|
Cash & Equivalents
|
5.68M | 3.27M | 1.26M | 4.48M | 4.50M | 5.11M | 4.38M | 9.38M | 4.74M | 8.97M | 5.40M | 3.28M | 0.90M | 3.74M | 0.94M | 6.18M | 8.50M | 22.61M | 26.85M | 11.39M | 5.16M | 29.55M | 34.04M | 23.98M | 39.50M | 31.20M | 8.00M | 7.37M | 4.41M | 2.65M | 6.71M | 6.18M | 6.21M | 6.71M |
|
Short-term Investments
|
| | 0.89M | | 0.16M | | 0.83M | | 1.14M | | 1.08M | | 0.79M | | 1.52M | | 5.49M | | 0.46M | | 1.27M | | 1.20M | | 0.65M | | 2.80M | | 1.48M | | 0.14M | 0.11M | 0.09M | 0.07M |
|
Cash & Current Investments
|
5.68M | 3.27M | 2.15M | 4.48M | 4.66M | 5.11M | 5.20M | 9.38M | 5.88M | 8.97M | 6.48M | 3.28M | 1.69M | 3.74M | 2.46M | 6.18M | 13.99M | 22.61M | 27.31M | 11.39M | 6.43M | 29.55M | 35.24M | 23.98M | 40.15M | 31.20M | 10.80M | 7.37M | 5.89M | 2.65M | 6.86M | 6.29M | 6.30M | 6.78M |
|
Receivables - Net
|
| | 0.59M | | | | 2.24M | 1.58M | 3.09M | 1.71M | 1.84M | 1.20M | 1.17M | 1.85M | 1.53M | 2.66M | 2.26M | 1.66M | 0.78M | 2.66M | 3.20M | 5.59M | 7.15M | 6.13M | 3.55M | 3.74M | 6.74M | 7.47M | 7.41M | 7.91M | 8.43M | 6.76M | 5.19M | 4.06M |
|
Receivables - Other
|
| | 3.71M | | 5.24M | 3.48M | 5.97M | 0.82M | 0.86M | 0.66M | 0.46M | 0.55M | 0.59M | 0.54M | 0.46M | 0.54M | 0.70M | 0.95M | 1.24M | 0.92M | 0.78M | 0.46M | 0.35M | 1.99M | 3.36M | 2.41M | 2.13M | 2.42M | 2.46M | 2.45M | 1.11M | 0.93M | 1.22M | 1.04M |
|
Receivables
|
| | 4.30M | | | | 8.20M | 2.40M | 3.95M | 2.37M | 2.30M | 1.75M | 1.76M | 2.38M | 1.99M | 3.20M | 2.97M | 2.60M | 2.02M | 3.58M | 3.98M | 6.04M | 7.49M | 8.12M | 6.91M | 6.15M | 8.87M | 9.89M | 9.87M | 10.36M | 9.55M | 7.68M | 6.41M | 5.10M |
|
Inventory
|
| | 0.45M | | 0.91M | 0.55M | 0.57M | 0.50M | 0.59M | 0.48M | 0.51M | 0.70M | 0.58M | 0.60M | 1.39M | 0.49M | 0.74M | 0.78M | 0.77M | 1.74M | 0.80M | 2.82M | 1.06M | 2.06M | 1.08M | 1.02M | 4.12M | 3.45M | 2.64M | 1.87M | 2.10M | 1.38M | 1.80M | 1.13M |
|
Prepaid Assets
|
| | 0.07M | | 0.11M | 0.18M | 0.15M | 0.28M | 0.33M | 0.21M | 0.29M | 0.21M | 0.18M | 0.10M | 0.23M | 0.17M | 0.11M | 0.11M | 0.31M | 0.28M | 0.23M | 0.29M | 0.25M | 0.31M | 0.20M | 0.27M | 0.24M | 0.32M | 0.34M | 0.36M | 0.47M | 0.67M | 0.64M | 0.60M |
|
Current Assets
|
| | 7.62M | | 9.53M | 10.11M | 14.47M | 15.42M | 10.91M | 9.38M | 9.58M | 6.34M | 4.21M | 4.09M | 6.06M | 8.53M | 18.02M | 24.15M | 30.41M | 18.64M | 14.32M | 47.14M | 47.89M | 32.97M | 46.29M | 39.58M | 24.23M | 23.28M | 18.97M | 16.70M | 23.33M | 17.85M | 16.77M | 23.13M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.19M | 7.19M | 7.19M | 7.19M |
|
Property, Plant & Equipment (Net)
|
| | 81.98M | | 103.36M | 101.91M | 110.64M | 109.02M | 108.37M | 106.89M | 105.46M | 103.86M | 102.50M | 100.96M | 99.31M | 97.68M | 108.05M | 130.62M | 128.49M | 147.71M | 160.22M | 151.56M | 149.02M | 146.54M | 143.99M | | 203.53M | 200.34M | 197.18M | | 185.47M | 182.28M | 179.12M | 168.58M |
|
Long-Term Investments
|
| | 0.05M | | | 0.19M | 0.06M | 1.04M | 0.30M | 0.36M | 0.30M | 0.63M | 0.48M | 0.51M | | 1.54M | 4.64M | 3.02M | 0.21M | 0.48M | 0.95M | 1.26M | 0.71M | 0.29M | 0.22M | 0.20M | | 0.20M | 0.22M | 0.12M | 0.14M | | | |
|
Other Non-Current Assets
|
| | 2.75M | | 2.80M | 2.85M | 2.55M | 2.60M | 2.60M | 2.65M | 2.65M | 2.70M | 2.70M | 2.75M | 2.15M | 2.20M | 1.90M | 3.64M | 2.22M | 2.32M | 2.02M | 1.89M | 1.89M | 1.83M | 2.19M | 0.64M | 3.30M | 3.30M | 3.57M | 1.34M | 3.61M | 3.63M | 3.55M | 3.20M |
|
Non-Current Assets
|
| | -7.62M | | 106.32M | 104.95M | 113.24M | 111.62M | 110.97M | 109.54M | 108.11M | 106.56M | 105.20M | 103.71M | 101.46M | 99.58M | 109.95M | 132.57M | 130.92M | 150.50M | 162.88M | 154.70M | 151.61M | 148.33M | 146.29M | -39.58M | 206.83M | 203.78M | 200.90M | -16.70M | 196.41M | 193.13M | 189.86M | 178.97M |
|
Assets
|
| | | | 115.86M | 115.05M | 127.71M | 127.04M | 121.88M | 118.92M | 117.69M | 112.90M | 109.42M | 107.79M | 107.51M | 108.11M | 127.96M | 156.72M | 161.33M | 169.14M | 177.20M | 201.85M | 199.51M | 181.30M | 192.58M | | 231.05M | 227.05M | 219.86M | | 219.74M | 210.98M | 206.63M | 202.11M |
|
Accounts Payables
|
| | 0.35M | | | | 0.69M | | | | 1.05M | | | | 1.07M | | | | 0.86M | | | | 2.99M | | | | 3.15M | | | | 2.67M | | | |
|
Notes Payables
|
| | 7.97M | | 16.28M | 9.40M | 6.93M | 6.72M | 6.94M | 6.87M | 6.81M | | | | | | | | | | | | | | | | 0.58M | | | | 0.18M | | | |
|
Dividends payables
|
| | | | | | | 0.39M | 0.95M | 0.36M | 0.36M | 0.35M | | | | 0.30M | 0.57M | 0.27M | | | | | | | | | | | | | | | | |
|
Payables
|
| | 8.31M | | 16.28M | 9.40M | 7.62M | 7.12M | 7.89M | 7.22M | 8.21M | 0.35M | | | 1.07M | 0.30M | 0.57M | 0.27M | 0.86M | | | | 2.99M | | | | 3.72M | | | | 2.85M | | | |
|
Accumulated Expenses
|
| | 1.04M | | 1.74M | 0.74M | 1.17M | 1.05M | 1.45M | 0.85M | 0.96M | 1.08M | 0.87M | 0.86M | 0.70M | 0.72M | 0.84M | 0.98M | 0.85M | 0.87M | 0.75M | 3.02M | 1.00M | 0.98M | 2.13M | | 2.32M | 1.97M | 1.74M | | 3.85M | 1.97M | 2.30M | 2.40M |
|
Other Accumulated Expenses
|
| | 0.45M | | | | 0.27M | | | | 0.15M | | | | 0.10M | | | | 0.25M | | | | 0.26M | | | | 0.90M | | | | 2.15M | | | |
|
Short term Debt
|
| | 7.97M | | | | 6.93M | | | | 6.81M | | 5.26M | | 13.79M | | 11.47M | | 13.95M | | 23.05M | | 22.86M | | 10.75M | | 17.80M | | | | 11.81M | | 12.41M | |
|
Current Deferred Revenue
|
| | 0.29M | | 0.53M | 0.88M | 0.20M | 0.32M | 0.21M | 0.60M | 0.45M | 0.27M | 0.44M | 0.34M | 0.25M | 0.67M | 1.20M | 1.95M | 1.51M | 1.85M | 0.75M | 1.40M | 0.35M | 0.51M | 0.69M | | 0.35M | 0.15M | 0.55M | | 0.25M | 0.36M | 0.50M | 1.50M |
|
Total Current Liabilities
|
| | 9.64M | | 19.23M | 11.69M | 8.98M | 9.65M | 12.36M | 11.99M | 11.17M | 10.52M | 10.99M | 10.74M | 19.26M | 18.24M | 22.49M | 18.87M | 17.71M | 17.58M | 25.99M | 33.18M | 27.20M | 13.53M | 15.27M | | 25.48M | 26.22M | 19.44M | | 18.76M | 17.53M | 18.38M | 18.24M |
|
Non-Current Debt
|
| | 30.36M | | 36.91M | 41.91M | 56.43M | 54.47M | 53.02M | 51.13M | 49.69M | | 47.77M | | 37.32M | | 47.36M | | 64.70M | | 48.12M | | 58.36M | | 66.62M | | 86.12M | | | | 95.38M | | 88.88M | |
|
Preferred Stock Liabilities
|
| | | | | | 18.76M | | | | 14.72M | | | | 15.94M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 9.77M | 9.64M | 9.72M | | 8.85M | 8.55M | 8.91M | 9.08M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.30M | | | | 0.85M | | | | 0.29M | | | | | | | | 1.31M | | | | | | | |
|
Total Non-Current Liabilities
|
| | 54.95M | | 36.91M | 41.91M | 56.43M | 54.58M | 53.32M | 51.48M | 49.99M | 48.43M | 48.25M | 46.27M | 37.71M | 41.72M | 47.42M | 61.82M | 64.70M | 61.97M | 48.12M | 60.70M | 58.36M | | | | 86.14M | 83.75M | 83.74M | | 95.38M | 91.61M | 88.89M | 84.89M |
|
Total Liabilities
|
| | 64.59M | | 56.14M | 53.59M | 65.41M | 64.22M | 65.68M | 63.47M | 61.16M | 58.95M | 59.24M | 57.01M | 56.97M | 59.95M | 69.91M | 80.70M | 82.41M | 79.54M | 74.11M | 93.88M | 85.56M | 69.64M | 81.89M | | 111.63M | 109.97M | 103.18M | | 114.14M | 109.14M | 107.27M | 103.13M |
|
Total Debt
|
| | 38.33M | | 36.91M | 41.91M | 63.36M | 54.47M | 53.02M | 51.13M | 56.50M | | 53.03M | | 51.11M | | 58.84M | | 78.65M | | 71.18M | | 81.22M | | 77.37M | | 103.93M | | | | 107.19M | | 101.29M | |
|
Common Equity
|
| | 32.86M | | | | 43.54M | | | | 41.81M | | 35.06M | | 34.60M | | 44.99M | | 78.92M | | 103.09M | | 113.94M | | 110.68M | | 119.43M | | | | 105.59M | | 99.36M | 98.98M |
|
Shareholder's Equity
|
| | 32.86M | | 41.44M | 42.95M | 43.54M | 43.98M | 41.48M | 40.73M | 41.81M | 39.22M | 35.06M | 35.26M | 34.60M | 35.10M | 44.99M | 62.97M | 78.92M | 89.60M | 103.09M | 107.96M | 113.94M | 111.66M | 110.68M | | 119.43M | 117.08M | 116.68M | | 105.59M | 101.83M | 99.36M | |
|
Liabilities and Shareholders Equity
|
| | | | 115.86M | 115.05M | 127.71M | 127.04M | 121.88M | 118.92M | 117.69M | 112.90M | 109.42M | 107.79M | 107.51M | 108.11M | 127.96M | 156.72M | 161.33M | 169.14M | 177.20M | 201.85M | 199.51M | 181.30M | 192.58M | | 231.05M | 227.05M | 219.86M | | 219.74M | 210.98M | 206.63M | 202.11M |
|
Retained Earnings
|
| | -9.66M | | -11.08M | -9.66M | -9.10M | -8.71M | -11.26M | -12.05M | -11.02M | -13.67M | -17.89M | -17.76M | -18.47M | -18.03M | -16.08M | -4.29M | 10.93M | 21.43M | 32.04M | 38.20M | 44.47M | 42.93M | 41.75M | | 41.56M | 39.78M | 39.37M | | 28.96M | 25.26M | 22.18M | 21.51M |
|
Treasury Shares
|
| | | | | | 0.04M | | | | 0.04M | | | | 0.06M | | | | 0.07M | | | | 0.08M | | | | 0.09M | | | | 0.09M | | | |