|
Cash & Equivalents
|
0.83M | 1.44M | 2.58M | 1.56M | 1.91M | 1.06M | 2.21M | 2.87M | 2.15M | 1.44M | 1.43M | 3.96M | 8.14M | 12.34M | 13.69M | 11.03M |
|
Short-term Investments
|
| 9.00M | 9.00M | 9.00M | | 9.00M | | | | | | | | | | |
|
Cash & Current Investments
|
0.83M | 10.44M | 11.58M | 10.56M | 1.91M | 10.06M | 2.21M | 2.87M | 2.15M | 1.44M | 1.43M | 3.96M | 8.14M | 12.34M | 13.69M | 11.03M |
|
Receivables - Net
|
| 3.73M | 4.60M | 4.11M | 4.52M | 3.19M | 3.04M | 4.08M | 5.02M | 5.50M | 6.89M | 4.30M | 4.21M | 3.80M | 4.34M | 11.61M |
|
Receivables - Other
|
| 0.07M | 0.16M | 0.40M | 0.14M | 0.13M | 0.11M | 0.29M | 0.22M | 1.14M | 0.17M | 0.27M | 0.61M | 0.33M | 0.50M | 0.49M |
|
Receivables
|
| 3.80M | 4.76M | 4.51M | 4.67M | 3.32M | 3.15M | 4.38M | 5.24M | 6.64M | 7.06M | 4.58M | 4.82M | 4.13M | 4.85M | 12.11M |
|
Current Deferred Tax Assets
|
| 0.31M | 0.49M | 0.31M | 0.34M | 0.37M | | | | | | | | | | |
|
Prepaid Assets
|
| 0.47M | 0.73M | 0.93M | 0.74M | 0.45M | 0.60M | 0.37M | 1.16M | 1.28M | 1.90M | 0.78M | 0.83M | 0.90M | 0.53M | 0.93M |
|
Current Assets
|
| 15.07M | 17.61M | 6.96M | 7.71M | 14.25M | 6.01M | 7.87M | 8.89M | 9.95M | 10.74M | 10.85M | 15.09M | 18.72M | 20.46M | 26.26M |
|
Construction in Progress
|
| | | | | | 5.80M | 6.07M | 1.66M | 3.83M | 1.97M | 0.17M | 0.09M | | | |
|
Land & Improvements
|
| | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Property, Plant & Equipment (Net)
|
| 47.36M | 53.27M | 53.68M | 51.38M | 50.04M | 47.12M | 51.33M | 48.49M | 46.69M | 41.48M | 30.42M | 68.99M | 69.31M | 70.64M | 72.85M |
|
Long-Term Investments
|
| 2.62M | 2.66M | 2.69M | 2.70M | 2.71M | 0.58M | 0.58M | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | 1.26M | 1.26M | 1.26M | 1.26M | 1.26M |
|
Intangibles
|
| | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 1.34M | 1.34M | 1.34M | 1.34M | 1.34M |
|
Long-Term Deferred Tax
|
| | 3.89M | 4.25M | 4.17M | 4.04M | 3.43M | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.29M | 1.00M | 1.00M | 9.00M | 0.54M | 0.41M | 0.82M | 0.79M | 0.86M | 0.46M | 0.14M | 0.12M | 0.12M | 0.44M | 0.44M |
|
Non-Current Assets
|
| 50.27M | 56.92M | 66.37M | 64.04M | 53.28M | 48.11M | 52.73M | 49.28M | 47.56M | 43.04M | 32.80M | 30.34M | 25.23M | 27.71M | 33.94M |
|
Assets
|
| 65.34M | 74.53M | 73.32M | 71.74M | 67.53M | 54.11M | 60.60M | 58.18M | 57.50M | 53.78M | 43.65M | 45.43M | 43.96M | 48.16M | 60.20M |
|
Accounts Payables
|
| 0.34M | 0.28M | 0.26M | 0.57M | 0.42M | 0.38M | 0.32M | 0.36M | 0.43M | 0.56M | 0.68M | 0.32M | 0.23M | 0.32M | 1.56M |
|
Notes Payables
|
| | | | 0.71M | | | | | | | 0.47M | | | | |
|
Payables
|
| 0.34M | 0.28M | 0.26M | 1.28M | 0.42M | 0.38M | 0.32M | 0.36M | 0.43M | 0.56M | 1.15M | 0.32M | 0.23M | 0.32M | 1.56M |
|
Accumulated Expenses
|
| 0.21M | 0.26M | 0.17M | 0.20M | 0.18M | 0.16M | 0.18M | 0.19M | 0.21M | 0.23M | 0.41M | 0.42M | 0.73M | 0.76M | 1.37M |
|
Other Accumulated Expenses
|
| 0.82M | 1.79M | 1.55M | 2.24M | 0.76M | 1.16M | 1.10M | 1.19M | 1.33M | 1.78M | 2.04M | 1.50M | 1.54M | 1.23M | 1.89M |
|
Short term Debt
|
| 3.47M | 3.94M | 3.93M | 4.80M | 8.78M | 2.67M | 2.21M | 2.46M | 2.12M | 1.53M | 1.27M | 1.34M | 1.26M | 2.50M | 2.84M |
|
Current Leases
|
| 2.60M | 3.68M | 3.74M | 3.97M | 4.10M | 4.33M | 4.87M | 4.81M | 4.41M | 3.71M | 5.95M | 0.37M | 0.29M | 0.06M | 0.23M |
|
Current Taxes
|
| | | | | | | | | | 0.13M | 0.37M | 0.10M | 0.26M | 1.23M | |
|
Total Current Liabilities
|
| 7.44M | 9.94M | 9.65M | 11.79M | 16.25M | 8.70M | 8.68M | 9.01M | 9.47M | 8.21M | 12.38M | 5.89M | 5.17M | 10.78M | 10.40M |
|
Capital Leases
|
| 14.37M | 16.71M | 13.17M | 12.95M | 12.19M | 9.19M | 27.06M | 27.98M | 10.31M | 8.18M | 2.97M | | | | |
|
Non-Current Debt
|
| 8.80M | 11.43M | 13.84M | 10.74M | 8.59M | 6.92M | 5.11M | 3.60M | 3.33M | 1.95M | 3.44M | 14.32M | 12.21M | 11.04M | 17.34M |
|
Non-Current Deffered Revenue
|
| | | | | 0.87M | 0.72M | 0.61M | 0.50M | 0.38M | 0.29M | 0.21M | 0.14M | 0.07M | | |
|
Minority Interest
|
| 3.47M | 4.97M | 4.90M | 4.43M | 4.73M | 5.05M | 5.68M | 6.03M | 5.95M | 5.78M | 4.38M | 4.35M | 4.00M | 3.65M | 4.84M |
|
Non-Current Deferred Tax Liability
|
| 3.18M | 6.84M | 7.22M | 3.37M | 3.47M | 3.40M | 4.18M | 2.91M | 3.57M | 3.11M | 0.42M | 0.48M | 0.82M | 0.06M | 0.92M |
|
Operating Leases
|
| | | | | | | | | | 0.83M | 0.58M | 0.36M | 0.06M | | 1.50M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 0.10M | | 0.65M | 1.20M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | 21.09M | | 21.23M | 28.97M |
|
Total Liabilities
|
| | | 45.21M | 24.38M | 19.37M | 9.60M | 7.31M | 6.06M | 5.45M | 3.48M | 4.62M | 21.19M | 18.33M | 21.88M | 30.17M |
|
Total Debt
|
| 12.28M | 15.37M | 17.77M | 15.54M | 17.37M | 9.60M | 7.31M | 6.06M | 5.45M | 3.48M | 4.71M | 15.66M | 13.47M | 13.54M | 20.18M |
|
Common Equity
|
22.75M | 23.04M | 25.17M | 24.83M | 24.05M | 26.15M | 25.18M | 27.17M | 29.89M | 31.05M | 31.81M | 23.65M | 24.24M | 25.62M | 26.28M | 30.03M |
|
Shareholder's Equity
|
22.75M | 23.04M | 25.17M | 24.83M | 24.05M | 26.15M | 25.18M | 27.17M | 29.89M | 31.05M | 31.81M | 23.65M | 24.24M | 25.62M | 26.28M | 30.03M |
|
Liabilities and Shareholders Equity
|
| 65.34M | 74.53M | 73.32M | 71.74M | 67.53M | 54.11M | 60.60M | 58.18M | 57.50M | 53.78M | 43.65M | 45.43M | 43.96M | 48.16M | 60.20M |
|
Retained Earnings
|
| 6.26M | 6.77M | 6.81M | 6.49M | 5.54M | 4.02M | 4.95M | 6.87M | 7.90M | 8.55M | 1.50M | 1.69M | 3.02M | 3.63M | 5.82M |
|
Treasury Shares
|
-0.12M | | 0.13M | 0.01M | 0.03M | 0.00M | 0.53M | 0.32M | 0.22M | 0.12M | 0.13M | | | | | |