|
Accumulated Depreciation
|
| | | -0.01M | -0.01M | -0.01M | -0.01M | | | | | | | -0.01M | -0.01M | | | | -131.53 | -142.17 | | | | | | | | | | |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | | |
|
Receivables - Affiliates
|
| 17.17M | | | | 18.32M | | 16.99M | | 16.12M | | | | | | 3.95M | | | | | | | | | | | | | | |
|
Loans - Net
|
| 4.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
17.70M | 120.89M | 14.10M | 28.06M | 19.60M | 21.50M | 45.47M | 21.86M | 34.37M | 34.69M | 12.35M | 36.41M | 6.43M | 0.00M | 4.95M | 2.82M | 2.80M | 0.12M | 2.96M | 1.00M | 0.49M | 0.49M | 0.37M | 5.04M | 9.13M | 8.71M | 4.46M | 4.44M | 0.66M | 0.66M |
|
Receivables - Net
|
675.00 | | | | | | | | | | | | | | | | | 0.05M | | | 0.56M | | 9.27M | | 7.98M | | 8.05M | | | |
|
Receivables - Other
|
0.00M | | | -0.56M | 2.72M | -1.06M | 4.47M | -1.70M | 6.06M | -0.00M | 0.05M | -0.44M | 0.07M | -0.16M | 0.08M | 0.90M | 0.96M | 0.90M | 0.12M | 0.09M | 0.01M | 0.01M | 0.02M | 0.01M | 0.04M | 13.27M | 0.42M | 10.93M | 416.66 | 0.00M |
|
Receivables
|
0.01M | | | | | | | | | | | | | | | | | 0.95M | | | 0.57M | | 9.29M | | 8.02M | | 8.47M | | | |
|
Inventory
|
0.82M | | 1.54M | -0.54M | 2.02M | -0.05M | 2.65M | -1.06M | 3.53M | -0.11M | 1.71M | -3.35M | 0.65M | 1.82M | 0.71M | -0.21M | 0.66M | 0.86M | | | | | 0.13M | 2.37M | 0.15M | 0.18M | 0.10M | 0.13M | | |
|
Prepaid Assets
|
| 0.21M | | -1.07M | 13.09M | -0.13M | 22.25M | 0.42M | 19.33M | 0.02M | 0.11M | -0.02M | 0.02M | 0.01M | 0.02M | -0.02M | 0.04M | 0.09M | 0.01M | 0.01M | 0.00M | 0.01M | 0.06M | 0.01M | 0.35M | 0.30M | 0.24M | 0.25M | 0.15M | 0.15M |
|
Current Deferred Tax Assets
|
| | | | | 19.11M | | 16.51M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
95.46M | 42.45M | 24.95M | 26.54M | 34.53M | 19.84M | 61.87M | 17.98M | 67.54M | 492.83M | 33.23M | 10.19M | 8.49M | 5.86M | 3.56M | 5.52M | 3.82M | | 1.31M | 0.79M | 1.06M | 0.53M | 29.04M | 21.28M | 29.35M | 32.43M | 27.69M | 27.66M | 0.82M | 1.36M |
|
Buildings
|
| | | | | 0.01M | 0.01M | | | | | | | 0.00M | 0.00M | | | | 6.75 | 6.31 | | | | | | | | | | |
|
Construction in Progress
|
| | | 0.04M | 0.05M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
27.16M | 0.05M | 237.46M | 274.35M | 296.36M | | | | | | | | | | | | | 6.87M | | 0.04M | 0.21M | 0.03M | 0.68M | | 0.69M | | 0.61M | | 0.23M | |
|
Long-Term Investments
|
2.56M | 68.47M | 1.39M | | | 165.74M | | 168.51M | | 185.79M | | | | | | 0.10M | | | | | | | 20.92M | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | 5.95M | | | | | | |
|
Intangibles
|
| -39.71M | | 207.42M | | | | | | | | | | | | | | 755.63 | | | 3.28M | | 0.02M | 0.09M | 6.82M | 2.95M | 2.73M | 2.62M | | |
|
Goodwill & Intangibles
|
| -39.71M | | 207.42M | | | | | | | | | | | | | | 755.63 | | | 3.28M | | 0.02M | 6.03M | 6.82M | 3.00M | 2.73M | 2.71M | | |
|
Long-Term Deferred Tax
|
0.14M | | 0.25M | 0.32M | 0.26M | 0.44M | 0.38M | 1.11M | 1.33M | 1.62M | 0.25M | | | | | | | | | | 0.44M | | 0.44M | 0.34M | 0.51M | 0.08M | 0.07M | | | |
|
Other Non-Current Assets
|
6.25M | | 6.38M | | | 3.31M | 1.70M | 1.13M | | | | | | | | | | | | | | | 16.85M | 0.00M | 14.24M | 303.29 | 12.61M | 34.84M | 34.38M | 35.12M |
|
Non-Current Assets
|
42.38M | 68.53M | 239.10M | 278.63M | 314.04M | 165.75M | 368.50M | 170.04M | 404.15M | 4.50M | 3.30M | 2.85M | 2.42M | 2.23M | 2.06M | 8.58M | 6.98M | | 0.05M | 0.21M | 0.12M | 0.03M | 23.10M | 0.13M | 19.80M | 18.13M | 17.30M | 50.76M | 34.43M | 35.13M |
|
Assets
|
137.84M | 110.97M | 264.05M | 305.18M | 348.57M | 185.59M | 430.37M | 188.02M | 471.69M | 497.33M | 36.53M | 13.04M | 10.91M | 17.41M | 5.61M | 5.62M | 10.80M | | 1.35M | 1.00M | 56.04M | 0.56M | 79.98M | 21.41M | 39.09M | 50.56M | 44.99M | 78.42M | 35.25M | 36.49M |
|
Accounts Payables
|
2.50M | 2.61M | 8.39M | 4.53M | 9.39M | 1.41M | | 3.52M | | 0.33M | | -2.23M | | -0.07M | 0.03M | -0.01M | 0.17M | 0.12M | 0.23M | 0.05M | 0.55M | 0.10M | 4.32M | 0.01M | 3.30M | 2.66M | 2.86M | 2.97M | 0.01M | 0.01M |
|
Notes Payables
|
| | 4.42M | 15.04M | 18.57M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | 1.17M | 0.79M | 0.75M | | | | |
|
Payables
|
2.50M | 2.61M | 12.81M | 19.57M | 27.95M | 1.41M | | 3.52M | | 0.33M | | -2.23M | | -0.07M | 0.03M | -0.01M | 0.17M | 0.12M | 0.23M | 0.05M | 0.55M | 0.10M | 4.32M | 1.18M | 4.09M | 3.47M | 2.86M | 3.07M | 0.01M | 0.01M |
|
Accumulated Expenses
|
0.44M | 0.30M | 1.20M | 0.20M | 1.16M | -0.07M | 3.16M | -0.01M | 3.06M | 0.62M | | 0.41M | | | | | | | | | 0.21M | | 0.57M | | 0.84M | | 0.91M | | 1.08M | |
|
Other Accumulated Expenses
|
12.10M | -0.04M | 7.25M | 7.05M | 7.95M | | | | | | | | | | | | | | | | | | | | 1.89M | 2.64M | 2.35M | 13.24M | 11.47M | 10.97M |
|
Short term Debt
|
24.65M | | | 6.74M | | 29.03M | 53.90M | 65.78M | 1.07M | 1.06M | 1.06M | | 0.65M | 10.34M | 0.57M | 1.58M | 3.27M | -3.32M | 0.40M | 0.70M | 0.72M | 0.84M | 1.38M | 1.24M | 0.92M | 0.18M | 0.95M | 0.13M | 1.09M | 0.61M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 0.21M | | 0.15M | | 0.19M | | 0.05M | |
|
Current Taxes
|
0.17M | 0.32M | 0.03M | 1.74M | 3.59M | 0.30M | 4.46M | 0.04M | 273.94M | 0.14M | 0.02M | -0.70M | 25.83M | 0.28M | 0.50M | -293.13 | 1.39M | 0.09M | 0.10M | 2.46M | 3.43M | 0.72M | 2.81M | 0.07M | 1.45M | 0.02M | 1.51M | 0.34M | | 0.01M |
|
Current Deferred Revenue
|
0.41M | 0.05M | 0.32M | 0.20M | 1.12M | | | | | | | | 0.07M | 0.04M | 0.02M | | | | | | | | 0.10M | | 0.11M | 0.10M | 0.10M | 0.10M | | |
|
Curent Deferred Tax Liability
|
| | | 22.86M | | -51.83M | -67.81M | 120.11M | 112.53M | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
49.28M | 19.31M | 100.61M | 49.40M | 71.92M | 0.73M | 129.68M | 1.47M | 180.07M | 422.28M | 6.69M | 6.16M | 6.93M | 19.42M | 7.97M | 3.62M | 8.23M | | 4.36M | 4.63M | 5.09M | 4.09M | -7.16M | 4.96M | -6.37M | 11.48M | 9.09M | 44.93M | 24.70M | 23.18M |
|
Non-Current Debt
|
14.64M | | | 60.78M | 67.88M | 41.34M | 41.71M | 42.66M | 41.88M | 32.40M | 21.88M | 2.50M | 1.81M | 1.84M | 1.81M | 1.84M | 1.76M | | 1.05M | 1.02M | 1.01M | 1.09M | 11.62M | 2.18M | 11.57M | 2.10M | 10.21M | 25.38M | 11.90M | 10.68M |
|
Liabilities from Discontinued Operations
|
15.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 0.19M | 0.18M | 0.04M | 0.54M | 0.11M | 0.34M | 0.15M | 0.41M | 0.18M | 0.05M | 0.05M |
|
Non-Current Deferred Tax Liability
|
| | 42.80M | 43.10M | 45.83M | 45.65M | 45.76M | 42.73M | 35.25M | 35.57M | | | | | | | | | | | 0.02M | | 1.57M | 0.72M | 0.90M | 0.27M | 0.74M | 0.73M | | |
|
Other Non-Current Liabilities
|
| | 28.53M | 1.36M | 1.47M | 1.45M | 1.55M | 1.69M | 1.88M | 1.35M | 0.65M | 0.69M | 0.71M | 0.78M | 0.72M | 0.78M | 0.06M | -0.06M | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
26.73M | | 80.40M | 175.16M | 192.82M | 41.34M | 209.85M | 42.66M | 239.07M | 195.05M | 22.53M | 3.19M | 2.60M | 0.78M | 0.72M | 0.78M | 0.06M | 0.06M | | 0.01M | | | 5.21M | 0.72M | -6.30M | 11.25M | 10.95M | 10.39M | | |
|
Total Liabilities
|
76.01M | 8.21M | 181.01M | -81.33M | 264.73M | 42.07M | 339.53M | 44.13M | 419.14M | 455.32M | 29.22M | 9.36M | 9.53M | 20.20M | 8.69M | 3.62M | 8.29M | | 4.36M | 4.64M | 32.53M | 4.09M | 35.95M | 5.68M | 23.68M | 22.73M | 20.04M | 55.32M | 24.70M | 23.18M |
|
Total Debt
|
39.29M | | | 67.52M | 67.88M | 70.37M | 96.10M | 108.44M | 42.95M | 33.46M | 22.94M | 2.50M | 2.46M | 12.18M | 2.38M | 3.42M | 5.03M | -3.32M | 1.45M | 1.72M | 1.73M | 1.93M | 13.00M | 3.41M | 12.50M | 2.32M | 11.16M | 26.42M | 12.99M | 11.29M |
|
Common Equity
|
| 102.76M | | 80.61M | | 143.52M | 90.84M | 143.88M | 52.55M | 42.01M | 7.31M | 3.68M | 1.38M | -1.92M | -3.07M | 2.00M | 2.51M | | -3.01M | | 23.51M | | 44.03M | 15.73M | 28.47M | 27.83M | 24.95M | 23.10M | 10.55M | 13.31M |
|
Shareholder's Equity
|
| | | | | | | | | 63.53M | | | | | | | | | | -3.63M | 23.51M | -3.52M | 44.03M | | 28.47M | | 24.95M | | 10.55M | |
|
Liabilities and Shareholders Equity
|
137.84M | 110.97M | 264.05M | 305.18M | 348.57M | 185.59M | 432.61M | 188.02M | 471.69M | 497.33M | 36.53M | 13.04M | 10.91M | 17.41M | 5.61M | 5.62M | 10.80M | | 1.35M | 1.00M | 56.04M | 0.56M | 79.98M | 21.39M | 39.09M | 51.37M | 44.99M | 81.22M | 35.25M | 36.49M |
|
Retained Earnings
|
19.69M | -4.73M | -4.69M | 37.40M | -1.95M | -12.31M | -64.22M | -14.77M | -109.71M | -128.53M | -152.85M | -159.69M | -160.90M | -160.96M | -155.07M | -159.74M | -42.98M | | -51.99M | -49.42M | -145.89M | -144.74M | -155.60M | -159.43M | -169.61M | -161.57M | -155.93M | -154.37M | -155.95M | -155.12M |
|
Preferred Shares
|
| 71.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |