|
Receivables - Accured
|
1.85M | | | | 2.32M | | | | | | | |
|
Receivables - Affiliates
|
| | | 9.27M | 9.46M | | | | | | | |
|
Cash & Equivalents
|
14.99M | 14.99M | 14.99M | 17.13M | 35.24M | 40.68M | 35.24M | 35.24M | 28.83M | 28.83M | 25.57M | 28.83M |
|
Receivables - Net
|
| 0.40M | | | | | | | | | | |
|
Receivables - Other
|
0.12M | | | | 0.05M | | | | 0.14M | | | |
|
Receivables
|
| 0.40M | | | | | | | | | | |
|
Prepaid Assets
|
| | | 3.14M | 0.65M | 2.91M | 1.01M | 1.34M | 2.01M | 1.08M | 1.29M | 1.43M |
|
Current Assets
|
33.31M | | | 46.48M | 58.90M | 57.33M | 63.90M | 43.37M | 40.00M | 36.83M | 38.00M | 30.77M |
|
Construction in Progress
|
2.32M | | | 1.75M | 1.12M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.86M | | | 0.37M | 0.35M | 0.35M | 0.33M | 0.32M | 0.31M | 0.30M | 0.30M | 0.37M |
|
Long-Term Deferred Tax
|
2.46M | | | 0.16M | 4.33M | 0.77M | 0.31M | 1.15M | 0.24M | 0.24M | 0.11M | 0.18M |
|
Other Non-Current Assets
|
4.56M | 0.29M | | 4.93M | 5.22M | 5.76M | 5.48M | -3.23M | 4.36M | -0.08M | 3.12M | -0.55M |
|
Non-Current Assets
|
464.31M | | | 507.88M | 531.92M | 541.93M | 540.29M | 553.02M | 567.02M | 579.22M | 590.61M | 636.23M |
|
Assets
|
497.62M | | | 554.36M | 590.83M | 599.26M | 604.19M | 596.38M | 607.02M | 616.05M | 628.61M | 667.01M |
|
Accounts Payables
|
8.59M | 13.17M | | 14.55M | 13.13M | 15.04M | 10.54M | 6.85M | 8.36M | 10.07M | 10.98M | 11.86M |
|
Notes Payables
|
| | | 1.22M | | | | | | | | |
|
Payables
|
8.59M | 13.17M | | 15.76M | 13.13M | 15.04M | 10.54M | 6.85M | 8.36M | 10.07M | 10.98M | 11.86M |
|
Accumulated Expenses
|
8.59M | | | 1.66M | 1.74M | 1.87M | 1.56M | 1.54M | 1.50M | 1.47M | 1.66M | 2.32M |
|
Other Accumulated Expenses
|
0.09M | | 0.04M | 0.67M | 0.96M | 0.06M | 0.10M | 2.28M | 0.64M | 0.19M | 0.16M | 0.06M |
|
Short term Debt
|
| | | 10.54M | 16.70M | 17.42M | 12.29M | 10.51M | 12.64M | 9.56M | 9.48M | 10.04M |
|
Current Leases
|
0.05M | | | | 0.24M | | | | 0.46M | 0.54M | 0.59M | 0.09M |
|
Current Taxes
|
0.66M | 0.09M | | 0.67M | 2.02M | 1.92M | 1.76M | 2.91M | 2.76M | 2.82M | 3.07M | 4.80M |
|
Total Current Liabilities
|
125.66M | | | 36.42M | 34.55M | 51.53M | 26.94M | 24.63M | 26.52M | 24.84M | 26.13M | 29.22M |
|
Non-Current Debt
|
| | | 224.15M | | | | | | | | |
|
Convertible Debt
|
| | | 234.69M | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 52.47M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | 8.35M | | | | | | | | |
|
Operating Leases
|
0.09M | | | | 2.94M | | | | 12.97M | 13.08M | 13.20M | 12.93M |
|
Non-Current Deferred Tax Liability
|
39.43M | | | 40.07M | 37.45M | 38.55M | 37.81M | 38.91M | 40.14M | 40.88M | 41.41M | 42.83M |
|
Other Non-Current Liabilities
|
98.38M | | | 224.15M | 253.15M | 250.57M | 263.59M | 260.52M | 253.25M | 256.17M | 266.65M | 270.58M |
|
Total Non-Current Liabilities
|
137.90M | | | 269.17M | 295.33M | 295.91M | 308.03M | 305.38M | 309.69M | 313.43M | 324.42M | 329.77M |
|
Total Liabilities
|
263.55M | | | 305.59M | 329.88M | 347.44M | 334.98M | 330.02M | 336.22M | 338.28M | 350.55M | 359.00M |
|
Total Debt
|
| | | 234.69M | 16.70M | 17.42M | 12.29M | 10.51M | 12.64M | 9.56M | 9.48M | 10.04M |
|
Common Equity
|
234.07M | | | 218.05M | 222.33M | 251.82M | 224.60M | 231.00M | 228.96M | 232.70M | 234.13M | 244.06M |
|
Shareholder's Equity
|
234.07M | | | | 222.33M | | | | 228.96M | | | |
|
Liabilities and Shareholders Equity
|
497.62M | | | 554.36M | 590.83M | 599.26M | 604.19M | 596.38M | 607.02M | 616.05M | 628.61M | 667.01M |
|
Treasury Shares
|
| | | | | | 0.00M | 0.00M | -1.24M | -2.08M | -3.27M | -3.27M |
|
Retained Earnings
|
64.74M | | | 69.70M | 67.88M | 41.84M | 29.75M | 34.70M | 38.59M | 37.86M | 36.65M | 41.39M |