|
Cash & Equivalents
|
3.53M | 3.24M | 5.05M | 39.17M | 37.89M | 51.15M | 82.60M | 96.45M | 66.38M | 38.51M | 15.22M | 17.05M | 15.40M | 10.70M | 13.31M | 14.34M | 10.30M | 7.60M | 8.62M | 4.88M | 3.40M | 7.58M |
|
Short-term Investments
|
| | | | | 0.50M | 0.50M | | | 10.50M | | | | | | | | | | | | |
|
Cash & Current Investments
|
3.53M | 3.24M | 5.05M | 39.17M | 37.89M | 51.65M | 83.10M | 96.45M | 66.38M | 49.01M | 15.22M | 17.05M | 15.40M | 10.70M | 13.31M | 14.34M | 10.30M | 7.60M | 8.62M | 4.88M | 3.40M | 7.58M |
|
Receivables - Net
|
| | 0.39M | | 0.37M | 5.50M | 0.24M | 5.57M | 6.52M | 4.70M | 2.70M | 0.04M | 0.18M | 0.28M | 0.36M | 0.57M | 0.18M | 1.21M | 1.49M | 0.42M | 1.24M | 0.64M |
|
Receivables
|
| | 0.39M | | 0.37M | 5.50M | 0.24M | 5.57M | 6.52M | 4.70M | 2.70M | 0.04M | 0.18M | 0.28M | 0.36M | 0.57M | 0.18M | 1.21M | 1.49M | 0.42M | 1.24M | 0.64M |
|
Prepaid Assets
|
| | 0.15M | | 1.97M | 5.04M | 7.48M | 10.29M | 11.29M | 9.69M | 6.27M | 4.85M | 3.58M | 8.02M | 3.86M | 16.50M | 7.40M | 13.30M | 2.62M | 2.06M | 1.65M | 2.61M |
|
Current Assets
|
| | 7.77M | | 59.93M | 64.42M | 100.60M | 113.73M | 85.77M | 54.51M | 33.06M | 24.75M | 22.64M | 21.94M | 24.43M | 30.84M | 17.67M | 20.82M | 26.80M | 20.52M | 18.43M | 21.80M |
|
Property, Plant & Equipment (Net)
|
| | 56.65M | | 67.35M | 121.53M | 216.01M | 292.05M | 249.20M | 246.07M | 130.42M | 69.80M | 70.82M | 47.78M | 45.09M | 42.05M | 42.26M | 30.40M | 30.30M | 27.15M | 25.29M | 19.73M |
|
Goodwill
|
| | | | | 46.35M | 3.06M | 3.06M | 3.06M | 3.06M | | | | | | | | | | | | |
|
Intangibles
|
| | | | | 22.69M | 3.54M | 3.81M | 3.81M | 2.84M | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | 69.04M | 6.60M | 6.87M | 6.87M | 5.90M | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | 15.06M | 16.85M | 0.02M | 0.03M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.15M | | 1.30M | 2.14M | 7.94M | 0.99M | 0.56M | 0.61M | 6.47M | 1.83M | 1.07M | 19.30M | 1.65M | 1.68M | 2.92M | 1.48M | 7.18M | 7.18M | 7.18M | 7.18M |
|
Non-Current Assets
|
| | 56.79M | | 68.75M | 193.89M | 240.66M | 317.63M | 257.19M | 252.84M | 130.71M | 70.25M | 71.65M | 67.87M | 46.75M | 43.73M | 45.18M | 39.06M | 38.05M | 36.20M | 34.33M | 28.77M |
|
Assets
|
| | 64.57M | | 128.69M | 258.31M | 341.27M | 431.35M | 342.97M | 307.35M | 163.77M | 94.99M | 94.30M | 89.81M | 71.18M | 74.57M | 62.85M | 59.88M | 64.86M | 56.71M | 52.76M | 50.57M |
|
Accounts Payables
|
| | 1.75M | | 1.65M | 3.37M | 5.75M | 14.82M | 33.40M | 4.06M | 9.61M | 4.93M | 9.39M | 13.66M | 3.50M | 2.59M | 3.93M | 2.56M | 3.85M | 3.51M | 2.69M | 2.47M |
|
Notes Payables
|
| | 3.57M | | 11.50M | 17.99M | 19.58M | 66.73M | 65.02M | 73.22M | 67.16M | 5.36M | 3.54M | 2.37M | 72.20M | 72.20M | 72.20M | 72.20M | 68.54M | 66.71M | 58.27M | 45.85M |
|
Payables
|
| | 5.32M | | 13.15M | 21.36M | 25.33M | 81.55M | 98.42M | 77.28M | 76.77M | 10.29M | 12.93M | 16.03M | 75.69M | 74.79M | 76.13M | 74.76M | 72.39M | 70.22M | 60.96M | 48.32M |
|
Accumulated Expenses
|
| | 0.95M | | 3.23M | 9.57M | 6.68M | 11.68M | 17.42M | 15.56M | 11.33M | 5.55M | 7.45M | 8.02M | 6.12M | 4.27M | 4.73M | 4.17M | 4.23M | 3.53M | 4.03M | 4.11M |
|
Other Accumulated Expenses
|
| | | | | | 0.74M | | | | | | | | | 0.20M | 0.40M | | | | | |
|
Current Leases
|
| | | | 0.57M | 0.85M | 0.74M | 0.50M | 0.29M | 0.11M | | | | | | | | | | | | |
|
Current Taxes
|
| | | | 1.57M | | 2.34M | 3.88M | 0.17M | 0.18M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.27M | | 0.04M | | | | | | | | | | | | | 2.20M | 2.34M | | 0.86M | 2.15M |
|
Total Current Liabilities
|
| | 11.64M | | 20.45M | 33.45M | 41.73M | 100.24M | 98.84M | 98.36M | 98.72M | 24.17M | 29.64M | 35.40M | 20.98M | 20.25M | 14.45M | 17.00M | 19.34M | 14.59M | 17.51M | 24.48M |
|
Capital Leases
|
| | | | 0.41M | 0.11M | 0.19M | 0.20M | 0.17M | 0.14M | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 1.36M | | 7.06M | 7.37M | 75.25M | 103.19M | 110.75M | 96.52M | 84.58M | 85.95M | 86.69M | 87.08M | 68.71M | 68.97M | 69.24M | 69.53M | 68.07M | 67.17M | 63.27M | 42.31M |
|
Liabilities from Discontinued Operations
|
| | | | | | 4.00M | | | | 3.97M | 2.15M | 1.48M | 1.73M | 0.48M | 0.32M | 0.31M | 0.31M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.48M | 3.96M | 10.19M | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 2.30M | | 2.35M | 2.40M | 0.19M | 2.69M | 0.36M | 0.36M | 0.11M | 3.60M | 3.56M | 4.82M | 2.65M | 2.65M | 2.65M | 2.78M | 2.77M | 2.76M | 2.76M | 2.75M |
|
Total Non-Current Liabilities
|
| | 17.91M | | 33.40M | 50.11M | 128.65M | 212.61M | 232.17M | 217.43M | 210.71M | 137.02M | 142.50M | 150.22M | 119.55M | 118.78M | 112.30M | 115.15M | 117.84M | 112.19M | 111.22M | 97.23M |
|
Total Liabilities
|
| | 20.21M | | 35.75M | 52.51M | 128.84M | 215.30M | 232.53M | 217.79M | 210.81M | 140.62M | 146.06M | 155.04M | 122.20M | 121.43M | 114.95M | 117.93M | 120.61M | 114.96M | 113.98M | 99.97M |
|
Total Debt
|
| | 1.36M | | 7.06M | 7.37M | 75.25M | 103.19M | 110.75M | 96.52M | 84.58M | 85.95M | 86.69M | 87.08M | 68.71M | 68.97M | 69.24M | 69.53M | 68.07M | 67.17M | 63.27M | 42.31M |
|
Common Equity
|
31.55M | 31.26M | 44.36M | 89.01M | 92.94M | 205.80M | 212.42M | 216.05M | 110.43M | 89.56M | -47.05M | -45.62M | -51.77M | -65.23M | -51.02M | -46.86M | -52.10M | -58.05M | -55.75M | -58.24M | -61.22M | -49.41M |
|
Shareholder's Equity
|
31.55M | 31.26M | 44.36M | 89.01M | 92.94M | 205.80M | 212.42M | 216.05M | 110.43M | 89.56M | -47.05M | -45.62M | -51.77M | -65.23M | -51.02M | -46.86M | -52.10M | -58.05M | -55.75M | -58.24M | -61.22M | -49.41M |
|
Liabilities and Shareholders Equity
|
| | 64.57M | | 128.69M | 258.31M | 341.27M | 431.35M | 342.97M | 307.35M | 163.77M | 94.99M | 94.30M | 89.81M | 71.18M | 74.57M | 62.85M | 59.88M | 64.86M | 56.71M | 52.76M | 50.57M |
|
Retained Earnings
|
| | -24.92M | | -20.12M | -28.02M | -69.40M | -69.83M | -177.71M | -200.88M | -340.46M | -348.63M | -358.68M | -372.92M | -369.97M | -373.92M | -379.46M | -385.83M | -389.74M | -395.30M | -399.42M | -387.46M |
|
Preferred Shares
|
| | | | 0.00M | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | 20.00 | | 0.62M | 0.62M | 0.52M | 0.43M | 0.48M | 0.48M | 0.02M | 0.15M | 0.01M | 0.01M | 0.01M | 0.13M | 0.15M | 0.16M | 0.13M | 0.19M | 0.50M | 0.48M |