|
Cash & Equivalents
|
| | 5.68M | 11.95M | 24.29M | 57.59M | 67.46M | 109.92M | 50.00M | 50.00M | 50.00M | 48.60M | 73.75M | 68.20M |
|
Short-term Investments
|
| | | | | | | | | | 0.56M | 22.54M | 15.63M | -1.75M |
|
Cash & Current Investments
|
| | 5.68M | 11.95M | 24.29M | 57.59M | 67.46M | 109.92M | 50.00M | 50.00M | 50.55M | 71.14M | 89.38M | 66.44M |
|
Receivables - Net
|
| 0.37M | 0.19M | | 0.10M | 0.10M | 0.15M | 0.05M | 0.14M | 0.38M | 0.09M | 0.07M | 0.71M | 1.20M |
|
Receivables - Other
|
6.57M | | 1.46M | 0.89M | 0.46M | 0.88M | 0.88M | 1.09M | | | 1.14M | | 1.35M | 1.19M |
|
Receivables
|
| 0.37M | 1.65M | | 0.56M | 0.98M | 1.04M | 1.13M | 0.14M | 0.38M | 1.23M | 0.07M | 2.06M | 2.39M |
|
Inventory
|
| | | 0.36M | 0.35M | 0.83M | 0.80M | 1.22M | 0.72M | 0.81M | 0.91M | 0.89M | 0.75M | 0.89M |
|
Current Deferred Tax Assets
|
| 1.73M | 1.65M | 7.08M | | | | 0.48M | -1.00M | -0.09M | -0.01M | 1.29M | 0.22M | 0.22M |
|
Prepaid Assets
|
0.24M | 0.10M | 0.28M | 0.74M | 0.61M | 0.79M | 1.10M | 0.69M | 1.10M | 0.95M | 1.45M | 2.13M | 8.12M | 3.80M |
|
Current Assets
|
| 8.98M | 7.61M | 13.93M | 25.81M | 60.20M | 70.40M | 112.96M | 18.17M | 27.12M | 51.17M | 74.22M | 105.26M | 78.16M |
|
Property, Plant & Equipment (Net)
|
480.37M | 466.75M | 453.18M | 839.88M | 1,036.16M | 1,007.62M | 977.30M | 947.38M | 916.70M | 884.90M | 853.19M | 825.11M | 797.36M | 765.21M |
|
Long-Term Investments
|
| | | | | | | | | | 8.27M | 12.33M | 15.63M | |
|
Intangibles
|
| | | | 19.78M | 12.51M | 5.27M | | | | | | | |
|
Goodwill & Intangibles
|
| | | | 19.78M | 12.51M | 5.27M | | | | | | | |
|
Other Non-Current Assets
|
| | 22.00M | 24.00M | 25.00M | 25.00M | | 1.40M | 50.00M | 50.00M | 50.00M | 31.27M | 0.86M | 0.64M |
|
Non-Current Assets
|
| 467.29M | 481.13M | 865.95M | 1,082.29M | 1,046.48M | 5.27M | 1.75M | 2.97M | 2.47M | 1.50M | 3.43M | 4.94M | 768.99M |
|
Assets
|
| 476.27M | 488.74M | 879.88M | 1,108.10M | 1,106.68M | 1,054.32M | 1,063.44M | 989.19M | 965.84M | 965.48M | 947.71M | 908.91M | 847.15M |
|
Accounts Payables
|
| 5.04M | 3.74M | 2.37M | 4.93M | 3.06M | 4.50M | 5.74M | 5.50M | 4.37M | 0.12M | 0.12M | 13.81M | 13.18M |
|
Payables
|
| 5.04M | 3.74M | 2.37M | 4.93M | 3.06M | 4.50M | 5.74M | 5.50M | 4.37M | 0.12M | 0.12M | 13.81M | 13.18M |
|
Accumulated Expenses
|
-0.04M | 2.08M | 1.04M | 3.72M | 3.60M | 3.75M | 4.05M | 4.21M | 1.64M | 1.66M | 1.42M | 2.66M | 3.29M | 5.59M |
|
Other Accumulated Expenses
|
| 3.86M | | 0.14M | 0.29M | -0.35M | -0.58M | 0.22M | 3.26M | -0.50M | -2.60M | 1.47M | 1.55M | 0.70M |
|
Short term Debt
|
| 380.71M | 5.50M | 19.58M | 27.47M | 31.69M | 2.65M | 251.75M | 45.48M | 45.72M | 45.95M | 46.25M | 419.58M | 43.64M |
|
Current Leases
|
| | | | | | | | | | | | | 320.72M |
|
Current Deferred Revenue
|
0.98M | 6.74M | 4.62M | 7.02M | 15.13M | 14.26M | 11.62M | 10.74M | 9.81M | 8.06M | 11.66M | 11.86M | 0.50M | 0.67M |
|
Total Current Liabilities
|
| 398.43M | 14.90M | 32.83M | 51.35M | 53.06M | 22.90M | 272.74M | 64.64M | 62.84M | 64.93M | 70.27M | 458.76M | 83.90M |
|
Capital Leases
|
| | | | | | | | | | | | | 277.07M |
|
Non-Current Debt
|
| | 214.09M | 547.92M | 652.82M | 684.75M | 711.70M | 461.06M | 607.67M | 561.97M | 516.02M | 450.78M | 419.58M | 277.07M |
|
Total Long Term Debt
|
| | -0.97M | -6.63M | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | 1.33M | | | 39.53M | 40.94M |
|
Total Non-Current Liabilities
|
| 2.67M | 216.13M | 549.35M | 688.91M | 685.78M | 713.10M | 464.21M | 610.85M | 566.50M | 519.07M | 453.51M | 1.91M | 278.46M |
|
Total Liabilities
|
| | | | | | 736.00M | 736.95M | 675.48M | 629.34M | 584.00M | 523.78M | 460.67M | 362.35M |
|
Total Debt
|
| 380.71M | 219.59M | 567.51M | 680.28M | 716.44M | 714.35M | 712.82M | 653.15M | 607.68M | 561.97M | 497.03M | 839.17M | 320.72M |
|
Common Equity
|
45.34M | 75.17M | 257.70M | 297.70M | 367.84M | 367.84M | 318.32M | 326.49M | 313.71M | 336.49M | 381.48M | 423.93M | 448.24M | 484.80M |
|
Shareholder's Equity
|
45.34M | 75.17M | 257.70M | 297.70M | 367.84M | 367.84M | 318.32M | 326.49M | 313.71M | 336.49M | 381.48M | 423.93M | 448.24M | 484.80M |
|
Liabilities and Shareholders Equity
|
| 476.27M | 488.74M | 879.88M | 1,108.10M | 1,106.68M | 1,054.32M | 1,063.44M | 989.19M | 965.84M | 965.48M | 947.71M | 908.91M | 847.15M |
|
Retained Earnings
|
| 0.10M | 0.15M | 0.10M | 0.10M | 0.10M | 0.05M | -0.02M | -0.03M | -0.01M | 0.04M | 0.08M | 0.10M | 0.14M |
|
Preferred Shares
|
| | | | 73.22M | 73.22M | 73.22M | 73.22M | 73.22M | 73.22M | 73.22M | 73.22M | 73.22M | 73.22M |
|
Tangible Book Value
|
| | | | | | | | | 35.70M | 13.80M | | | |