|
Cash & Equivalents
|
2.16M | 2.16M | 5.95M | 5.95M | 36.22M | 43.27M | 125.59M | 77.29M | 125.59M | 125.59M | 30.89M | 30.89M | 30.89M | 30.89M | 84.04M | 84.04M | 84.04M | 72.91M | 59.54M | 59.54M | 85.44M | 59.54M |
|
Short-term Investments
|
| | 1.45M | | | | | | | | 12.14M | 0.23M | | | 1.28M | 3.02M | 2.25M | 7.00M | 3.42M | 2.33M | 15.71M | 3.22M |
|
Cash & Current Investments
|
2.16M | 2.16M | 7.40M | 5.95M | 36.22M | 43.27M | 125.59M | 77.29M | 125.59M | 125.59M | 43.03M | 31.12M | 30.89M | 30.89M | 85.32M | 87.05M | 86.29M | 79.91M | 62.96M | 61.87M | 101.14M | 62.77M |
|
Receivables - Net
|
| | 1.10M | | 0.88M | 1.21M | 0.70M | 0.67M | 0.64M | 1.42M | 0.70M | 0.37M | 1.02M | 1.16M | 0.71M | 0.73M | 0.73M | 1.47M | 1.26M | 2.68M | 3.94M | 3.27M |
|
Receivables - Other
|
| | 2.70M | | | | 10.26M | | | | 0.11M | 0.35M | | 0.41M | 0.69M | 1.44M | 0.56M | 0.59M | 1.39M | | | |
|
Receivables
|
| | 3.80M | | 0.88M | 1.21M | 10.95M | 0.67M | 0.64M | 1.42M | 0.81M | 0.72M | 1.02M | 1.57M | 1.40M | 2.17M | 1.29M | 2.07M | 2.65M | 2.68M | 3.94M | 3.27M |
|
Inventory
|
| | 0.17M | | 0.32M | 0.50M | | | | | | | | | 0.70M | | 1.08M | 1.18M | 1.18M | 4.89M | 7.11M | 6.98M |
|
Prepaid Assets
|
| | | | | | 3.20M | | | | 12.92M | 13.41M | | | | | | | | | | |
|
Current Assets
|
| | 9.17M | | 85.78M | 152.55M | 287.13M | 323.76M | 124.67M | | 69.09M | | | | 129.98M | | | | 213.71M | | | |
|
Construction in Progress
|
| | | | | | | | | | 8.78M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 35.79M | | | | 136.85M | | | | 219.43M | | | | 186.01M | | | | 348.52M | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | -0.88M | -0.88M |
|
Goodwill
|
| | | | | | 16.95M | 17.90M | | | | | | | | | | | | | | |
|
Intangibles
|
| | 0.38M | | 45.33M | 101.25M | 1.68M | 99.26M | 10.80M | 6.62M | 0.03M | 10.26M | 14.60M | 16.81M | 3.70M | 57.54M | 56.75M | 72.63M | 87.30M | 94.11M | 59.03M | 171.28M |
|
Goodwill & Intangibles
|
| | 0.38M | | 45.33M | 101.25M | 18.64M | 117.16M | 10.80M | 6.62M | 0.03M | 10.26M | 14.60M | 16.81M | 3.70M | 57.54M | 56.75M | 72.63M | 87.30M | 94.11M | 59.03M | 171.28M |
|
Long-Term Deferred Tax
|
| | | | 0.51M | | 3.90M | 4.47M | | | -49.51M | | | | 3.66M | | | | 14.07M | | | |
|
Other Non-Current Assets
|
| | 0.67M | | 3.03M | 5.07M | 6.43M | 5.80M | 5.01M | 11.35M | 4.51M | 4.39M | 6.82M | 7.10M | 1.49M | 3.59M | 17.63M | 7.12M | 7.29M | 6.86M | 5.67M | 4.52M |
|
Non-Current Assets
|
| | 42.54M | | 145.45M | 169.88M | 255.46M | 315.36M | 348.46M | | 274.01M | | | | 248.46M | | | | 431.95M | | | |
|
Assets
|
| | 51.70M | | 231.22M | 322.43M | 542.59M | 639.12M | 473.13M | 376.96M | 343.10M | 331.98M | 325.64M | 332.80M | 378.73M | 426.47M | 535.93M | 586.62M | 667.62M | 777.00M | 827.95M | 801.28M |
|
Accounts Payables
|
| | 2.70M | | 6.36M | 6.62M | 14.48M | 10.73M | 12.72M | 16.00M | 20.54M | 19.59M | 18.88M | 16.66M | 20.74M | 23.89M | 24.23M | 34.31M | 25.89M | 57.88M | 48.85M | 68.50M |
|
Notes Payables
|
| | | | | | | | | | | | | | 0.28M | | | | 21.96M | 5.36M | 5.43M | 0.35M |
|
Payables
|
| | 2.70M | | 6.36M | 6.62M | 14.48M | 10.73M | 12.72M | 16.00M | 20.54M | 19.59M | 18.88M | 16.66M | 21.02M | 23.89M | 24.23M | 34.31M | 47.85M | 63.23M | 54.28M | 68.85M |
|
Accumulated Expenses
|
| | | | | | | | | | 12.90M | 11.92M | | 7.62M | 9.08M | 10.67M | 20.91M | 31.69M | 22.16M | | | |
|
Short term Debt
|
| | 17.17M | | 9.19M | 10.43M | 10.26M | 23.20M | 41.13M | 38.77M | 43.05M | 21.03M | 15.56M | 9.91M | 4.02M | 0.15M | 0.16M | 0.14M | 0.15M | 0.52M | 0.58M | 0.61M |
|
Current Leases
|
| | 3.63M | | 3.64M | 3.98M | 4.35M | 4.42M | 3.79M | 3.93M | 3.65M | 2.89M | 2.98M | 3.11M | 2.86M | 2.13M | 2.01M | 2.31M | 2.09M | 3.32M | 3.41M | 3.47M |
|
Current Taxes
|
| | 0.32M | | 2.11M | 6.64M | 12.09M | 3.88M | | | | | | | 1.11M | 0.78M | | | | 0.07M | | |
|
Current Deferred Revenue
|
| | | | | | 60.00M | 100.59M | 38.78M | 23.36M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 28.48M | | 21.30M | 27.68M | 164.75M | 142.83M | 96.42M | | 67.41M | | | | 69.15M | | | | 36.27M | | | |
|
Non-Current Debt
|
| | 0.17M | | 2.37M | 0.57M | 0.91M | 14.66M | 26.11M | 16.53M | 4.09M | 0.07M | 0.07M | 0.11M | 4.02M | 1.49M | 1.49M | 1.67M | 1.43M | 1.92M | 51.00M | 50.84M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | 9.12M |
|
Non-Current Deferred Tax Liability
|
| | | | | 5.90M | 8.84M | 11.32M | | | -8.45M | | | | -22.24M | | | | 0.07M | 0.07M | 0.07M | 0.07M |
|
Operating Leases
|
| | 7.40M | | 6.30M | 6.14M | 9.23M | 10.10M | 13.83M | 13.56M | 14.21M | 13.54M | 13.12M | 13.17M | 12.99M | 12.18M | 12.21M | 19.97M | 19.75M | 19.94M | 19.92M | 18.77M |
|
Other Non-Current Liabilities
|
| | 4.67M | | | | 6.15M | | | | 0.17M | | | | 40.43M | 18.58M | 20.03M | 14.33M | 8.01M | 2.40M | 5.15M | 29.14M |
|
Total Non-Current Liabilities
|
| | 7.78M | | 9.00M | 12.94M | 18.83M | 36.53M | 41.53M | | 87.53M | | | | 43.54M | 42.48M | 42.02M | 60.27M | 51.61M | 109.90M | 160.31M | 160.78M |
|
Total Liabilities
|
| | 36.26M | | 30.30M | 40.61M | 183.58M | 179.36M | 137.95M | 113.92M | 87.70M | 59.32M | 52.89M | 45.30M | 83.96M | 61.06M | 62.06M | 74.60M | 59.62M | 112.29M | 165.46M | 189.92M |
|
Total Debt
|
| | 17.34M | | 11.56M | 11.00M | 11.17M | 37.87M | 67.23M | 55.30M | 47.15M | 21.09M | 15.63M | 10.02M | 8.04M | 1.64M | 1.65M | 1.81M | 1.58M | 2.44M | 51.58M | 51.45M |
|
Common Equity
|
| | 15.45M | | 200.93M | 281.82M | 359.01M | 459.76M | 335.19M | 263.04M | 255.40M | 272.66M | 272.75M | 287.50M | 294.76M | 365.41M | 473.88M | 512.02M | 608.00M | 664.71M | 662.49M | 611.36M |
|
Shareholder's Equity
|
| | 15.45M | | | | 359.01M | | | | 255.40M | | | | 294.76M | | | | 608.00M | | | |
|
Liabilities and Shareholders Equity
|
| | 51.70M | | 231.22M | 322.43M | 542.59M | 639.12M | 473.13M | 376.96M | 343.10M | 331.98M | 325.64M | 332.80M | 378.73M | 426.47M | 535.93M | 586.62M | 667.62M | 777.00M | 827.95M | 801.28M |
|
Retained Earnings
|
| | -22.14M | | -33.42M | -9.69M | -299.81M | 4.50M | -137.41M | -222.22M | -197.19M | -241.54M | -265.78M | -284.16M | -299.81M | -293.41M | -315.74M | -351.82M | -334.51M | -366.89M | -383.99M | -459.11M |