|
Cash & Equivalents
|
4.40M | 4.17M | 7.60M | 7.87M | 11.46M | 14.17M | 11.56M | 14.17M | 22.09M | 17.37M | 20.17M | 33.71M | 23.96M | 15.53M | 19.13M | 17.36M |
|
Cash & Current Investments
|
4.40M | 4.17M | 7.60M | 7.87M | 11.46M | 14.17M | 11.56M | 14.17M | 22.09M | 17.37M | 20.17M | 33.71M | 23.96M | 15.53M | 19.13M | 17.36M |
|
Receivables - Net
|
| 15.06M | 13.76M | 12.76M | 5.22M | 6.48M | 9.69M | 6.58M | 12.78M | 12.33M | 10.13M | 4.18M | 8.67M | 11.71M | 13.05M | 7.53M |
|
Receivables - Other
|
| 7.60M | 12.13M | 15.37M | 3.23M | 5.25M | 10.49M | 19.13M | 1.21M | 16.11M | 18.51M | 15.64M | 15.43M | 12.38M | 13.64M | 19.13M |
|
Receivables
|
| 22.66M | 25.89M | 28.13M | 8.45M | 11.73M | 20.18M | 25.71M | 13.98M | 28.44M | 28.64M | 19.82M | 24.09M | 24.09M | 26.69M | 26.66M |
|
Current Deferred Tax Assets
|
| 0.73M | 0.76M | 0.89M | 0.92M | | | | | | | | | | | |
|
Prepaid Assets
|
| 2.05M | 2.65M | 2.27M | 2.86M | 1.87M | 2.21M | 2.46M | 2.70M | 3.15M | 3.11M | 3.01M | 2.22M | 1.98M | 2.60M | 3.20M |
|
Current Assets
|
| 34.59M | 36.28M | 42.07M | 26.86M | 31.28M | 40.45M | 44.27M | 57.35M | 50.94M | 51.90M | 55.58M | 49.43M | 41.60M | 47.46M | 46.32M |
|
Buildings
|
| 2.34M | 2.13M | 2.39M | | | | | | | | | | | | |
|
Construction in Progress
|
| 2.66M | 4.16M | 5.10M | | | | | | | | | | | | |
|
Land & Improvements
|
| 2.24M | 2.04M | 2.46M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 16.01M | 16.91M | 20.98M | 29.72M | 25.12M | 22.77M | 20.37M | 16.17M | 12.10M | 11.33M | 12.09M | 9.38M | 6.16M | 5.11M | 5.07M |
|
Long-Term Investments
|
| | | 0.55M | | | 0.72M | 3.06M | 3.22M | 2.65M | 2.39M | 3.16M | 1.06M | 0.03M | | |
|
Goodwill
|
| 9.44M | 9.65M | 9.65M | 9.52M | 9.52M | 9.52M | 9.52M | 9.52M | 9.52M | 9.52M | 9.52M | 9.30M | 9.30M | 9.30M | 9.30M |
|
Intangibles
|
30.85M | 44.03M | 48.37M | 51.13M | 48.63M | 47.24M | 47.24M | 47.24M | 47.24M | 47.24M | 47.24M | 47.24M | 47.24M | 47.24M | | |
|
Goodwill & Intangibles
|
30.85M | 53.47M | 58.02M | 60.79M | 58.15M | 56.76M | 56.76M | 56.76M | 56.76M | 56.76M | 56.76M | 56.76M | 56.55M | 56.55M | 9.30M | 9.30M |
|
Long-Term Deferred Tax
|
10.46M | 0.12M | | | | 15.01M | 15.42M | 16.76M | 7.19M | 7.25M | 7.43M | 7.56M | | | | |
|
Other Non-Current Assets
|
| 0.20M | 0.46M | 0.20M | 0.43M | 0.14M | 0.84M | 5.48M | 0.57M | 0.15M | 0.04M | 0.06M | 0.24M | 0.18M | 0.20M | 0.16M |
|
Non-Current Assets
|
| 51.06M | 55.07M | 60.08M | 68.04M | 57.45M | 52.90M | 55.41M | 42.42M | 32.91M | 32.33M | 31.03M | 23.18M | 16.78M | 7.42M | 6.82M |
|
Assets
|
62.77M | 85.65M | 91.35M | 102.70M | 94.90M | 88.96M | 93.35M | 99.68M | 99.77M | 87.50M | 88.47M | 86.61M | 72.61M | 58.38M | 64.19M | 62.44M |
|
Accounts Payables
|
5.11M | 4.73M | 3.87M | 4.03M | 5.23M | 5.95M | 5.96M | 6.88M | 7.87M | 7.48M | 5.77M | 6.70M | 6.81M | 6.55M | 8.23M | 8.01M |
|
Notes Payables
|
| 2.75M | 2.81M | | | | | | | | | | | | | |
|
Payables
|
5.11M | 7.48M | 6.68M | 4.03M | 5.23M | 5.95M | 5.96M | 6.88M | 7.87M | 7.48M | 5.77M | 6.70M | 6.81M | 6.55M | 8.23M | 8.01M |
|
Accumulated Expenses
|
| 2.36M | 1.78M | 2.06M | 2.96M | 3.98M | 4.17M | 4.50M | 5.51M | 5.06M | 3.35M | 2.66M | 3.51M | 3.70M | 4.32M | 4.50M |
|
Other Accumulated Expenses
|
| 0.10M | 0.10M | 0.10M | | | | | | | | | | | | |
|
Short term Debt
|
| 7.06M | 2.12M | 5.31M | 5.79M | 3.90M | 4.44M | 10.22M | 8.60M | 3.65M | | | 8.57M | 5.78M | 6.28M | 8.24M |
|
Current Leases
|
| | | | 0.48M | | | | 0.31M | 6.91M | 9.14M | 11.37M | 0.55M | 0.51M | 0.61M | 0.43M |
|
Current Taxes
|
| 0.24M | 0.28M | 0.73M | 0.17M | 0.02M | 0.07M | 0.17M | 0.23M | 0.33M | 0.30M | 0.61M | 0.33M | 0.20M | 0.63M | 0.60M |
|
Current Deferred Revenue
|
| 2.65M | 2.70M | 2.45M | 3.24M | 4.90M | 4.74M | 3.93M | 5.95M | 5.98M | 4.10M | 4.56M | 4.90M | 7.93M | 8.75M | 3.03M |
|
Total Current Liabilities
|
| 20.01M | 13.34M | 11.87M | 14.61M | 14.83M | 15.23M | 21.12M | 22.51M | 20.45M | 20.12M | 23.48M | 20.83M | 20.77M | 23.87M | 19.71M |
|
Capital Leases
|
| 0.29M | 0.83M | 0.64M | 1.01M | 0.83M | 0.97M | 0.73M | 0.64M | 0.56M | 1.54M | 0.70M | 0.48M | | | |
|
Non-Current Debt
|
| 0.43M | 3.71M | 1.41M | 1.53M | 0.49M | 0.48M | 0.37M | 0.33M | 0.56M | | | 0.48M | 0.18M | 0.10M | 0.13M |
|
Convertible Debt
|
| | 0.94M | | | | | | | | | | | | | |
|
Minority Interest
|
| 12.50M | 15.40M | 17.27M | 16.12M | 13.84M | 13.34M | 14.80M | 14.15M | 8.41M | 6.49M | 7.22M | 5.45M | 2.98M | 4.69M | 4.43M |
|
Operating Leases
|
| | | | | | | | | | 1.34M | 0.56M | 0.45M | 0.65M | 0.69M | 0.33M |
|
Total Liabilities
|
| 20.74M | 16.35M | 13.28M | 16.15M | 15.32M | 15.71M | 21.48M | 22.84M | 21.01M | 23.00M | 24.74M | 21.75M | 21.60M | 24.65M | 20.18M |
|
Total Debt
|
| 7.50M | 5.82M | 6.72M | 7.32M | 4.38M | 4.92M | 10.59M | 8.93M | 4.21M | | | 9.04M | 5.96M | 6.37M | 8.37M |
|
Common Equity
|
| 64.91M | 74.99M | 89.42M | 78.76M | 73.64M | 77.64M | 78.19M | 76.94M | 66.48M | 65.48M | 61.87M | 50.85M | 36.78M | 39.53M | 42.26M |
|
Shareholder's Equity
|
| 64.91M | 74.99M | 89.42M | 78.76M | 73.64M | 77.64M | 78.19M | 76.94M | 66.48M | 65.48M | 61.87M | 50.85M | 36.78M | 39.53M | 42.26M |
|
Liabilities and Shareholders Equity
|
62.77M | 85.65M | 91.35M | 102.70M | 94.90M | 88.96M | 93.35M | 99.68M | 99.77M | 87.50M | 88.47M | 86.61M | 72.61M | 58.38M | 64.19M | 62.44M |
|
Treasury Shares
|
| | 0.00M | 0.23M | 0.23M | 0.01M | 0.63M | 0.03M | 0.21M | 0.25M | 0.25M | 0.92M | 0.94M | 0.94M | 0.94M | 0.94M |
|
Retained Earnings
|
| -34.13M | -31.68M | -23.82M | -35.18M | -40.73M | -37.32M | -42.30M | -37.99M | -35.21M | -34.27M | -38.80M | -39.65M | -45.98M | -45.94M | -46.61M |