|
Cash & Equivalents
|
| | | 37.54M | | 27.41M | 29.70M | 29.76M | 42.20M | 43.94M | 32.23M | 29.47M | 35.00M | 48.04M | 59.30M |
|
Cash & Current Investments
|
| | | 37.54M | | 27.41M | 29.70M | 29.76M | 42.20M | 43.94M | 32.23M | 29.47M | 35.00M | 48.04M | 59.30M |
|
Receivables - Net
|
| | | 0.26M | | 1.13M | 0.33M | 0.24M | 0.35M | 0.32M | 0.38M | 0.28M | 0.15M | 0.04M | 1.51M |
|
Receivables
|
| | | 0.26M | | 1.13M | 0.33M | 0.24M | 0.35M | 0.32M | 0.38M | 0.28M | 0.15M | 0.04M | 1.51M |
|
Prepaid Assets
|
0.92M | 0.78M | 0.64M | 2.02M | 0.45M | 3.34M | 4.83M | 3.51M | 8.77M | 9.78M | 7.45M | 3.08M | 2.11M | 3.05M | 4.78M |
|
Current Assets
|
2.68M | 2.30M | 1.60M | 40.36M | 0.53M | 32.70M | 35.62M | 34.23M | 51.71M | 54.64M | 41.40M | 34.33M | 45.60M | 62.70M | 79.20M |
|
Property, Plant & Equipment (Net)
|
| | | 38.66M | | 30.87M | 27.34M | 24.85M | 22.75M | 24.54M | 27.55M | 26.85M | 25.70M | 24.54M | 27.22M |
|
Long-Term Investments
|
320.77M | 321.18M | 322.80M | 325.44M | 328.33M | | | | | | | | | | |
|
Goodwill
|
| | | 8.72M | | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M | 8.72M |
|
Intangibles
|
| | | 7.58M | | 4.60M | 7.58M | 7.58M | 3.50M | 3.17M | 2.70M | 2.32M | 8.38M | 11.56M | 13.63M |
|
Goodwill & Intangibles
|
| | | 16.30M | | 13.32M | 16.30M | 16.30M | 12.22M | 11.88M | 11.41M | 11.04M | 17.10M | 20.28M | 22.35M |
|
Long-Term Deferred Tax
|
| | | | | 0.82M | 1.58M | 1.80M | 1.80M | 3.29M | 3.56M | 4.56M | 4.56M | 8.34M | 5.75M |
|
Other Non-Current Assets
|
| | | 0.02M | | 14.41M | 0.46M | 0.41M | 0.58M | 0.70M | 0.74M | 0.73M | 0.86M | 1.11M | 1.11M |
|
Non-Current Assets
|
320.77M | 321.18M | 322.80M | 53.04M | 328.33M | 45.27M | 42.85M | 40.11M | 38.36M | 42.90M | 46.05M | 45.77M | 44.12M | 46.35M | 46.08M |
|
Assets
|
323.45M | 323.48M | 324.39M | 93.40M | 328.85M | 77.97M | 78.47M | 74.34M | 90.07M | 97.54M | 87.45M | 80.10M | 89.72M | 109.05M | 125.28M |
|
Accounts Payables
|
0.01M | 0.05M | 0.02M | 8.12M | 0.25M | 10.85M | 7.64M | 8.34M | 10.58M | 10.33M | 11.96M | 11.56M | 9.20M | 10.09M | 9.90M |
|
Notes Payables
|
| | | 8.05M | | 18.01M | 1.87M | 3.98M | 3.44M | 4.37M | 4.86M | 6.02M | 8.54M | 8.76M | 7.46M |
|
Payables
|
0.01M | 0.05M | 0.02M | 16.17M | 0.25M | 28.86M | 9.51M | 12.32M | 14.01M | 14.69M | 16.82M | 17.58M | 17.73M | 18.84M | 17.36M |
|
Accumulated Expenses
|
0.07M | 0.12M | 3.04M | 11.31M | 4.66M | 24.13M | 23.35M | 18.50M | 18.87M | 21.59M | 20.20M | 14.26M | 14.06M | 16.93M | 19.38M |
|
Other Accumulated Expenses
|
| | | | | 0.80M | 0.80M | 2.30M | 2.30M | 2.23M | 2.24M | 2.26M | 2.26M | | |
|
Current Leases
|
| | | 18.44M | | 13.12M | 11.09M | 6.80M | 5.46M | 4.76M | 3.93M | 3.45M | 3.43M | 3.06M | 2.38M |
|
Current Taxes
|
0.05M | 0.10M | 0.35M | 0.65M | 1.53M | 0.68M | 1.63M | 2.48M | 2.54M | 2.81M | 1.35M | 2.21M | 3.33M | 4.55M | 1.83M |
|
Current Deferred Revenue
|
| | | 0.02M | | 0.02M | 0.07M | 0.30M | 0.91M | 0.01M | 0.20M | 0.02M | 0.30M | 0.36M | 0.39M |
|
Total Current Liabilities
|
0.13M | 0.29M | 3.56M | 46.81M | 6.49M | 51.70M | 49.41M | 42.98M | 44.60M | 46.92M | 45.63M | 40.63M | 41.93M | 44.54M | 42.14M |
|
Capital Leases
|
| | | 6.14M | | 4.04M | 3.99M | 2.85M | 2.29M | 2.65M | 2.86M | 1.95M | 1.12M | 0.67M | 0.49M |
|
Non-Current Debt
|
| | | 29.52M | | 16.14M | 16.85M | 17.10M | 35.86M | 38.79M | 41.86M | 49.46M | 46.95M | 57.25M | 59.72M |
|
Preferred Stock Liabilities
|
320.99M | 320.99M | 322.20M | 324.25M | 326.65M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 1.24M | | 0.75M | 0.75M | 0.85M | 0.85M | 0.85M | 0.85M | 0.60M | 0.60M | 0.60M | 0.60M |
|
Operating Leases
|
| | | 0.25M | | 0.39M | 0.39M | 0.32M | 0.67M | 1.75M | 1.98M | 1.77M | 1.53M | 1.29M | 1.31M |
|
Total Non-Current Liabilities
|
| | | 37.15M | | 21.49M | | | | | | | | | |
|
Total Liabilities
|
| | | 83.96M | | 73.19M | 71.88M | 64.96M | 85.09M | 93.09M | 95.31M | 96.59M | 94.31M | 104.36M | 104.26M |
|
Total Debt
|
| | | 29.52M | | 16.14M | 16.85M | 17.10M | 35.86M | 38.79M | 41.86M | 49.46M | 46.95M | 57.25M | 59.72M |
|
Common Equity
|
2.33M | 2.19M | -1.37M | 9.44M | -4.29M | -7.57M | -13.86M | -15.81M | -16.62M | -16.66M | -17.20M | -23.63M | -17.16M | 4.70M | 21.02M |
|
Shareholder's Equity
|
2.33M | 2.19M | -1.37M | 9.44M | -4.29M | -7.57M | -13.86M | -15.81M | -16.62M | -16.66M | -17.20M | -23.63M | -17.16M | 4.70M | 21.02M |
|
Liabilities and Shareholders Equity
|
323.45M | 323.48M | 324.39M | 93.40M | 328.85M | 77.97M | 78.47M | 74.34M | 90.07M | 97.54M | 87.45M | 80.10M | 89.72M | 109.05M | 125.28M |
|
Treasury Shares
|
| | | | | | | 0.12M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M |
|
Retained Earnings
|
-0.45M | -0.59M | -2.94M | -0.18M | -4.29M | -17.26M | -24.36M | -32.66M | -34.20M | -36.80M | -37.70M | -44.35M | -39.30M | -33.23M | -27.70M |