|
Accumulated Depreciation
|
| 15.06M | | | | 30.09M | | | | 46.80M | | | | 60.75M | | | |
|
Receivables - Doubtful
|
| | | | | 0.33M | | | | 0.69M | | | | 1.90M | | | |
|
Cash & Equivalents
|
225.00M | 61.13M | 390.84M | 390.84M | 57.14M | 33.62M | 34.95M | 364.57M | 35.34M | 30.48M | 28.47M | 168.87M | 196.73M | 25.65M | 184.24M | 178.76M | 159.33M |
|
Receivables - Net
|
| 0.52M | | | | 1.12M | | | 4.64M | 4.52M | 3.87M | | | 6.15M | | | |
|
Receivables - Other
|
| 43.67M | | | | 41.93M | | | | 0.14M | | | | 0.82M | | | |
|
Receivables
|
| 44.19M | | | | 43.05M | | | 4.64M | 4.66M | 3.87M | | | 6.96M | | | |
|
Raw Materials
|
| | | | | 0.65M | 16.27M | 234.72M | 371.02M | 1.36M | 102.71M | 202.43M | 289.29M | 1.17M | 77.47M | 162.28M | 248.82M |
|
Finished Goods
|
| 4.98M | | | | 7.41M | | | | 5.19M | | | | 3.65M | | | |
|
Inventory
|
| 6.64M | | | | 10.05M | | | | 6.93M | | | | 5.23M | | | |
|
Prepaid Assets
|
| 22.34M | | | | 15.22M | | | 18.34M | 21.79M | 23.02M | | | 22.12M | | | |
|
Current Assets
|
| 91.65M | | | | 112.04M | | | 96.46M | 63.70M | 63.04M | | | 58.06M | | | |
|
Property, Plant & Equipment (Net)
|
| 86.65M | 5.40M | 7.36M | 1.29M | 101.24M | 0.13M | 1.86M | 1.91M | 92.50M | 0.28M | 2.62M | 3.72M | 69.91M | 2.73M | 2.98M | 5.26M |
|
Long-Term Investments
|
| | | | | | | | | 1.51M | | | | 0.73M | | | |
|
Intangibles
|
| 12.14M | | | | 13.50M | | | 18.75M | 15.41M | 20.38M | | | 13.51M | | | |
|
Goodwill & Intangibles
|
| 12.14M | | | | 13.50M | | | 18.75M | 15.41M | 20.38M | | | 13.51M | | | |
|
Other Non-Current Assets
|
| 10.53M | | | | 11.57M | | | 11.16M | 18.13M | 9.11M | | | 7.51M | | | |
|
Non-Current Assets
|
| 109.32M | | | | 259.44M | | | 260.89M | 244.00M | 222.17M | | | 159.60M | | | |
|
Assets
|
| 200.97M | | | | 371.48M | | | 357.35M | 307.70M | 285.21M | | | 217.67M | | | |
|
Accounts Payables
|
| 9.53M | | | | 14.86M | | | 28.39M | 30.52M | 35.81M | | | 31.16M | | | |
|
Notes Payables
|
| 30.04M | | | | 57.34M | | | 90.32M | 74.75M | 59.10M | | | 65.95M | | | |
|
Payables
|
| 39.57M | | | | 72.20M | | | 118.70M | 105.28M | 94.91M | | | 97.11M | | | |
|
Accumulated Expenses
|
| 7.38M | | | | 12.44M | | | | 8.27M | | | | 5.21M | | | |
|
Other Accumulated Expenses
|
| 44.75M | | | | 43.65M | | | | 40.52M | | | | 26.62M | | | |
|
Short term Debt
|
| 2.20M | | | | 37.86M | | | 8.56M | 13.08M | 29.22M | | | 65.95M | | | |
|
Current Leases
|
| 20.81M | | | | 25.37M | | | | 26.37M | 84.26M | | | 24.80M | | | |
|
Current Taxes
|
| | | | | 0.94M | | | | 1.52M | | | | 1.45M | | | |
|
Current Deferred Revenue
|
| 2.21M | | | | 3.11M | | | 3.73M | 5.65M | 6.05M | | | 5.52M | | | |
|
Total Current Liabilities
|
| 88.73M | | | | 185.35M | | | 204.25M | 193.86M | 203.59M | | | 213.83M | | | |
|
Non-Current Debt
|
| 1.86M | | | | 1.24M | | | 0.83M | 2.24M | 0.40M | | | 0.73M | | | |
|
Convertible Debt
|
| 49.81M | -12.68M | -21.08M | 2.84M | 49.79M | -2.09M | -21.33M | -31.37M | 58.43M | -1.49M | -20.54M | -48.46M | 64.71M | 29.46M | -23.38M | -5.21M |
|
Non-Current Deffered Revenue
|
| 0.15M | | | | 0.47M | | | | 0.73M | | | | 1.12M | | | |
|
Minority Interest
|
| 0.56M | | | | 0.20M | | | 0.53M | 0.66M | 0.84M | | | 1.10M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | -7.40M | -19.44M | 8.83M | -8.14M | 53.10M | 44.96M | 51.44M | | | |
|
Operating Leases
|
| 117.71M | | | | 115.33M | | | 105.51M | 90.78M | | | | 52.91M | | | |
|
Other Non-Current Liabilities
|
| 7.38M | | | | 40.54M | | | 1.26M | 1.20M | 1.18M | | | 1.07M | | | |
|
Total Non-Current Liabilities
|
| 59.20M | | | | 170.62M | | | 172.60M | 172.50M | 160.96M | | | 119.81M | | | |
|
Total Liabilities
|
| 147.93M | | | | 355.97M | | | | 366.37M | | | | 333.64M | | | |
|
Total Debt
|
| 4.06M | | | | 39.10M | | | 9.39M | 15.32M | 29.62M | | | 66.68M | | | |
|
Common Equity
|
| 53.04M | | | | 15.51M | | | -20.03M | -59.33M | -80.18M | | | -117.07M | | | |
|
Shareholder's Equity
|
| 53.04M | | | | 15.51M | | | -19.50M | -59.33M | 285.21M | | | -117.07M | | | |
|
Liabilities and Shareholders Equity
|
| 200.97M | | | | 371.48M | | | 357.35M | 307.70M | 285.21M | | | 217.67M | | | |
|
Retained Earnings
|
| -99.72M | | | | -194.06M | | | -266.49M | -313.39M | -335.70M | | | -371.57M | | | |
|
Treasury Shares
|
| | | | | 1.16M | | | | 0.22M | | | | 0.17M | | | |
|
Shares Outstanding
|
| 3.89M | | | | 4.20M | | 5.42M | | 4.62M | | | | 4.63M | | | |