|
Accumulated Depreciation
|
| | | 0.60M | | | | | | | 1.02M | | | | 1.08M | | | | 1.16M | | | | 1.23M | | | | | | | | 1.21M | | | | 1.28M | | | | 1.36M | | | | 1.43M | | | |
|
Receivables - Accured
|
0.68M | 1.16M | 1.08M | 1.08M | 0.04M | | | 0.43M | 0.43M | 0.49M | 0.51M | 0.49M | 0.54M | 0.71M | 0.75M | 0.74M | 0.67M | 0.78M | 0.78M | 0.76M | 0.75M | 0.59M | 0.75M | 0.22M | 0.19M | 0.23M | 0.20M | 0.21M | 0.22M | 0.25M | 0.23M | 0.21M | 0.17M | 0.20M | 0.20M | 0.20M | 0.29M | 0.42M | 0.49M | 0.47M | 0.43M | 0.57M | 0.60M | 0.59M | 0.53M | 0.51M |
|
Receivables - Affiliates
|
| | | | | | | | | | 0.57M | | | | | | | | | | | | 0.62M | | | | 0.63M | | | | 1.06M | 1.10M | 1.14M | 1.10M | 1.13M | | | | | | | | | | | |
|
Cash & Equivalents
|
22.11M | 7.67M | 7.67M | 6.47M | 6.40M | 4.47M | 3.24M | 3.14M | 3.88M | 5.57M | 4.43M | 4.18M | 6.40M | 5.21M | 6.10M | 4.98M | 6.59M | 6.15M | 4.95M | 5.00M | 5.88M | 7.80M | 8.07M | 5.87M | 4.67M | 5.84M | 7.56M | 5.97M | 7.28M | 7.85M | 8.42M | 4.62M | 5.61M | 5.86M | 6.01M | 4.66M | 5.01M | 3.79M | 3.72M | 3.28M | 4.94M | 4.56M | 5.67M | 4.37M | 5.34M | 9.56M |
|
Receivables - Net
|
16.84M | 12.81M | 9.64M | 6.05M | 4.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 1.23M | 1.24M | 1.30M | 1.01M | 1.01M | 1.10M | 1.20M | 1.20M | 1.40M | 1.35M | 1.50M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.71M | 0.79M | 0.93M | | | | | | | | | | | | | | | | |
|
Receivables
|
16.84M | 12.81M | 9.64M | 6.05M | 4.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 1.23M | 1.24M | 1.30M | 1.01M | 1.01M | 1.10M | 1.20M | 1.20M | 1.40M | 1.35M | 1.50M |
|
Prepaid Assets
|
4.43M | 2.17M | 2.20M | 1.27M | 1.20M | | | 2.90M | 2.92M | 2.93M | 2.94M | 3.26M | 2.86M | 2.92M | 2.75M | 3.27M | 2.99M | 4.07M | 3.74M | 3.87M | 3.77M | 3.84M | 3.10M | 3.74M | 3.69M | 2.13M | 1.47M | 1.56M | 1.47M | 1.55M | 0.30M | 1.35M | 1.21M | 1.05M | 0.26M | | | | 0.25M | | | | 0.24M | | | |
|
Buildings
|
| | | 1.82M | | | | | | | 1.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 2.25M | | | | | | | 2.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
4.05M | 4.02M | 4.00M | 3.98M | 3.96M | | | 3.47M | 3.45M | 3.43M | 3.41M | 3.40M | 3.38M | 3.38M | 3.36M | 3.36M | 3.34M | 3.32M | 3.30M | 3.28M | 3.26M | 2.18M | 2.16M | 2.15M | 2.13M | 2.11M | 2.09M | 2.08M | 2.06M | 2.04M | 2.02M | 2.02M | 2.01M | 2.02M | 2.00M | 1.98M | 1.96M | 1.94M | 1.92M | 1.90M | 1.88M | 1.86M | 1.85M | 1.83M | 1.81M | 1.79M |
|
Long-Term Investments
|
| | | | | | | | | | 0.80M | | | | | | | | | | | | | | | | | | | | 11.68M | | | | 5.98M | 6.11M | 5.89M | 4.84M | 4.80M | 5.08M | 4.75M | 4.68M | 4.43M | 4.28M | 3.99M | 3.99M |
|
Long-Term Deferred Tax
|
| | | | | | | 64.65M | 64.30M | 62.94M | 103.88M | 63.98M | 63.60M | 62.63M | 64.75M | 45.42M | 45.33M | 45.01M | 65.94M | 22.45M | 22.60M | 22.07M | 64.92M | 25.89M | 24.60M | 24.00M | 66.64M | 34.20M | 34.50M | 34.33M | 64.82M | 36.26M | 36.35M | 36.61M | 65.15M | 22.84M | 22.74M | 23.50M | 19.05M | 18.65M | 18.54M | 18.00M | 15.93M | 15.75M | 15.74M | 15.37M |
|
Other Non-Current Assets
|
35.60M | 25.91M | 19.57M | 14.33M | 12.78M | 11.14M | 11.04M | | | | | | | | | | | | | | | | 0.45M | 0.45M | 0.45M | 0.45M | | | | | 1.44M | | | | 1.16M | 1.31M | 1.18M | 1.26M | 1.13M | 1.23M | 1.12M | 1.21M | 1.11M | 1.18M | 1.12M | 1.20M |
|
Assets
|
158.32M | 132.58M | 147.93M | 149.34M | 127.28M | | | 200.17M | 202.09M | 225.53M | 222.87M | 218.02M | 235.48M | 289.83M | 284.59M | 274.97M | 257.08M | 286.54M | 259.40M | 258.79M | 259.76M | 209.98M | 279.49M | 98.11M | 101.31M | 122.16M | 128.70M | 137.23M | 134.67M | 125.73M | 122.08M | 112.01M | 93.34M | 96.87M | 86.32M | 84.39M | 102.63M | 123.29M | 125.60M | 121.68M | 120.44M | 151.63M | 154.85M | 151.44M | 138.75M | 139.75M |
|
Accounts Payables
|
-0.20M | 0.20M | 0.19M | 0.93M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.06M | | | | 0.04M | | | | 0.10M | | | |
|
Payables
|
-0.20M | 0.20M | 0.19M | 0.93M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.06M | | | | 0.04M | | | | 0.10M | | | |
|
Accumulated Expenses
|
0.80M | 0.18M | 0.17M | 0.13M | 0.11M | | | 0.07M | 0.12M | 0.10M | 0.11M | 0.19M | 0.12M | 0.25M | 0.35M | 0.18M | 0.32M | 0.47M | 0.68M | 0.43M | 0.82M | 0.31M | 0.65M | 0.11M | 0.07M | 0.08M | 0.11M | 0.09M | 0.08M | 0.05M | 2.60M | 0.07M | 0.10M | 0.13M | 2.60M | 0.20M | 0.20M | 0.24M | 2.73M | 0.38M | 0.26M | 0.31M | 0.47M | 0.26M | 0.28M | 0.39M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Non-Current Debt
|
74.74M | 69.89M | 61.54M | 100.27M | 76.72M | | | 102.79M | 103.72M | 125.99M | 121.83M | 118.05M | 134.63M | 187.37M | 200.18M | 193.82M | 175.42M | 203.74M | 200.40M | 199.15M | 200.66M | 154.47M | 209.95M | 52.36M | 51.62M | 70.69M | 65.07M | 73.14M | 71.35M | 63.16M | 58.88M | 54.81M | 36.93M | 43.49M | 43.82M | 43.09M | 60.69M | 81.42M | 86.91M | 84.60M | 82.88M | 113.02M | 117.18M | 115.51M | 101.74M | 99.95M |
|
Liabilities from Discontinued Operations
|
8.11M | 7.52M | 7.49M | 7.62M | 7.69M | 7.63M | 6.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
810.00 | 0.01M | 900.00 | 3.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | 1.31M | 1.65M | 1.65M | 1.98M | 1.04M | 1.32M | 1.30M | 1.56M | 1.54M | 1.76M | 1.95M | 2.57M | 1.84M | 1.41M | 1.37M | 1.43M | 0.52M | 0.88M | 1.35M | 1.42M | 0.62M | 0.94M | 1.32M | 2.71M | 0.55M | 1.00M | 1.47M | 2.76M | 0.56M | 0.91M | 1.25M | 2.91M | 0.97M | 1.85M | 2.60M | 3.01M | 0.93M | 1.95M | 2.81M |
|
Total Non-Current Liabilities
|
| | | | | | | 129.67M | 130.65M | 152.89M | 148.75M | 145.04M | 161.56M | 214.43M | 227.33M | 220.80M | 202.55M | 231.02M | 227.88M | 226.39M | 228.28M | 181.59M | 238.08M | 79.94M | 79.31M | 98.39M | 92.79M | 100.84M | 98.87M | 90.66M | 86.37M | 82.32M | 64.46M | 71.05M | 71.43M | 70.70M | 88.30M | 109.05M | 114.56M | 112.36M | 110.52M | 140.71M | 145.02M | 143.13M | 129.38M | 127.70M |
|
Total Liabilities
|
187.02M | 129.33M | 142.13M | 154.50M | 116.74M | | | 130.98M | 132.29M | 154.55M | 150.72M | 146.08M | 162.88M | 215.72M | 228.90M | 222.35M | 204.31M | 232.97M | 230.45M | 228.22M | 229.69M | 182.96M | 239.51M | 80.47M | 80.19M | 99.73M | 94.21M | 101.45M | 99.81M | 91.98M | 89.08M | 82.87M | 65.46M | 72.52M | 74.19M | 71.26M | 89.22M | 110.30M | 117.47M | 113.34M | 112.37M | 143.31M | 148.03M | 144.07M | 131.33M | 130.51M |
|
Total Debt
|
74.74M | 69.89M | 61.54M | 100.27M | 76.72M | | | 102.79M | 103.72M | 125.99M | 121.83M | 118.05M | 134.63M | 187.37M | 200.18M | 193.82M | 175.42M | 203.74M | 200.40M | 199.15M | 200.66M | 154.47M | 209.95M | 52.36M | 51.62M | 70.69M | 65.07M | 73.14M | 71.35M | 63.16M | 58.88M | 54.81M | 36.93M | 43.49M | 43.84M | 43.12M | 60.72M | 81.44M | 86.93M | 84.62M | 82.90M | 113.05M | 117.20M | 115.53M | 101.77M | 99.98M |
|
Common Equity
|
| | | -5.16M | | | | 69.19M | 69.80M | 70.98M | 72.15M | 71.94M | 72.60M | 74.10M | 55.69M | 52.62M | 52.77M | 53.57M | 28.95M | 30.57M | 30.07M | 27.02M | 39.98M | 17.64M | 21.11M | 22.43M | 34.49M | 35.78M | 34.86M | 33.75M | 33.00M | 29.14M | 27.88M | 24.35M | 12.12M | 13.13M | 13.42M | 12.98M | 8.13M | 8.34M | 8.07M | 8.32M | 6.82M | 7.37M | 7.42M | 9.24M |
|
Shareholder's Equity
|
-28.70M | 3.25M | 5.80M | -5.16M | 10.54M | | | 69.19M | 69.80M | 70.98M | 72.15M | 71.94M | 72.60M | 74.10M | 55.69M | 52.62M | 52.77M | 53.57M | 28.95M | 30.57M | 30.07M | 27.02M | 39.98M | 17.64M | 21.11M | 22.43M | 34.49M | 35.78M | 34.86M | 33.75M | 33.00M | 29.14M | 27.88M | 24.35M | 12.12M | 13.13M | 13.42M | 12.98M | 8.13M | 8.34M | 8.07M | 8.32M | 6.82M | 7.37M | 7.42M | 9.24M |
|
Liabilities and Shareholders Equity
|
158.32M | 132.58M | 147.93M | 149.34M | 127.28M | | | 200.17M | 202.09M | 225.53M | 222.87M | 218.02M | 235.48M | 289.83M | 284.59M | 274.97M | 257.08M | 286.54M | 259.40M | 258.79M | 259.76M | 209.98M | 279.49M | 98.11M | 101.31M | 122.16M | 128.70M | 137.23M | 134.67M | 125.73M | 122.08M | 112.01M | 93.34M | 96.87M | 86.32M | 84.39M | 102.63M | 123.29M | 125.60M | 121.68M | 120.44M | 151.63M | 154.85M | 151.44M | 138.75M | 139.75M |
|
Retained Earnings
|
-367.89M | -336.03M | -333.52M | -324.35M | -325.36M | | | -265.66M | -265.05M | -263.88M | -262.72M | -262.93M | -262.28M | -260.78M | -279.20M | -282.47M | -282.25M | -281.38M | -305.98M | -304.36M | -304.86M | -305.63M | -292.68M | -315.01M | -311.54M | -310.22M | -298.17M | -296.88M | -297.80M | -297.33M | -297.89M | -301.37M | -302.56M | -305.73M | -317.71M | -316.71M | -316.42M | -316.84M | -321.70M | -321.48M | -321.76M | -321.50M | -323.00M | -322.45M | -322.41M | -320.59M |
|
Treasury Shares
|
| | | | | | | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.07M | 1.10M | 1.10M | 1.10M | 0.07M | | | 0.07M | 0.07M | 0.07M | 0.81M | 0.09M | 0.28M | 0.32M | 0.55M | 0.68M | | | 0.79M | 0.01M | 0.79M | | | | | | |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 11.67M | | | | 10.77M | 10.58M | 10.54M | 10.31M | 10.08M | 10.08M | 10.08M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M | 10.07M |