|
Cash & Equivalents
|
0.00M | 0.01M | 0.00M | 775.00 | | 0.01M | 0.03M | 0.02M | 0.00M | 0.00M | 0.02M | 0.00M | 0.05M | 0.00M | 0.31M | | 0.02M | | 0.06M | 0.58M | 0.90M | 0.09M | 0.08M | 6.01M | 2.81M | 0.98M | 2.25M | 0.41M | 3.25M | 3.25M | 3.31M | 3.29M | 3.29M | 5.37M | 5.97M | 6.88M | 2.30M | 1.13M | 0.25M | 7.43M | 0.12M | 0.06M | 0.06M | 0.09M | 0.11M | 0.12M | 0.44M |
|
Short-term Investments
|
| | | | | | | | | | | | | | 0.00M | | 0.00M | | | | | | | | | | 0.11M | 0.10M | 0.08M | 0.06M | 0.05M | 0.99M | 0.96M | 0.93M | 2.28M | 1.16M | 2.02M | 5.02M | 3.61M | 1.16M | 1.11M | 1.09M | 1.12M | 107.00 | 15.90M | 15.30M | 15.30M |
|
Cash & Current Investments
|
0.00M | 0.01M | 0.00M | 775.00 | | 0.01M | 0.03M | 0.02M | 0.00M | 0.00M | 0.02M | 0.00M | 0.05M | 0.00M | 0.32M | | 0.02M | | 0.06M | 0.58M | 0.90M | 0.09M | 0.08M | 6.01M | 2.81M | 0.98M | 2.37M | 0.51M | 3.32M | 3.31M | 3.36M | 4.28M | 4.25M | 6.29M | 8.25M | 8.04M | 4.32M | 6.14M | 3.87M | 8.59M | 1.23M | 1.16M | 1.18M | 0.09M | 16.01M | 15.42M | 15.74M |
|
Receivables - Net
|
| | | | 127.00 | | | | | | | | | | 891.00 | 0.18M | 0.03M | 0.44M | 0.43M | 0.42M | 1.75M | 1.75M | 1.36M | 2.95M | 0.65M | 0.45M | 0.27M | | | | | 0.14M | | | | | | | | 0.04M | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | -0.56M | | | 0.10M | | 0.04M | 0.03M | 0.02M | | | 0.06M | 0.05M | 0.05M | 0.14M | 0.01M | 0.11M | 0.18M | 1.14M | 0.35M | 1.34M | 1.44M | 0.12M | 0.29M | 2.34M | 0.40M | 0.38M | 0.38M | 0.47M | 0.46M |
|
Receivables
|
| | | | 127.00 | | | | | | | | | | 891.00 | 0.18M | 0.03M | 0.44M | -0.13M | 0.42M | 1.75M | 1.85M | 1.36M | 3.00M | 0.68M | 0.47M | 0.27M | | | | | 0.27M | | | | | | | | 0.16M | | | | 0.38M | | | |
|
Inventory
|
| | | | | 845.00 | | | | | | | | | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | | 0.90M | 1.33M | 1.34M | 2.39M | 3.04M | 4.30M | 4.85M | 6.66M | 6.81M | 5.18M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 1.37M | 0.17M | 0.17M | 0.17M | 0.19M | 1.01M | 1.01M | 1.01M | 1.01M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | 0.01M | 0.27M | 0.49M | 0.48M | 0.36M | 1.03M | 1.57M | 1.53M | 1.47M | 1.44M | 2.51M | 2.97M | 3.51M | 2.89M | 2.26M | 1.99M | 1.68M | 4.06M | 4.19M | 4.54M | 6.92M | 0.49M | 10.10M | 10.34M | 12.23M | 2.08M | 2.07M | 8.41M | 9.18M | 0.28M | 0.28M | 0.28M | 0.28M |
|
Current Assets
|
0.00M | | 0.00M | | | 0.01M | 0.03M | 0.02M | | 0.00M | 0.00M | 0.00M | 0.00M | | 0.53M | 1.51M | 1.17M | 1.14M | 1.06M | 2.25M | 4.64M | 4.38M | 4.26M | 11.75M | 8.47M | 7.22M | 10.15M | 8.18M | 9.03M | 8.90M | 7.01M | 6.61M | 6.56M | 8.98M | 13.38M | 10.35M | 14.06M | 17.09M | 16.82M | 8.07M | 4.40M | 7.38M | 6.04M | 5.93M | 5.90M | 6.49M | 6.68M |
|
Construction in Progress
|
| | | | | | | | | | | | | | 3.66M | 3.66M | 3.66M | 3.25M | 3.25M | 3.25M | 1.22M | 0.42M | | | | | | | | | | | | | | | | | | | | | | 3.75M | 3.75M | 3.75M | 3.75M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | 18.00M | 35.24M | 35.24M | 35.24M | 35.24M | 35.86M | 35.86M | 35.86M | 35.86M | 35.86M | 35.86M | 35.86M | 35.86M | 35.86M | 35.86M | 35.86M | 35.75M | 36.04M | 35.28M | 34.07M | 40.11M | 38.81M | 38.35M | 39.32M | 40.22M | 40.17M | 40.77M | 40.56M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | 3.75M | 3.74M | 4.00M | 3.57M | 3.72M | 22.07M | 38.90M | 38.04M | 37.49M | 37.35M | 37.85M | 37.77M | 37.64M | 37.52M | 37.21M | 37.05M | 36.99M | 36.92M | 36.78M | 36.64M | 36.75M | 37.73M | 37.74M | 36.85M | 35.46M | 2.35M | 41.40M | 40.86M | 41.80M | 1.73M | 1.55M | 1.94M | 1.65M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63M | 3.71M | 7.16M | 4.74M | 4.60M | 4.42M | 4.14M | 5.01M | 4.28M | 4.19M | 4.05M | 5.01M | 15.00M | 15.00M | 4.85M | 2.13M | 2.10M | 2.39M | 2.29M |
|
Goodwill
|
| | | | | | | | | | | | | | 1.11M | 1.11M | 1.11M | 1.11M | 1.45M | 1.45M | 1.45M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 4.56M | 4.56M | 4.56M | 4.56M | 21.24M | 9.13M | 9.13M | 9.13M | 9.13M | 4.57M | 4.57M | 4.57M | 4.57M |
|
Intangibles
|
| | | | | | | | | | | | | | 4.37M | 4.95M | 4.95M | 4.00M | 3.75M | 3.63M | 3.51M | 3.38M | 4.95M | 4.95M | 4.95M | 2.89M | 4.95M | 4.95M | 2.27M | 2.15M | 2.02M | 1.90M | 1.77M | 1.65M | 1.53M | 1.40M | 1.28M | 1.16M | 1.03M | 13.02M | 12.58M | 12.14M | 11.71M | 1.74M | 0.44M | 0.86M | 1.31M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | 5.48M | 6.06M | 6.06M | 5.11M | 5.20M | 5.08M | 4.96M | 4.86M | 6.43M | 6.43M | 6.43M | 4.36M | 6.43M | 6.43M | 3.74M | 3.62M | 3.50M | 3.37M | 3.25M | 3.13M | 6.09M | 5.96M | 5.84M | 5.72M | 22.27M | 22.16M | 21.71M | 21.27M | 20.84M | 6.31M | 5.01M | 5.43M | 5.89M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 0.63M | 2.08M | | | | | | | | | | | | 10.95M | 11.71M | 10.90M | 12.56M | 12.52M | 14.14M | 16.60M | 14.14M | 15.60M | 16.84M | 18.41M | 19.05M | 21.05M | | | | 1.40M | 2.30M | 2.30M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | 6.28M | 0.81M | 0.13M | 0.13M | 5.36M | 5.14M | 5.01M | 4.97M | 5.43M | 5.18M | 4.96M | 5.00M | 0.03M | 4.64M | 7.40M | 7.23M | 7.05M | 6.92M | 6.79M | 6.54M | 9.54M | 17.13M | 3.22M | 3.23M | 3.22M | 3.23M | 0.02M | 0.01M | 0.02M | 0.39M | 0.38M | 0.44M | 0.48M |
|
Non-Current Assets
|
| | | | | 404.00 | | | | | | | | | 10.03M | 9.90M | 9.37M | 9.27M | 9.08M | 27.21M | 43.90M | 43.01M | 42.92M | 42.53M | 42.81M | 42.77M | 42.17M | 42.16M | 48.25M | 47.99M | 51.21M | 48.58M | 48.16M | 47.61M | 50.43M | 60.29M | 53.71M | 53.06M | 68.02M | 79.79M | 74.64M | 73.38M | 74.83M | 66.69M | 64.55M | 65.45M | 64.80M |
|
Assets
|
0.00M | | 0.00M | | | 0.01M | 0.03M | 0.02M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 10.56M | 11.42M | 10.54M | 10.40M | 10.14M | 29.46M | 48.54M | 47.38M | 47.18M | 54.28M | 51.28M | 49.99M | 52.32M | 50.34M | 57.27M | 56.89M | 58.22M | 55.19M | 54.72M | 56.58M | 63.81M | 70.64M | 67.77M | 70.15M | 84.84M | 87.85M | 79.04M | 80.76M | 80.88M | 72.62M | 70.45M | 71.94M | 71.47M |
|
Accounts Payables
|
| | | | | | | | | | | | | | | 8.01M | | | | | 1.65M | 2.03M | 1.65M | 3.24M | 0.81M | 0.91M | 1.78M | 1.87M | 1.87M | 1.87M | 1.56M | 4.34M | 8.98M | 9.61M | 8.85M | 2.43M | 9.27M | 13.52M | 4.17M | 1.90M | 8.39M | 1.89M | 1.90M | 10.44M | 11.29M | 11.54M | 11.79M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | 0.01M | 0.33M | | | | 0.18M | 0.19M | | | 2.12M | 1.22M | | | | 1.08M | 1.80M | 4.33M | 14.47M | 1.80M | 2.07M | 1.33M | 11.21M | 23.17M | 23.17M | 23.17M | 23.17M | 23.17M | 23.17M | 23.17M | 23.17M |
|
Payables
|
| | | | | | | | | | | | | | | 8.01M | | 0.01M | 0.33M | | 1.65M | 2.03M | 1.83M | 3.43M | 0.81M | 0.91M | 3.90M | 3.10M | 1.87M | 1.87M | 1.56M | 5.43M | 10.78M | 13.94M | 23.32M | 4.23M | 11.35M | 14.86M | 15.39M | 25.07M | 31.56M | 25.07M | 25.07M | 33.61M | 34.46M | 34.71M | 34.97M |
|
Accumulated Expenses
|
225.00 | | 0.00M | | | 611.00 | 0.00M | 728.00 | | 687.00 | 588.00 | 0.00M | 386.00 | 611.00 | 0.07M | 0.11M | 0.40M | 0.50M | 0.88M | 0.42M | 0.16M | 0.41M | 0.87M | 1.16M | 0.35M | 0.25M | 3.12M | 3.36M | 5.53M | 6.62M | 6.68M | 2.88M | | | | 2.43M | | | | 6.00M | | 6.60M | 7.96M | 8.26M | 8.31M | 9.64M | 11.09M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 1.67M | 1.85M | 2.00M | 2.29M | 2.26M | 0.83M | 2.22M | 2.58M | 3.10M | 4.30M | 2.20M | 1.80M | | | | | | 0.33M | | | | 0.13M | 0.09M | 0.15M | 0.15M | 0.04M | 0.17M | | 0.03M | | | | |
|
Short term Debt
|
| | | | | | 0.01M | 0.01M | | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 2.96M | 0.92M | 0.90M | 0.90M | 1.30M | 0.92M | 0.87M | 0.17M | 1.07M | 0.53M | 0.11M | 0.01M | 2.12M | 0.16M | 2.74M | 1.54M | 1.70M | 0.01M | 1.80M | 4.33M | 14.47M | 0.01M | 2.07M | 1.33M | 0.98M | 5.71M | 3.05M | 5.51M | 5.55M | 6.98M | 7.31M | 8.31M | 7.95M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.04M | 0.03M | 0.02M | 0.27M | 0.32M | 0.38M | 0.41M | 0.38M | 0.06M | 0.32M | 0.24M | 0.15M | 0.01M | | 0.01M | 0.01M | 0.17M | | 0.17M | 0.21M | 0.17M | 0.14M | 0.16M | 0.26M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M |
|
Total Current Liabilities
|
225.00 | | 0.00M | | | 0.01M | 0.02M | 0.01M | | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 4.70M | 2.88M | 3.30M | 3.69M | 4.78M | 2.16M | 4.89M | 5.20M | 7.38M | 9.97M | 3.87M | 3.33M | 7.29M | 6.94M | 10.54M | 12.08M | 11.58M | 11.52M | 12.68M | 15.76M | 25.30M | 21.40M | 13.05M | 16.73M | 21.14M | 62.58M | 58.35M | 58.70M | 61.63M | 64.37M | 65.84M | 70.45M | 73.49M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.01M | 0.00M | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | 0.76M | | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 9.27M | 9.31M | 9.36M | 8.65M | 8.77M | 8.89M | 9.01M | 0.01M | 9.26M | 9.39M | 0.08M | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.17M | | | | 28.40M | 28.80M | 30.50M | 32.30M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | 50.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.63M | 0.41M | 0.05M | 0.26M | 0.47M | 0.49M | 0.08M | 0.06M | 0.04M | | | | | | | | 0.12M | 0.10M | 0.08M | 0.09M | 0.06M | 0.03M | 0.00M | 0.27M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.04M | | | | 1.08M | 0.10M | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 0.76M | 0.16M | | | 0.85M | 0.84M | 1.00M | 10.21M | 10.21M | 10.23M | 9.50M | 9.59M | 9.68M | 9.83M | 24.18M | 33.22M | 33.49M | 33.68M | 1.08M | 1.06M | 0.28M | 0.29M | 0.06M | 0.03M | 0.00M | 0.27M |
|
Total Liabilities
|
225.00 | | 0.00M | | | 0.01M | 0.02M | 0.01M | | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 4.70M | 2.88M | 3.30M | 3.69M | 4.78M | 2.16M | 4.89M | 5.96M | 7.56M | 10.09M | 3.92M | 4.18M | 8.13M | 7.94M | 20.75M | 22.29M | 21.81M | 21.02M | 22.26M | 25.44M | 35.13M | 45.57M | 46.27M | 50.22M | 54.82M | 63.66M | 59.42M | 58.98M | 61.92M | 64.42M | 65.87M | 70.45M | 73.75M |
|
Total Debt
|
| | | | | | 0.01M | 0.01M | | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 2.96M | 0.92M | 0.90M | 0.90M | 1.30M | 0.92M | 0.87M | 0.94M | 1.07M | 0.57M | 0.15M | 0.05M | 2.15M | 0.20M | 12.01M | 10.86M | 11.06M | 8.66M | 10.57M | 13.22M | 23.49M | 0.02M | 11.34M | 10.72M | 1.06M | 5.71M | 3.05M | 5.51M | 5.55M | 6.98M | 7.31M | 8.31M | 7.95M |
|
Common Equity
|
0.00M | | 0.00M | | | -0.00M | 0.01M | 0.01M | | -0.02M | -0.02M | -0.03M | -0.04M | -0.05M | 5.86M | 8.54M | 7.24M | 6.71M | 5.36M | 27.29M | 43.65M | 41.42M | 39.63M | 44.19M | 47.35M | 45.82M | 44.19M | 42.40M | 36.52M | 34.60M | 36.41M | 34.17M | 32.46M | 31.14M | 28.69M | 25.07M | 21.50M | 16.79M | 28.22M | 24.19M | 19.63M | 21.78M | 21.30M | 8.20M | 4.59M | 1.49M | -2.28M |
|
Shareholder's Equity
|
0.00M | | 0.00M | | | -0.00M | 0.01M | 0.01M | | -0.02M | -0.02M | -0.03M | -0.04M | -0.05M | 5.86M | 8.54M | 7.24M | 6.71M | 5.36M | 27.29M | 43.65M | 41.42M | 39.63M | 44.19M | 47.35M | 45.82M | 44.19M | 42.40M | 36.52M | 34.60M | 36.41M | 34.17M | 32.46M | 31.14M | 28.69M | 25.07M | 21.50M | 16.79M | 28.22M | 24.19M | 19.63M | 21.78M | 21.30M | 8.20M | 4.59M | 1.49M | -2.28M |
|
Liabilities and Shareholders Equity
|
0.00M | | 0.00M | | | 0.01M | 0.03M | 0.02M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 10.56M | 11.42M | 10.54M | 10.40M | 10.14M | 29.46M | 48.54M | 47.38M | 47.18M | 54.28M | 51.28M | 49.99M | 52.32M | 50.34M | 57.27M | 56.89M | 58.22M | 55.19M | 54.72M | 56.58M | 63.81M | 70.64M | 67.77M | 70.15M | 84.84M | 87.85M | 79.04M | 80.76M | 80.88M | 72.62M | 70.45M | 71.94M | 71.47M |
|
Retained Earnings
|
-0.07M | | -0.06M | | | -0.05M | -0.05M | -0.05M | | -0.02M | 0.01M | -0.01M | -0.01M | -0.01M | -0.55M | -0.90M | -3.33M | -4.73M | -8.60M | -10.73M | -13.23M | -15.29M | -17.68M | -19.36M | -22.17M | -23.27M | -25.64M | -27.76M | -36.61M | -38.15M | -36.45M | -41.77M | -44.25M | -46.98M | -50.79M | -53.65M | -57.40M | -58.77M | -65.19M | -77.48M | -83.56M | -90.47M | -94.17M | -106.67M | -110.35M | -115.36M | -119.28M |