|
Receivables - Accured
|
0.27M | 0.47M | 0.42M | 0.51M | 0.39M | 0.88M | 1.93M | 3.34M | 3.15M | 3.28M | 3.31M | 2.94M | 2.74M | 2.45M | 2.15M |
|
Cash & Equivalents
|
30.57M | 55.14M | 42.55M | 43.07M | 36.28M | 266.56M | 110.75M | 28.04M | 37.62M | 36.98M | 41.32M | 33.90M | 41.93M | 37.60M | 39.07M |
|
Receivables - Net
|
| | | | | | | | | | | 5.00M | | | |
|
Receivables - Other
|
2.35M | 2.98M | 3.23M | 5.87M | 7.91M | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | 5.00M | | | |
|
Prepaid Assets
|
21.83M | 24.34M | 22.40M | 24.29M | 27.20M | 18.86M | 20.14M | 20.62M | 21.67M | 20.07M | 14.63M | 14.40M | 13.77M | 11.39M | 10.81M |
|
Current Assets
|
301.28M | 467.63M | 433.89M | 451.93M | 410.23M | 563.93M | 528.26M | 496.72M | 503.81M | 439.62M | 400.27M | 386.07M | 342.88M | 311.60M | 288.30M |
|
Property, Plant & Equipment (Net)
|
8.48M | 8.22M | 8.03M | 7.71M | 6.88M | 6.65M | 6.39M | 5.82M | 5.68M | 5.34M | 5.02M | 4.70M | 3.25M | 3.09M | 2.93M |
|
Long-Term Investments
|
35.74M | 30.41M | 28.04M | 21.21M | 18.90M | | | 454.88M | 451.37M | 389.41M | 349.93M | | | | |
|
Goodwill
|
3.74M | 3.74M | 3.74M | 3.74M | 3.74M | 3.74M | 3.74M | 3.74M | 3.74M | 3.74M | 3.74M | | | | |
|
Goodwill & Intangibles
|
3.74M | 3.74M | 3.74M | 3.74M | 3.74M | 3.74M | 3.74M | 3.74M | 3.74M | 3.74M | 3.74M | | | | |
|
Other Non-Current Assets
|
2.87M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 6.82M | 2.68M | 2.68M | 2.63M | 4.42M | 3.34M | 3.22M | 3.21M |
|
Non-Current Assets
|
104.39M | 100.23M | 95.30M | 87.38M | 79.12M | 57.52M | 57.45M | 54.97M | 53.67M | 52.06M | 50.39M | 44.27M | 41.14M | 40.11M | 38.95M |
|
Assets
|
405.68M | 567.86M | 529.19M | 539.31M | 489.34M | 621.44M | 585.72M | 551.69M | 557.48M | 491.68M | 450.66M | 430.34M | 384.02M | 351.71M | 327.25M |
|
Accounts Payables
|
13.16M | 12.04M | 9.82M | 11.25M | 12.82M | 12.30M | 14.26M | 14.93M | 10.50M | 20.44M | 8.20M | 7.44M | 7.77M | 3.72M | 7.03M |
|
Payables
|
13.16M | 12.04M | 9.82M | 11.25M | 12.82M | 12.30M | 14.26M | 14.93M | 10.50M | 20.44M | 8.20M | 7.44M | 7.77M | 3.72M | 7.03M |
|
Accumulated Expenses
|
30.32M | 36.59M | 44.24M | 45.40M | 43.54M | 39.45M | 44.65M | 54.44M | 44.30M | 46.25M | 46.67M | 45.29M | 41.66M | 35.30M | 30.14M |
|
Total Current Liabilities
|
43.48M | 48.64M | 54.06M | 56.65M | 56.36M | 51.76M | 58.92M | 69.37M | 54.80M | 66.69M | 54.88M | 52.73M | 49.43M | 39.02M | 37.17M |
|
Minority Interest
|
0.37M | 0.33M | 0.23M | 0.22M | 0.18M | 0.14M | 0.13M | 0.11M | | | | | | | |
|
Operating Leases
|
| | | 45.17M | 47.02M | 46.36M | 45.69M | 43.15M | 45.35M | 44.03M | 43.27M | 39.58M | 42.16M | 41.32M | 40.46M |
|
Non-Current Deferred Tax Liability
|
1.55M | 1.32M | 1.23M | 15.00M | 0.76M | | | 10.34M | | | | | | | |
|
Other Non-Current Liabilities
|
44.98M | | | 2.62M | 1.79M | 2.38M | 1.63M | 1.78M | 1.29M | 1.09M | 1.00M | 0.85M | 0.56M | 0.50M | 0.50M |
|
Total Non-Current Liabilities
|
45.03M | | | 102.67M | 101.89M | 95.79M | 102.18M | 112.52M | 97.41M | 108.01M | 95.33M | 92.30M | 88.08M | 76.71M | 73.88M |
|
Total Liabilities
|
90.01M | 95.03M | 100.45M | 105.29M | 103.68M | 98.16M | 103.82M | 114.30M | 98.71M | 109.10M | 96.33M | 93.15M | 88.64M | 77.21M | 74.38M |
|
Common Equity
|
315.67M | 472.82M | 428.74M | 434.02M | 385.67M | 523.28M | 481.90M | 437.39M | 458.77M | 382.58M | 354.33M | 337.19M | 295.38M | 274.50M | 252.87M |
|
Shareholder's Equity
|
315.67M | 472.82M | 428.74M | 434.02M | 385.67M | 523.28M | 481.90M | 437.39M | 458.77M | 382.58M | 354.33M | 337.19M | 295.38M | 274.50M | 252.87M |
|
Liabilities and Shareholders Equity
|
405.68M | 567.86M | 529.19M | 539.31M | 489.34M | 621.44M | 585.72M | 551.69M | 557.48M | 491.68M | 450.66M | 430.34M | 384.02M | 351.71M | 327.25M |
|
Retained Earnings
|
-418.64M | -486.99M | -541.39M | -596.37M | -659.58M | -772.11M | -827.64M | -888.56M | -878.49M | -966.76M | -1006.92M | -1054.39M | -1102.67M | -1129.55M | -1156.24M |
|
Treasury Shares
|
| | | 0.92M | | | | 1.22M | | | | 2.07M | | | |
|
Shares Outstanding
|
45.58M | 56.97M | 57.00M | 59.28M | 59.44M | 70.60M | 70.64M | 70.77M | 71.01M | | | | | | |