|
Cash & Equivalents
|
225.00M | 61.13M | 390.84M | 390.84M | 57.14M | 33.62M | 34.95M | 364.57M | 63.29M | 30.48M | 27.27M | 168.87M | 196.73M | 25.65M | 184.24M | 178.76M | 159.33M |
|
Short-term Investments
|
| | | | | 52.36M | | | | 2.38M | 2.95M | | | 4.44M | | | |
|
Cash & Current Investments
|
225.00M | 61.13M | 390.84M | 390.84M | 57.14M | 85.97M | 34.95M | 364.57M | 35.34M | 32.87M | 31.45M | 168.87M | 196.73M | 30.09M | 184.24M | 178.76M | 159.33M |
|
Receivables - Net
|
| 0.52M | | | | 1.12M | | | 4.64M | 4.52M | 3.84M | | | 6.15M | | | |
|
Receivables - Other
|
| 43.67M | | | | 41.93M | | | | 0.14M | | | | 0.82M | | | |
|
Receivables
|
| 44.19M | | | | 43.05M | | | 4.68M | 4.66M | 3.87M | | | 6.96M | | | |
|
Raw Materials
|
| | | | | 0.65M | | | | 1.36M | | | | 1.17M | | | |
|
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 | 22.80M | | | 22.12M | | | |
|
Current Assets
|
| 91.65M | | | | 112.04M | | | 96.46M | 63.70M | 62.43M | | | 58.06M | | | |
|
Property, Plant & Equipment (Net)
|
| 86.65M | | | | 101.24M | | | 105.71M | 92.50M | 88.66M | | | 69.91M | | | |
|
Long-Term Investments
|
| | | | | | | | | 1.51M | | | | 0.73M | | | |
|
Intangibles
|
| 12.14M | | | | 13.50M | | | 18.75M | 15.41M | 20.19M | | | 13.51M | | | |
|
Goodwill & Intangibles
|
| 12.14M | | | | 13.50M | | | 18.91M | 15.41M | 20.38M | | | 13.51M | | | |
|
Other Non-Current Assets
|
| 10.53M | | | | 11.57M | | | 11.16M | 18.13M | 9.03M | | | 7.51M | | | |
|
Non-Current Assets
|
| 109.32M | | | | 259.44M | | | 260.89M | 244.00M | 220.03M | | | 159.60M | | | |
|
Assets
|
| 200.97M | | | | 371.48M | | | 357.35M | 307.70M | 282.46M | | | 217.67M | | | |
|
Accounts Payables
|
| 9.53M | | | | 14.86M | | | 28.39M | 30.52M | 35.46M | | | 31.16M | | | |
|
Notes Payables
|
| 30.04M | | | | 57.34M | | | 90.32M | 74.75M | 58.53M | | | 65.95M | | | |
|
Payables
|
| 39.57M | | | | 72.20M | | | 119.73M | 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 | 28.94M | | | 65.95M | | | |
|
Current Leases
|
| 20.81M | | | | 25.37M | | | 27.70M | 26.37M | 83.44M | | | 24.80M | | | |
|
Current Taxes
|
| | | | | 0.94M | | | | 1.52M | | | | 1.45M | | | |
|
Current Deferred Revenue
|
| 2.21M | | | | 3.11M | | | | 5.65M | | | | 5.52M | | | |
|
Total Current Liabilities
|
| 88.73M | | | | 185.35M | | | | 193.86M | | | | 213.83M | | | |
|
Non-Current Debt
|
| 1.86M | | | | 1.24M | | | 0.83M | 2.24M | 0.40M | | | 0.73M | | | |
|
Convertible Debt
|
| 49.81M | | | | 49.79M | | | 55.80M | 58.43M | 60.33M | | | 64.71M | | | |
|
Non-Current Deffered Revenue
|
| 0.15M | | | | 0.47M | | | 3.73M | 0.73M | 5.99M | | | 1.12M | | | |
|
Minority Interest
|
| 0.56M | | | | 0.20M | | | 0.53M | 0.66M | 0.83M | | | 1.10M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | 185.35M | | | 204.25M | 8.83M | 201.62M | | | | | | |
|
Operating Leases
|
| 117.71M | | | | 115.33M | | | 105.51M | 90.78M | | | | 52.91M | | | |
|
Other Non-Current Liabilities
|
| 7.38M | | | | 40.54M | | | 1.26M | 1.20M | 1.17M | | | 1.07M | | | |
|
Total Non-Current Liabilities
|
| 59.20M | | | | 170.62M | | | 172.60M | 172.50M | 159.41M | | | 119.81M | | | |
|
Total Liabilities
|
| 147.93M | | | | 355.97M | | | 376.85M | 366.37M | 361.04M | | | 333.64M | | | |
|
Total Debt
|
| 4.06M | | | | 39.10M | | | 9.47M | 15.32M | 29.62M | | | 66.68M | | | |
|
Common Equity
|
| 53.04M | | | | 15.51M | | | -19.50M | -59.33M | | | | -117.07M | | | |
|
Shareholder's Equity
|
| 53.04M | | | | 15.51M | | | -20.03M | -59.33M | -78.58M | | | -117.07M | | | |
|
Liabilities and Shareholders Equity
|
| 200.97M | | | | 371.48M | | | 360.44M | 307.70M | 285.21M | | | 217.67M | | | |
|
Treasury Shares
|
| | | | | 1.16M | | | | 0.22M | | | | 0.17M | | | |
|
Retained Earnings
|
| -99.72M | | | | -194.06M | | | -266.49M | -313.39M | -332.46M | | | -371.57M | | | |