|
Accumulated Depreciation
|
| | 11.84M | | | | 11.09M | | | | 10.45M | | | | 9.12M | | | | 8.43M | | | | 0.15M | | | | 0.22M | | | | 0.30M | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
1.65M | 1.04M | 1.38M | 0.78M | 2.40M | 97.01M | 88.00M | 75.50M | 63.84M | 51.06M | 51.51M | 45.15M | 32.51M | 20.49M | 11.76M | 6.54M | 1.16M | 3.77M | 1.68M | 4.96M | 1.46M | 2.44M | 1.78M | 2.50M | 6.39M | 1.83M | 5.75M | 8.45M | 10.84M | 19.60M | 13.41M | 12.14M | 17.90M | 15.34M | 12.13M | 18.80M | 12.60M | 8.24M | 9.45M | 52.30M | 45.53M | 41.60M | 36.75M | 31.10M | 25.92M | 98.50M |
|
Receivables - Net
|
| | | | | | 0.07M | 0.21M | | | | | | | 8.00M | 0.21M | | | | | 1.82M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.16M | 0.00M | | 0.93M | 0.06M | 0.06M | 0.08M | 0.06M | 0.17M | | | | 0.10M | 0.98M | 0.31M | 0.24M | 0.06M | | | |
|
Receivables - Other
|
| | 9.60M | | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | 0.07M | 0.21M | | | | | | | 8.00M | 0.21M | | | | | 1.82M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.16M | 0.00M | | 0.93M | 0.06M | 0.06M | 0.08M | 0.06M | 0.17M | | | | 0.10M | 0.98M | 0.31M | 0.24M | 0.06M | | | |
|
Prepaid Assets
|
| | 0.10M | | 0.16M | 0.80M | 1.11M | 1.35M | 0.42M | 1.06M | 0.61M | 0.78M | 0.64M | 0.72M | 0.44M | 0.47M | 0.26M | 1.01M | 0.67M | 0.42M | 0.14M | 0.87M | 0.81M | 0.59M | 0.30M | 1.31M | 0.94M | 0.71M | 0.31M | 1.57M | 2.05M | 1.39M | 0.64M | 1.28M | 2.54M | 1.85M | 1.32M | 1.87M | 1.04M | 0.57M | 0.30M | 1.06M | 1.19M | 0.74M | 0.36M | 0.84M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | | | | | | | | | | | | |
|
Current Assets
|
| | 1.61M | | 2.69M | 97.81M | 89.19M | 77.05M | 64.26M | 52.12M | 52.12M | 45.93M | 33.15M | 21.49M | 20.36M | 9.47M | 6.01M | 5.90M | 3.47M | 5.41M | 3.80M | 3.57M | 2.84M | 3.50M | 6.78M | 3.68M | 7.21M | 9.22M | 11.27M | 22.17M | 15.62M | 13.61M | 30.61M | 28.78M | 27.09M | 20.63M | 13.94M | 10.12M | 10.66M | 53.87M | 46.20M | 42.96M | 38.11M | 31.92M | 26.37M | 99.46M |
|
Property, Plant & Equipment (Net)
|
| | 3.78M | | 3.52M | 0.67M | 0.62M | 0.55M | 0.56M | 0.49M | 0.44M | 0.43M | 0.37M | 0.31M | 0.28M | 0.24M | 0.20M | 0.18M | 0.07M | 0.06M | 0.05M | 0.05M | 0.46M | 0.43M | 0.41M | 0.39M | 0.37M | 0.34M | 0.32M | 0.30M | 0.28M | 0.26M | 0.25M | 0.23M | 0.21M | 0.18M | 0.16M | 0.14M | 0.12M | 0.10M | 0.07M | 0.05M | 0.03M | 0.02M | 0.02M | 0.01M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 2.48M | 2.48M | 2.48M | 2.48M | 2.48M | 2.48M | 2.48M | 2.48M | 2.48M | 2.48M | 2.48M | 2.48M | 6.72M | 6.72M | 9.62M | 8.54M | 9.17M | 5.94M | 5.77M | 6.17M | 5.59M | 7.69M | 8.03M | 4.39M | | | | | | | | |
|
Other Non-Current Assets
|
| | 2.80M | | 2.70M | 1.67M | 1.72M | 1.94M | 1.93M | 2.10M | 1.93M | 1.97M | 2.25M | 2.25M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 0.44M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | 11.34M | | 16.28M | 2.39M | 2.35M | 2.51M | 2.52M | 2.60M | 2.38M | 2.40M | 2.63M | 2.56M | 7.55M | 5.26M | 5.22M | 5.19M | 5.09M | 5.32M | 5.28M | 5.55M | 6.43M | 3.89M | 3.85M | 3.37M | 7.57M | 7.53M | 10.39M | 9.26M | 9.85M | 6.57M | 6.38M | 6.73M | 6.14M | 8.20M | 8.49M | 4.80M | 0.36M | 0.31M | 0.26M | 0.21M | 0.15M | 0.11M | 0.07M | 0.04M |
|
Assets
|
| | 12.95M | | 18.97M | 100.19M | 91.53M | 79.56M | 66.78M | 54.72M | 54.49M | 48.33M | 35.78M | 24.05M | 27.92M | 14.73M | 11.23M | 11.09M | 8.56M | 10.74M | 9.07M | 9.12M | 9.27M | 7.39M | 10.63M | 7.05M | 14.79M | 16.75M | 21.66M | 31.43M | 25.47M | 20.18M | 36.99M | 35.52M | 33.24M | 28.83M | 22.43M | 14.92M | 11.02M | 54.18M | 46.46M | 43.16M | 38.27M | 32.03M | 26.45M | 99.49M |
|
Accounts Payables
|
| | 3.08M | | 7.91M | 5.24M | 6.63M | 7.96M | 9.49M | 10.16M | 11.41M | 11.11M | 10.73M | 10.12M | 13.90M | 11.30M | 13.14M | 8.96M | 7.70M | 6.24M | 8.33M | 6.90M | 7.07M | 7.39M | 6.70M | 5.75M | 6.12M | 4.96M | 4.86M | 4.66M | 8.02M | 12.47M | 9.60M | 6.68M | 7.31M | 8.36M | 9.11M | 9.62M | 10.24M | 8.73M | 6.79M | 6.23M | 5.03M | 4.19M | 5.22M | 9.80M |
|
Notes Payables
|
| | 0.15M | | 2.80M | 2.80M | | | | | | | 0.52M | 2.08M | 4.27M | 6.77M | 8.23M | 9.60M | 9.38M | 9.17M | 8.65M | 7.44M | 6.17M | 4.41M | 4.54M | 2.37M | 0.08M | | | 0.64M | 0.26M | | | 0.56M | 0.22M | | | 0.47M | 0.19M | | | | | | | 0.33M |
|
Payables
|
| | 3.23M | | 10.71M | 8.04M | 6.63M | 7.96M | 9.49M | 10.16M | 11.41M | 11.11M | 11.26M | 12.20M | 18.17M | 18.07M | 21.37M | 18.56M | 17.09M | 15.41M | 16.97M | 14.34M | 13.24M | 11.80M | 11.24M | 8.12M | 6.20M | 4.96M | 4.86M | 5.30M | 8.28M | 12.47M | 9.60M | 7.23M | 7.54M | 8.36M | 9.11M | 10.09M | 10.43M | 8.73M | 6.79M | 6.23M | 5.03M | 4.19M | 5.22M | 10.13M |
|
Accumulated Expenses
|
| | 0.01M | | | | 1.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 1.88M | | 2.25M | | 0.41M | 0.24M | 0.23M | 0.23M | 0.58M | | | | 1.06M | | | | 0.14M | | | | 0.13M | | | | 0.02M | | | | 0.15M | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 0.15M | | 46.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.26M | 0.18M | 0.09M | 0.11M | 0.14M | 0.14M | 0.15M | 0.15M | 0.16M | 0.17M | 0.18M | 0.18M | 0.19M | 0.20M | 0.21M | 0.15M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.17M | 0.12M | 0.08M | 0.03M |
|
Current Deferred Revenue
|
| | | | 0.44M | 0.32M | 0.22M | 0.10M | 0.02M | 0.02M | 0.02M | 0.00M | | | 8.76M | 8.75M | 10.11M | 6.75M | 1.75M | 0.84M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 18.70M | 18.70M | 0.02M | 18.69M | 18.69M | 18.69M | 18.69M | 0.02M | 0.02M | 0.02M | 18.67M | | | |
|
Total Current Liabilities
|
| | 6.86M | | 62.98M | 6.08M | 7.73M | 8.67M | 9.82M | 10.58M | 11.43M | 11.11M | 11.26M | 12.20M | 26.93M | 26.82M | 31.49M | 25.31M | 18.84M | 16.51M | 17.18M | 14.46M | 13.38M | 11.97M | 11.41M | 8.30M | 6.39M | 5.16M | 5.06M | 5.51M | 8.50M | 12.70M | 9.82M | 7.47M | 7.71M | 8.53M | 9.29M | 10.28M | 10.62M | 8.92M | 6.99M | 6.42M | 5.20M | 4.32M | 5.29M | 10.16M |
|
Non-Current Debt
|
| | 6.59M | | 6.71M | | | | | | 11.06M | 18.76M | 18.52M | 17.23M | 15.32M | 13.09M | 10.86M | 8.61M | 6.33M | 4.01M | 2.19M | 1.88M | 2.60M | 2.96M | 3.53M | 2.71M | 2.87M | 4.52M | 3.59M | 2.26M | 1.26M | 0.77M | 0.72M | 1.41M | 0.68M | 0.92M | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | 4.50M | 2.44M | 0.60M | 0.59M | 1.07M | 1.07M | 1.05M | 1.04M | 1.03M | 1.02M | 1.02M | 1.02M | 1.01M | 0.02M | 0.01M | 0.01M | | | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M | 18.67M |
|
Minority Interest
|
| | 438.09M | | 513.16M | 188.25M | 161.53M | 133.67M | 136.25M | 155.15M | 122.52M | 141.66M | 112.14M | 130.64M | 131.44M | 120.40M | 39.41M | 19.91M | 62.48M | 45.11M | 37.06M | 37.27M | 40.18M | 52.20M | 63.38M | 45.59M | 83.89M | 62.65M | 60.19M | 44.61M | 24.96M | 14.37M | 15.92M | 24.21M | 16.58M | 19.60M | 18.88M | 10.72M | 6.13M | 5.19M | 3.96M | 2.90M | 2.10M | 0.98M | -0.36M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.30M | 0.83M | 0.80M | 0.76M | 0.72M | 0.68M | 0.63M | 0.59M | 0.54M | 0.49M | 0.44M | 0.59M | 0.54M | 0.34M | 0.45M | 0.42M | 0.38M | 0.17M | 0.30M | 0.26M | 0.21M | 0.17M | 0.12M | | |
|
Other Non-Current Liabilities
|
| | 4.43M | | 150.00M | 0.05M | 0.24M | | | | 0.43M | 0.27M | 0.27M | 0.28M | 0.29M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.05M | 0.08M | 0.05M | 0.05M | 0.05M | 0.05M | 1.26M | 0.77M | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 69.24M | | -50.09M | 6.08M | 7.73M | | | | 22.49M | 29.87M | 29.77M | 29.43M | 47.23M | 42.87M | 43.15M | 34.90M | 28.67M | 23.11M | 21.65M | 18.74M | 17.85M | 16.75M | 16.72M | 12.74M | 10.95M | 10.33M | 9.24M | 8.32M | 8.99M | 13.14M | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 73.67M | | 99.91M | 6.13M | 7.97M | 8.91M | 10.05M | 10.81M | 22.93M | 30.14M | 30.04M | 29.72M | 47.52M | 43.12M | 43.41M | 35.16M | 28.93M | 23.36M | 21.91M | 19.00M | 18.11M | 17.01M | 16.78M | 12.83M | 11.00M | 10.38M | 9.29M | 8.37M | 10.25M | 13.91M | 29.60M | 27.88M | 27.40M | 28.42M | 28.83M | 29.43M | 29.57M | 28.20M | 26.02M | 25.25M | 23.96M | 23.13M | 24.04M | 28.95M |
|
Total Debt
|
| | 6.75M | | 53.30M | | | | | | 11.06M | 18.76M | 18.52M | 17.23M | 15.32M | 13.09M | 10.86M | 8.61M | 6.33M | 4.01M | 2.19M | 1.88M | 2.60M | 2.96M | 3.53M | 2.71M | 2.87M | 4.52M | 3.59M | 2.26M | 1.26M | 0.77M | 0.72M | 1.41M | 0.68M | 0.92M | | | | | | | | | | |
|
Common Equity
|
| | -498.81M | | -594.11M | -94.19M | -77.97M | -63.02M | -79.52M | -111.24M | -90.94M | -123.47M | -106.41M | -136.30M | -151.05M | -148.79M | -71.60M | -43.98M | -82.85M | -57.73M | -49.90M | -47.15M | -49.02M | -61.82M | -69.53M | -51.37M | -80.10M | -56.27M | -47.82M | -21.55M | -9.74M | -8.09M | -8.53M | -16.57M | -10.74M | -19.19M | -25.28M | -25.23M | -24.68M | 25.99M | 20.44M | 17.91M | 14.30M | 8.90M | 2.76M | 70.54M |
|
Shareholder's Equity
|
| | -498.81M | | -594.11M | -94.19M | -77.97M | -63.02M | -79.52M | -111.24M | -90.94M | -123.47M | -106.41M | -136.30M | -151.05M | -148.79M | -71.60M | -43.98M | -82.85M | -57.73M | -49.90M | -47.15M | -49.02M | -61.82M | -69.53M | -51.37M | -80.10M | -56.27M | -47.82M | -21.55M | -9.74M | -8.09M | -8.53M | -16.57M | -10.74M | -19.19M | -25.28M | -25.23M | -24.68M | 25.99M | 20.44M | 17.91M | 14.30M | 8.90M | 2.76M | 70.54M |
|
Liabilities and Shareholders Equity
|
| | 12.95M | | 18.97M | 100.19M | 91.53M | 79.56M | 66.78M | 54.72M | 54.49M | 48.33M | 35.78M | 24.05M | 27.92M | 14.73M | 11.23M | 11.09M | 8.56M | 10.74M | 9.07M | 9.12M | 9.27M | 7.39M | 10.63M | 7.05M | 14.79M | 16.75M | 21.66M | 31.43M | 25.47M | 20.18M | 36.99M | 35.52M | 33.24M | 28.83M | 22.43M | 14.92M | 11.02M | 54.18M | 46.46M | 43.16M | 38.27M | 32.03M | 26.45M | 99.49M |
|
Retained Earnings
|
| | | | | -211.65M | -195.99M | -182.86M | -201.99M | -234.41M | -215.49M | -248.92M | -232.82M | -263.67M | -279.06M | -277.91M | -206.53M | -188.99M | -233.88M | -220.49M | -217.56M | -223.72M | -233.52M | -252.70M | -268.87M | -253.34M | -290.04M | -274.73M | -273.11M | -259.00M | -248.83M | -247.70M | -253.30M | -267.10M | -265.52M | -274.32M | -280.81M | -281.20M | -281.04M | -286.12M | -291.30M | -296.10M | -299.72M | -304.81M | -310.90M | -319.60M |
|
Treasury Shares
|
| | | | | 0.83M | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |