|
Cash & Equivalents
|
0.03M | 1.47M | 0.27M | 7.47M | 0.03M | 0.03M | 0.07M | 6.54M | 3.50M | 15.56M | 7.77M | 11.63M | 9.68M | 6.12M | 34.53M |
|
Short-term Investments
|
| | | | | | | | | | | 52.43M | | | 29.70M |
|
Cash & Current Investments
|
0.03M | 1.47M | 0.27M | 7.47M | 0.03M | 0.03M | 0.07M | 6.54M | 3.50M | 15.56M | 7.77M | 64.07M | 9.68M | 6.12M | 64.24M |
|
Receivables - Net
|
| | | 35.98M | | | | 30.24M | 30.95M | 27.93M | 24.58M | 18.66M | 26.93M | 33.61M | 136.59M |
|
Receivables - Other
|
9.35M | 9.35M | 9.35M | 9.60M | 9.35M | 9.35M | 9.35M | 10.80M | 11.50M | 10.50M | 10.60M | 13.50M | 8.00M | 8.00M | 22.80M |
|
Receivables
|
| | | 45.58M | | | | 41.04M | 42.45M | 38.44M | 35.18M | 32.16M | 34.93M | 41.61M | 159.39M |
|
Finished Goods
|
| | | 6.61M | | | | 5.89M | 7.14M | 7.07M | 5.95M | 5.58M | 5.38M | 5.86M | |
|
Inventory
|
| | | 4.53M | | | | 4.04M | 4.74M | 4.69M | 4.06M | 7.20M | 3.65M | 4.04M | 11.68M |
|
Prepaid Assets
|
0.04M | 0.28M | 0.01M | 8.77M | 0.46M | 0.22M | 0.02M | 6.55M | 8.49M | 9.48M | 6.91M | 22.36M | 5.76M | 5.60M | 28.96M |
|
Current Assets
|
0.07M | 1.76M | 0.28M | 70.02M | 0.49M | 0.25M | 0.08M | 49.87M | 47.67M | 57.67M | 47.51M | 124.40M | 47.54M | 50.61M | 241.98M |
|
Property, Plant & Equipment (Net)
|
| | | 14.62M | | | | 12.81M | 13.34M | 12.71M | 12.28M | 45.11M | 12.22M | 13.53M | 88.53M |
|
Long-Term Investments
|
225.62M | 224.16M | 31.19M | 31.45M | 15.47M | 15.71M | 7.84M | | | | | | | | |
|
Goodwill
|
| | | 21.98M | | | | 147.54M | 22.38M | 22.32M | 23.28M | 39.72M | 22.66M | 24.36M | 214.26M |
|
Intangibles
|
| | | 1.53M | | | | 1.50M | 1.28M | 1.27M | 1.27M | 684.71M | 1.17M | 1.27M | 363.34M |
|
Goodwill & Intangibles
|
| | | 23.50M | | | | 149.04M | 23.67M | 23.59M | 24.55M | 724.43M | 23.83M | 25.63M | 577.61M |
|
Long-Term Deferred Tax
|
| | | 7.05M | | | | 6.81M | 6.69M | 6.77M | 7.69M | 7.03M | 7.10M | 7.10M | |
|
Other Non-Current Assets
|
0.57M | | | 1.71M | | | | 3.02M | 0.83M | 0.93M | 4.20M | 17.82M | 1.53M | 1.24M | 19.16M |
|
Non-Current Assets
|
226.20M | 225.73M | 31.19M | 52.83M | 15.47M | 15.71M | 7.84M | 52.87M | 51.46M | 50.36M | 52.14M | 266.02M | 51.44M | 54.58M | 705.95M |
|
Assets
|
226.27M | 227.49M | 31.47M | 122.84M | 15.96M | 15.95M | 7.92M | 102.74M | 99.14M | 108.03M | 99.65M | 390.42M | 98.98M | 105.18M | 947.93M |
|
Accounts Payables
|
| | | 16.86M | | | | 13.28M | 15.60M | 17.09M | 11.27M | 42.60M | 13.51M | 15.93M | 67.63M |
|
Notes Payables
|
5.45M | 6.90M | 8.15M | 32.66M | | | | 13.01M | 11.77M | 11.11M | 5.52M | 3.38M | 4.54M | 7.59M | 5.57M |
|
Payables
|
5.45M | 6.90M | 8.15M | 49.52M | | | | 26.29M | 27.36M | 28.19M | 16.79M | 45.98M | 18.05M | 23.52M | 73.19M |
|
Accumulated Expenses
|
0.82M | 0.17M | 0.82M | 24.72M | 1.34M | 1.36M | 1.70M | 23.85M | 23.32M | 21.28M | 22.15M | 80.04M | 25.02M | 23.14M | 56.39M |
|
Other Accumulated Expenses
|
| | | 10.69M | 0.06M | 0.06M | 0.04M | 5.89M | | | | 3.38M | | | 5.57M |
|
Short term Debt
|
| 1.45M | | 8.20M | 9.12M | 9.49M | 9.91M | | | | | | | | |
|
Current Leases
|
| | | 1.80M | | | | 1.56M | 1.95M | 1.90M | 2.12M | 9.21M | 1.83M | 1.88M | 10.21M |
|
Current Taxes
|
0.05M | 0.04M | 0.05M | 0.07M | 0.08M | | | | | | | 5.68M | | | 3.11M |
|
Current Deferred Revenue
|
| | | 5.66M | | | | 6.00M | 6.40M | 5.19M | 6.50M | 6.94M | 7.42M | 6.57M | 13.47M |
|
Total Current Liabilities
|
6.89M | 8.56M | 9.11M | 101.89M | 10.60M | 10.91M | 11.65M | 82.07M | 80.84M | 79.87M | 74.51M | 1,790.21M | 77.80M | 89.15M | 330.36M |
|
Capital Leases
|
| | | 0.66M | | | | 0.02M | 0.01M | | | 6.38M | | | 6.68M |
|
Non-Current Debt
|
| | | 11.16M | | | | 1.54M | 1.52M | 1.50M | 1.56M | 1.47M | 1.51M | 1.64M | 346.60M |
|
Pension
|
| | | 16.08M | | | | 12.21M | 11.63M | 11.88M | 11.43M | 1.04M | 10.86M | 11.82M | 12.69M |
|
Preferred Stock Liabilities
|
225.62M | 225.62M | 31.17M | 31.17M | 15.37M | 15.52M | 7.63M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 3.82M | | | 4.53M | 2.44M | 1.76M | 4.16M | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 13.12M | | | 50.37M |
|
Operating Leases
|
| | | 3.96M | | | | 3.79M | 5.18M | 4.67M | 4.78M | 23.91M | 3.23M | 3.37M | 23.20M |
|
Other Non-Current Liabilities
|
2.11M | 1.68M | 1.76M | 1.58M | 0.67M | 0.32M | 1.60M | 1.64M | 1.56M | 1.66M | 1.72M | 8.29M | 1.68M | 1.89M | 39.47M |
|
Total Non-Current Liabilities
|
8.85M | 9.86M | 9.68M | 148.20M | 13.37M | 14.10M | 31.70M | 113.67M | 111.78M | 124.75M | 118.69M | 1,838.92M | 117.69M | 131.58M | 777.96M |
|
Total Liabilities
|
10.95M | 11.54M | 11.44M | 149.77M | 14.04M | 14.42M | 33.30M | 115.31M | 113.34M | 126.41M | 120.41M | 1,847.21M | 119.36M | 133.46M | 817.43M |
|
Total Debt
|
| 1.45M | | 19.36M | 9.12M | 9.49M | 9.91M | 1.54M | 1.52M | 1.50M | 1.56M | 1.47M | 1.51M | 1.64M | 346.60M |
|
Common Equity
|
-10.31M | -9.68M | -11.14M | -26.93M | -13.45M | -13.99M | -33.01M | -1244.28M | -14.21M | -18.38M | -20.76M | -1456.79M | -20.39M | -28.28M | 130.50M |
|
Shareholder's Equity
|
-10.31M | -9.68M | -11.14M | -26.93M | -13.45M | -13.99M | -33.01M | -1244.28M | -14.21M | -18.38M | -20.76M | -1456.79M | -20.39M | -28.28M | 130.50M |
|
Liabilities and Shareholders Equity
|
226.27M | 227.49M | 31.47M | 122.84M | 15.96M | 15.95M | 7.92M | 102.74M | 99.14M | 108.03M | 99.65M | 390.42M | 98.98M | 105.18M | 947.93M |
|
Retained Earnings
|
-10.32M | -9.35M | -11.14M | -21.09M | -13.90M | -14.29M | -33.34M | -11.34M | -13.55M | -18.27M | -21.04M | -7.15M | -28.05M | -34.94M | -305.84M |
|
Treasury Shares
|
| | | | | | | | | 3.33M | 3.33M | 3.33M | 1.26M | 1.05M | 2.18M |