|
Cash & Equivalents
|
26.21M | 33.43M | 23.38M | 25.51M | 32.40M | 37.60M | 25.48M | 25.59M | 23.59M | 26.00M | 29.29M | 48.37M | 42.31M | 96.32M | 36.14M |
|
Cash & Current Investments
|
26.21M | 33.43M | 23.38M | 25.51M | 32.40M | 37.60M | 25.48M | 25.59M | 23.59M | 26.00M | 29.29M | 48.37M | 42.31M | 96.32M | 36.14M |
|
Receivables - Net
|
9.80M | 8.00M | 18.30M | 19.40M | 17.90M | 17.80M | 24.90M | 17.70M | 17.30M | | | | | | |
|
Receivables
|
9.80M | 8.00M | 18.30M | 19.40M | 17.90M | 17.80M | 24.90M | 17.70M | 17.30M | | | | | | |
|
Intangibles
|
55.90M | 55.90M | 55.90M | 55.90M | 55.90M | 55.90M | 55.90M | 55.90M | 73.90M | 73.90M | 73.90M | 79.90M | 130.87M | 130.78M | 130.78M |
|
Goodwill & Intangibles
|
55.90M | 55.90M | 55.90M | 11.63M | 55.90M | 55.90M | 55.90M | 8.60M | 25.70M | 24.49M | 23.29M | 27.95M | 76.24M | 73.61M | 70.98M |
|
Other Non-Current Assets
|
4.83M | 6.09M | 5.92M | 5.79M | 5.66M | 5.65M | 6.20M | 6.04M | 7.50M | 6.95M | 6.28M | 6.16M | 5.96M | 5.76M | 5.56M |
|
Assets
|
569.96M | 554.68M | 543.57M | 547.00M | 549.57M | 557.65M | 629.82M | 616.79M | 634.92M | 635.87M | 661.54M | 787.59M | 834.85M | 897.25M | 880.64M |
|
Accounts Payables
|
20.65M | 13.50M | 14.64M | 13.72M | 10.88M | 14.67M | 18.60M | 16.91M | 11.64M | 16.65M | 13.00M | 18.72M | 14.74M | 21.72M | 21.93M |
|
Notes Payables
|
501.80M | | 457.54M | 455.42M | 461.22M | 478.58M | 543.19M | 536.49M | 558.92M | 551.87M | 579.63M | 670.53M | 712.40M | 788.99M | 774.88M |
|
Payables
|
522.45M | 13.50M | 472.18M | 469.14M | 472.10M | 493.25M | 561.80M | 553.39M | 570.55M | 568.52M | 592.63M | 689.25M | 727.14M | 810.71M | 796.81M |
|
Current Leases
|
| 1.92M | 1.84M | 1.83M | 1.75M | 1.68M | 1.59M | 1.54M | 4.41M | 4.27M | 1.29M | 1.20M | 1.12M | 1.03M | 0.94M |
|
Non-Current Debt
|
309.25M | 387.83M | | | | | | | | | | 460.59M | | 424.00M | 420.65M |
|
Minority Interest
|
32.78M | 49.39M | 52.42M | 41.60M | 42.28M | 43.99M | 45.54M | 39.77M | 40.73M | 43.23M | 42.60M | 65.40M | 67.57M | 51.13M | 48.37M |
|
Operating Leases
|
2.06M | 1.92M | 1.84M | 1.83M | 1.75M | 1.68M | 1.59M | 1.54M | 4.41M | 4.27M | 1.29M | 1.20M | 1.12M | 1.03M | 0.94M |
|
Other Non-Current Liabilities
|
10.40M | 9.69M | 10.45M | 10.89M | 9.98M | 10.64M | 12.53M | 14.59M | 11.73M | 12.42M | 12.40M | 13.56M | 19.40M | 18.90M | 20.27M |
|
Total Non-Current Liabilities
|
524.52M | 490.69M | 474.02M | 486.72M | 489.45M | 494.93M | 563.39M | 554.93M | 574.97M | 572.78M | 593.92M | 690.46M | 728.25M | 811.74M | 797.75M |
|
Total Liabilities
|
534.91M | 500.38M | 484.47M | 497.62M | 499.43M | 505.56M | 575.92M | 569.52M | 586.70M | 585.21M | 606.33M | 704.02M | 747.65M | 830.63M | 818.02M |
|
Total Debt
|
309.25M | 387.83M | | | | | | | | | | 460.59M | | 424.00M | 420.65M |
|
Common Equity
|
35.05M | 54.31M | 59.10M | 49.38M | 50.14M | 52.09M | 53.90M | 47.27M | 48.22M | 50.67M | 55.22M | 83.57M | 87.19M | 66.62M | 62.62M |
|
Shareholder's Equity
|
35.05M | 54.31M | 59.10M | 49.38M | 50.14M | 52.09M | 53.90M | 47.27M | 48.22M | 50.67M | 55.22M | 83.57M | 87.19M | 66.62M | 62.62M |
|
Liabilities and Shareholders Equity
|
569.96M | 554.68M | 543.57M | 547.00M | 549.57M | 557.65M | 629.82M | 616.79M | 634.92M | 635.87M | 661.54M | 787.59M | 834.85M | 897.25M | 880.64M |
|
Retained Earnings
|
-2.46M | 0.40M | 1.41M | 1.61M | 1.40M | 1.40M | 1.29M | 1.23M | 1.20M | 1.30M | 1.34M | 1.29M | 1.26M | -3.44M | -4.82M |
|
Treasury Shares
|
| | | | | | | 0.01M | | | | 0.25M | 0.25M | 0.32M | 0.32M |