|
Cash & Equivalents
|
44.22M | 45.66M | 95.97M | 120.78M | 56.80M | 62.36M | 59.95M | 57.64M | 50.47M | 49.67M | 71.37M | 62.11M | 66.03M | 73.94M | 88.72M | 80.84M | 74.23M | 88.29M | 90.77M | 78.27M | 75.19M |
|
Cash & Current Investments
|
44.22M | 45.66M | 95.97M | 120.78M | 56.80M | 62.36M | 59.95M | 57.64M | 50.47M | 49.67M | 71.37M | 62.11M | 66.03M | 73.94M | 88.72M | 80.84M | 74.23M | 88.29M | 90.77M | 78.27M | 75.19M |
|
Loans - Net
|
| 222.24M | | | 1.27M | 4.22M | 4.81M | 4.58M | 3.86M | 0.64M | 0.46M | 0.33M | 0.21M | 0.11M | 0.05M | 0.02M | 0.01M | | | | |
|
Prepaid Assets
|
| 0.23M | 0.21M | 0.12M | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
1.61M | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
1.96M | 1.37M | 0.79M | 0.43M | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 10.56M | | | 13.83M | 14.64M | 15.22M | 14.95M | 14.73M | 14.04M | 12.76M | 11.96M | 11.10M | 10.29M | 9.69M | 9.79M | 11.40M | 13.68M | 16.30M | 19.44M | 23.50M |
|
Long-Term Investments
|
| 243.38M | 243.39M | 243.38M | | | | | | | | | | | | | 19.43M | 19.19M | 18.50M | 18.57M | 18.89M |
|
Long-Term Deferred Tax
|
| | | | 23.86M | 25.59M | 25.06M | 24.83M | 24.12M | 26.76M | 26.64M | 26.04M | 24.69M | 25.78M | 25.54M | 25.12M | 22.28M | 21.34M | 27.60M | 33.95M | 32.24M |
|
Other Non-Current Assets
|
| 4.79M | | | 9.13M | 9.87M | 9.52M | 8.28M | 11.98M | 33.43M | 11.09M | 11.21M | 34.90M | 42.15M | 41.54M | 34.22M | 29.39M | 26.94M | 32.81M | 33.04M | 29.74M |
|
Non-Current Assets
|
| 284.48M | 243.39M | 243.38M | | | | | | | | | | | | | | | | | |
|
Assets
|
1.96M | 285.84M | 244.17M | 243.81M | 440.65M | 502.11M | 512.54M | 578.07M | 579.97M | 579.84M | 560.04M | 577.38M | 600.59M | 601.54M | 563.21M | 573.09M | 619.27M | 641.17M | 640.07M | 673.38M | 720.62M |
|
Accounts Payables
|
0.32M | 1.38M | 1.37M | 1.54M | 3.62M | 6.10M | 6.84M | 10.23M | 6.68M | 6.34M | 3.71M | 4.06M | 3.57M | 4.44M | 3.98M | 2.40M | 4.68M | 0.88M | 1.96M | 2.73M | 3.10M |
|
Notes Payables
|
0.10M | | | | | | | 0.17M | 2.51M | 1.62M | 0.81M | | 2.17M | 1.45M | 0.72M | | | | | | |
|
Payables
|
0.42M | 1.38M | 1.37M | 1.54M | 3.62M | 6.10M | 6.84M | 10.40M | 9.19M | 7.95M | 4.52M | 4.06M | 5.74M | 5.89M | 4.71M | 2.40M | 4.68M | 0.88M | 1.96M | 2.73M | 3.10M |
|
Accumulated Expenses
|
1.51M | 22.79M | | | 25.49M | 29.59M | 18.57M | 19.36M | 20.16M | 23.22M | 16.87M | 22.77M | 21.90M | 22.01M | 20.03M | 25.60M | 25.73M | 32.41M | 30.96M | 27.11M | 30.47M |
|
Total Current Liabilities
|
1.93M | 0.14M | 1.37M | 1.54M | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 131.73M | | | 205.97M | 251.58M | 261.69M | 331.24M | 338.37M | 344.69M | 330.74M | 331.88M | 342.17M | 332.67M | 300.30M | 301.77M | 325.55M | 318.76M | 288.00M | 305.90M | 320.84M |
|
Preferred Stock Liabilities
|
| 217.18M | 214.09M | 197.83M | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 161.59M | 166.92M | 165.34M | 169.47M | 168.69M | 159.64M | 162.69M | 169.54M | 178.42M | 183.59M | 179.12M | 183.06M | 185.42M | 201.44M | 214.21M | 204.35M | 227.83M |
|
Operating Leases
|
| | | | | | 17.63M | 17.29M | 16.93M | 16.56M | 16.18M | 15.93M | 15.50M | 15.06M | 14.61M | 14.17M | 13.74M | 13.29M | 12.84M | 12.38M | 11.91M |
|
Other Non-Current Liabilities
|
| | | | 24.51M | 23.30M | 23.22M | 23.64M | 23.90M | 25.62M | 25.87M | 24.36M | 24.39M | 25.02M | 24.57M | 24.79M | 25.14M | 26.51M | 36.72M | 70.02M | 38.70M |
|
Total Non-Current Liabilities
|
| 186.51M | | | 277.74M | 320.93M | 332.74M | 388.94M | 390.62M | 395.06M | 370.05M | 376.03M | 386.37M | 382.49M | 341.34M | 346.62M | 373.82M | 380.45M | 366.59M | 385.65M | 404.66M |
|
Total Liabilities
|
1.93M | 186.51M | 25.09M | 40.98M | 302.24M | 344.23M | 355.95M | 412.57M | 414.52M | 420.69M | 395.92M | 400.39M | 410.76M | 407.51M | 365.91M | 371.40M | 398.96M | 406.96M | 403.31M | 455.67M | 443.36M |
|
Total Debt
|
| 131.73M | | | 205.97M | 251.58M | 261.69M | 331.24M | 338.37M | 344.69M | 330.74M | 331.88M | 342.17M | 332.67M | 300.30M | 301.77M | 325.55M | 318.76M | 288.00M | 305.90M | 320.84M |
|
Common Equity
|
83.00M | 99.33M | 5.00M | 5.00M | 138.41M | 157.88M | 156.59M | 165.50M | 165.45M | 159.15M | 164.12M | 176.99M | 189.83M | 194.03M | 197.29M | 201.69M | 220.31M | 234.21M | 236.76M | 217.71M | 277.25M |
|
Shareholder's Equity
|
83.00M | 99.33M | 5.00M | 5.00M | 138.41M | 157.88M | 156.59M | 165.50M | 165.45M | 159.15M | 164.12M | 176.99M | 189.83M | 194.03M | 197.29M | 201.69M | 220.31M | 234.21M | 236.76M | 217.71M | 277.25M |
|
Liabilities and Shareholders Equity
|
1.96M | 285.84M | 244.17M | 243.81M | 440.65M | 502.11M | 512.54M | 578.07M | 579.97M | 579.84M | 560.04M | 577.38M | 600.59M | 601.54M | 563.21M | 573.09M | 619.27M | 641.17M | 640.07M | 673.38M | 720.62M |
|
Treasury Shares
|
| 12.20M | 12.15M | 0.01M | | | 0.28M | 0.62M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.77M | 1.03M | 1.74M | 1.74M | 1.74M | 2.45M |
|
Retained Earnings
|
-0.00M | 92.32M | 11.12M | -27.39M | -82.18M | -70.72M | -70.69M | -66.16M | -66.68M | -63.55M | -63.29M | -60.99M | -58.52M | -63.59M | -58.04M | -57.34M | -50.64M | -55.13M | -72.17M | -91.53M | -49.80M |
|
Preferred Shares
|
| 6.66M | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
41.10M | 41.10M | 41.10M | 41.10M | 96.50M | 96.34M | 96.34M | 95.73M | 95.16M | 94.94M | 94.57M | 94.04M | 93.18M | 91.90M | 91.61M | 91.29M | 65.49M | 64.19M | 61.13M | 59.20M | 58.70M |