53.22M | 52.44M | 49.20M | 52.51M | 50.33M | 46.54M | 40.25M | 34.41M | 158.20M | 62.01M | 83.43M | 258.45M |
|
Total Debt
|
0.00M | 380.00 | | 0.57M | 2.37M | 4.23M | 6.83M | 28.94M | 9.69M | 10.67M | 24.63M | 22.06M | 19.31M | 16.41M | 13.31M | | | | |
|
Common Equity
|
-24.47M | -26.91M | -22.25M | -71.53M | 163.98M | 170.10M | 165.91M | 150.22M | 129.47M | 118.36M | 112.69M | 109.59M | 115.58M | 122.16M | 122.84M | 126.59M | 207.13M | 553.26M | 371.83M |
|
Shareholder's Equity
|
-24.47M | -26.91M | -22.25M | -71.53M | 163.98M | 170.10M | 165.91M | 150.22M | 129.47M | 118.36M | 112.69M | 109.59M | 115.58M | 122.16M | 122.84M | 126.59M | 207.13M | 553.26M | 371.83M |
|
Liabilities and Shareholders Equity
|
346.80M | 346.62M | 346.28M | 46.43M | 245.90M | 228.59M | 212.69M | 203.44M | 181.91M | 167.57M | 165.20M | 159.91M | 162.12M | 162.41M | 157.25M | 284.79M | 269.14M | 636.69M | 630.27M |
|
Retained Earnings
|
-24.47M | -26.91M | -22.25M | -207.13M | -224.77M | -237.03M | -255.78M | -278.65M | -302.01M | -318.97M | -341.19M | -353.76M | -374.53M | -386.95M | -401.79M | -554.75M | -512.13M | -551.78M | -752.75M |
|
Treasury Shares
|
| | | 5.39M | 8.12M | 11.85M | 14.80M | 11.33M | 11.68M | 11.19M | 12.29M | 11.52M | 10.15M | 9.60M | 14.24M | 11.18M | 8.55M | 6.54M | 8.41M |
|
Shares Outstanding
|
77.70M | 77.70M | 77.70M | 77.70M | 0.11M | 117.10M | 122.74M | 125.26M | 129.17M | 132.40M | 140.18M | 147.07M | 165.31M | 179.60M | 191.96M | 283.55M | 286.98M | 323.76M | 325.31M |