|
Cash & Equivalents
|
63.96M | 46.31M | 41.71M | 35.86M | 16.98M | 171.65M | 166.10M | 148.35M | 128.05M | 113.46M | 86.86M | 59.75M | 342.58M | 301.19M | 267.44M | 254.67M | 309.35M | 222.89M | 97.18M |
|
Cash & Current Investments
|
63.96M | 46.31M | 41.71M | 35.86M | 16.98M | 171.65M | 166.10M | 148.35M | 128.05M | 113.46M | 86.86M | 59.75M | 342.58M | 301.19M | 267.44M | 254.67M | 309.35M | 222.89M | 97.18M |
|
Receivables - Net
|
0.39M | 0.26M | 0.27M | 0.12M | 1.13M | 0.92M | 1.19M | 1.01M | 0.83M | 1.31M | 0.86M | 4.08M | | | | | | | |
|
Receivables - Other
|
0.73M | 0.60M | 0.67M | | | | | | | | | 4.08M | | | 4.09M | 0.14M | | | |
|
Receivables
|
1.12M | 0.86M | 0.93M | 0.12M | 1.13M | 0.92M | 1.19M | 1.01M | 0.83M | 1.31M | 0.86M | 8.16M | | | | | | | |
|
Inventory
|
12.36M | 12.66M | 13.88M | 14.60M | 14.31M | 14.68M | 7.11M | 7.94M | 8.13M | 8.36M | 0.54M | 0.48M | 0.47M | 0.50M | | | | | |
|
Current Deferred Tax Assets
|
| -1.34M | | | | | | 1.29M | | 1.23M | | 1.04M | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | 2.36M | 2.34M | 2.28M | 1.91M |
|
Current Assets
|
66.78M | 48.36M | 43.65M | 38.77M | 20.47M | 174.51M | 168.73M | 159.20M | 141.64M | 144.24M | 109.42M | 75.63M | | | 285.60M | 259.35M | 313.62M | 220.99M | 211.81M |
|
Buildings
|
| | 0.29M | 0.54M | 0.55M | 0.27M | 0.55M | | -0.34M | 0.28M | 0.26M | 0.62M | | | | | | | |
|
Construction in Progress
|
1.22M | 1.45M | 1.27M | 2.02M | 1.94M | 1.51M | 0.99M | 1.89M | 2.18M | 1.48M | 1.04M | 1.61M | | | 0.60M | 1.11M | | | |
|
Land & Improvements
|
1.54M | 1.56M | 1.70M | 1.78M | 1.80M | 1.85M | 1.80M | 1.83M | 1.88M | 0.20M | 0.20M | 0.19M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-10.76M | -20.80M | 24.18M | -25.99M | -0.16M | -0.46M | -0.79M | 339.07M | -0.03M | -3.40M | -3.63M | 1.59M | | -0.57M | -0.57M | 0.27M | | | |
|
Long-Term Investments
|
-4.19M | -5.08M | 9.38M | 4.03M | -3.41M | -10.06M | -18.03M | 7.20M | 9.86M | -12.04M | -18.42M | 4.46M | 54.15M | 54.92M | 2.65M | 335.09M | 2.81M | 2.34M | 1.98M |
|
Intangibles
|
| -1.29M | -1.41M | 1.47M | 0.21M | 0.29M | 6.66M | -1.41M | 0.75M | 2.46M | -0.40M | 0.50M | 0.90M | 1.64M | 1.74M | 0.52M | -0.00M | -6345.68M | -11.15M |
|
Goodwill & Intangibles
|
| -1.29M | -1.41M | 1.47M | 0.21M | 0.29M | 6.66M | -1.41M | 0.75M | 2.46M | -0.40M | 0.50M | 0.90M | 1.64M | 1.74M | 0.52M | -0.00M | -6345.68M | -11.15M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | 111.68M |
|
Non-Current Assets
|
614.60M | 625.13M | 680.03M | 694.97M | 730.75M | 753.42M | 622.07M | 624.73M | 589.69M | 672.14M | 669.11M | -43.86M | | | -285.60M | 85.30M | -313.62M | -220.99M | -211.81M |
|
Assets
|
681.38M | 673.49M | 723.68M | 733.74M | 751.22M | 927.94M | 790.79M | 783.93M | 731.32M | 816.39M | 778.53M | 31.77M | | | | 344.65M | | | |
|
Accounts Payables
|
-6.24M | -3.65M | 2.69M | 12.33M | -4.87M | -7.50M | 4.45M | -3.79M | 9.74M | 1.88M | 2.80M | 14.60M | | | | 5.74M | 4.20M | 2.28M | 3.04M |
|
Notes Payables
|
| | | | | | | 11.14M | -11.95M | 11.53M | | | | | | | | | |
|
Payables
|
-6.24M | -3.65M | 2.69M | 12.33M | -4.87M | -7.50M | 4.45M | 7.35M | -2.21M | 13.41M | 2.80M | 14.60M | | | | 5.74M | 4.20M | 2.28M | 3.04M |
|
Accumulated Expenses
|
| -3.65M | 2.69M | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.23M | 0.23M | 0.23M | 0.23M | 10.57M | 11.12M | 11.37M | 0.56M | 0.19M | 0.18M | 0.17M | -0.15M | | | 0.12M | 1.01M | 1.13M | 1.07M | 1.00M |
|
Short term Debt
|
54.05M | 48.08M | 53.55M | 54.99M | 56.67M | -10.70M | 60.53M | 60.51M | -19.35M | -34.99M | -36.57M | -65.97M | -18.54M | -32.24M | -37.56M | 72.89M | 2.46M | 2.46M | 18.65M |
|
Current Leases
|
1.36M | 1.29M | 1.19M | 1.08M | 0.93M | 0.74M | 0.47M | 0.36M | 0.20M | 0.03M | | 26.21M | 24.85M | 0.24M | 1.02M | 1.01M | | | |
|
Current Taxes
|
| 29.27M | -48.85M | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | 3.98M | 3.98M | | | | | | | |
|
Total Current Liabilities
|
15.70M | 8.01M | 9.53M | 13.80M | 21.84M | 19.96M | 25.00M | 29.81M | 29.35M | 32.62M | 43.91M | 40.81M | | | 108.21M | 113.05M | 101.80M | 3.34M | 4.04M |
|
Non-Current Debt
|
57.89M | 51.21M | 56.66M | 57.79M | 59.12M | 61.06M | 62.14M | 61.63M | 60.55M | 63.07M | 64.36M | -65.08M | | | 65.52M | 68.51M | 71.46M | 70.99M | 71.89M |
|
Convertible Debt
|
| | -0.07M | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
2.75M | 2.80M | 3.05M | 3.19M | 3.23M | 3.32M | 3.26M | 3.20M | 3.28M | 3.38M | 3.37M | 3.18M | | | 3.18M | 3.26M | 3.23M | 3.16M | 3.11M |
|
Preferred Stock Liabilities
|
35.18M | 35.80M | 38.98M | 40.72M | 41.23M | 42.40M | 41.68M | 42.39M | 43.44M | 44.80M | 44.63M | 42.76M | | | | | | | |
|
Minority Interest
|
-1.50M | -2.66M | 4.99M | 275.41M | -0.66M | -1.72M | 4.84M | 290.69M | 286.26M | 300.00M | 301.64M | | | | | | | | |
|
Other Non-Current Liabilities
|
17.09M | 17.47M | 19.10M | 19.47M | 19.79M | 20.43M | 20.16M | 15.61M | 16.00M | 16.50M | 15.58M | 20.41M | | | | | | | |
|
Total Non-Current Liabilities
|
140.07M | 119.36M | 131.77M | 155.37M | 176.89M | 180.13M | 186.59M | 186.29M | 166.40M | 191.33M | 208.81M | 211.99M | | | | | | | |
|
Total Liabilities
|
157.16M | 136.83M | 150.88M | 238.61M | 751.22M | 927.94M | 790.79M | -1720.41M | 731.32M | 816.39M | 778.53M | 297.28M | | | 192.21M | | 173.42M | 92.82M | 94.86M |
|
Total Debt
|
111.95M | 99.29M | 110.20M | 112.78M | 115.79M | 50.36M | 122.67M | 122.14M | 41.20M | 28.08M | 27.79M | -131.05M | -18.54M | -32.24M | 27.96M | 141.41M | 73.92M | 73.44M | 90.54M |
|
Common Equity
|
| | | | | | | 597.64M | 564.92M | 625.05M | 569.72M | 215.37M | | | 487.66M | 476.81M | 539.23M | 516.57M | 494.40M |
|
Shareholder's Equity
|
283.49M | 292.18M | 304.99M | 302.95M | 296.09M | -34.47M | 320.14M | 783.93M | 564.92M | -58.53M | 569.72M | 31.25M | | | | 476.81M | | | |
|
Liabilities and Shareholders Equity
|
681.38M | 673.49M | 723.68M | 733.74M | 751.22M | 927.94M | 790.79M | 783.93M | 731.32M | 816.39M | 778.53M | 31.77M | | | | 344.65M | | | |
|
Retained Earnings
|
-509.05M | -521.98M | -584.69M | -631.37M | -657.19M | -691.19M | -821.30M | -856.35M | -929.13M | -965.54M | -1020.03M | -1596.80M | | | -1511.90M | -1521.20M | -1522.64M | -1495.34M | -1491.77M |
|
Other Preferred Equity
|
| | | | | | | | 0.95M | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.01M | | | |