|
Cash & Equivalents
|
0.73M | 0.73M | 0.66M | 0.26M | 0.26M | 0.02M | 0.26M | 0.37M | 0.37M | 0.37M | 0.10M | 0.18M | 0.00M | 0.02M | 4.65M | 2.48M | 3.98M | 2.26M | | | | 1.14M | | 0.66M | 0.69M | 0.66M | 0.56M | 0.89M | 0.94M | 0.92M | 0.88M | 0.55M | 2.78M | 3.46M | 11.35M | 16.67M | 37.24M | 22.41M | 12.40M | 10.21M | 8.38M | 8.03M | 18.53M | 19.34M | 19.93M | 29.23M | 21.84M | 23.06M | 30.86M | 32.98M | 14.14M | 12.46M | 16.75M | 18.52M | 13.29M | 6.13M | 4.62M | 4.01M | 10.41M | 8.47M | 10.92M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.73M | 0.73M | 0.66M | 0.26M | 0.26M | 0.02M | 0.26M | 0.37M | 0.37M | 0.37M | 0.10M | 0.18M | 0.00M | 0.02M | 4.65M | 2.48M | 3.98M | 2.26M | | | | 1.14M | | 0.66M | 0.69M | 0.66M | 0.56M | 0.89M | 0.94M | 0.92M | 0.88M | 0.55M | 2.88M | 3.46M | 11.35M | 16.67M | 37.24M | 22.41M | 12.40M | 10.21M | 8.38M | 8.03M | 18.53M | 19.34M | 19.93M | 29.23M | 21.84M | 23.06M | 30.86M | 32.98M | 14.14M | 12.46M | 16.75M | 18.52M | 13.29M | 6.13M | 4.62M | 4.01M | 10.41M | 8.47M | 10.92M |
|
Receivables - Net
|
0.08M | | | 0.06M | 0.07M | 0.06M | 0.02M | 0.02M | 0.03M | 0.03M | 0.00M | 0.02M | 0.02M | 0.02M | 0.00M | 0.02M | | 0.01M | 1.11M | 0.97M | 0.58M | 0.41M | 1.10M | 0.82M | 0.53M | 0.44M | 0.38M | 0.42M | 0.45M | 0.30M | 0.35M | 0.65M | 0.81M | 0.84M | 0.90M | 1.38M | 2.09M | 4.60M | 2.82M | 0.65M | 0.94M | 0.66M | 1.41M | 1.54M | 1.52M | 1.78M | 3.97M | 4.78M | 2.68M | 2.43M | 5.79M | 6.44M | 5.62M | 5.79M | 6.74M | 8.63M | 5.32M | 8.00M | 11.85M | 8.56M | 5.00M |
|
Receivables - Other
|
0.67M | 0.67M | 1.44M | 1.44M | 1.44M | 1.44M | 1.44M | 1.44M | 1.44M | 1.44M | | | | | 0.08M | 0.08M | 0.10M | 0.23M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | 0.11M | | | | 0.01M | | | | 0.12M | | | | 50.00M | | | | 3.80M | | | | 3.80M | | | |
|
Receivables
|
0.75M | | | 1.50M | 1.51M | 1.50M | 1.46M | 1.46M | 1.47M | 1.47M | 0.00M | 0.02M | 0.02M | 0.02M | 0.08M | 0.10M | 0.10M | 0.24M | 1.11M | 0.97M | 0.59M | 0.42M | 1.12M | 0.84M | 0.54M | 0.44M | 0.38M | 0.42M | 0.45M | 0.30M | 0.35M | 0.65M | 0.81M | 0.84M | 0.90M | 1.38M | 2.09M | 4.71M | 2.82M | 0.65M | 0.94M | 0.67M | 1.41M | 1.54M | 1.52M | 1.90M | 3.97M | 4.78M | 2.68M | 52.43M | 5.79M | 6.44M | 5.62M | 9.59M | 6.74M | 8.63M | 5.32M | 11.79M | 11.85M | 8.56M | 5.00M |
|
Prepaid Assets
|
-0.02M | 0.02M | 30.81 | 0.14M | 0.01M | 0.02M | 0.05M | 0.04M | 0.01M | 0.22M | 0.09M | 0.03M | 0.07M | 0.02M | 0.20M | 0.13M | 0.14M | 0.05M | | | | 0.15M | | 0.18M | 0.15M | 0.17M | 0.18M | 0.11M | 0.17M | 0.18M | | 0.13M | 0.24M | 0.20M | 0.15M | 0.06M | 0.10M | 0.07M | 0.08M | 0.03M | 0.22M | 0.07M | 0.07M | 0.03M | -0.29M | 0.33M | 0.22M | 0.04M | 0.32M | 0.25M | 0.15M | 0.05M | 0.34M | 0.26M | 0.20M | 0.14M | 0.80M | 0.92M | 0.84M | 0.57M | 0.23M |
|
Current Assets
|
1.19M | 0.91M | 2.27M | 1.73M | 1.70M | 1.61M | 2.19M | 1.87M | 2.05M | 1.84M | 0.23M | 0.62M | 0.09M | 0.06M | 5.76M | 2.82M | 4.43M | 4.65M | | | | 1.92M | | 1.68M | 1.38M | 1.30M | 1.15M | 1.42M | 1.57M | 1.39M | | 1.32M | 3.83M | 6.83M | 12.39M | 14.81M | 36.13M | 27.09M | 15.30M | 10.89M | 9.54M | 8.75M | 20.01M | 20.90M | 21.81M | 28.04M | 26.02M | 27.89M | 30.36M | 32.11M | 20.08M | 18.95M | 19.16M | 24.61M | 20.33M | 15.07M | 10.98M | 13.21M | 23.59M | 17.59M | 16.15M |
|
Construction in Progress
|
| | | | | | | | | | | 0.70M | | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 1.12M | 2.62M | 3.07M | 3.36M | 1.72M | 1.40M | 1.37M | 2.88M | 3.35M | 9.01M | 8.94M | | | | 58.77M | | 60.63M | 60.13M | 57.40M | 56.74M | 55.87M | 54.55M | 34.92M | | 33.66M | 54.88M | 60.46M | 71.72M | 74.54M | 79.82M | 91.85M | 92.85M | 91.83M | 89.32M | 67.00M | 66.30M | 65.16M | 64.79M | 66.47M | 71.68M | 71.12M | 70.29M | 80.15M | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | 0.59M | | | 2.37M | 2.10M | 2.01M | 2.08M | | | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.15M | 84.19M | 86.98M | 87.59M | 94.28M | 94.12M | 91.75M | 99.09M | 103.51M | 104.98M | 102.42M | 107.83M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.15M | 84.19M | 86.98M | 87.59M | 94.28M | 94.12M | 91.75M | 99.09M | 103.51M | 104.98M | 102.42M | 107.83M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | 5.62M | | 2.95M | 4.10M | 44.64M | 1.19M | 2.61M | 4.05M | 39.37M | | 41.16M | 41.84M | 40.05M | | | | 27.52M | | | | 36.49M | | | | 39.96M | | | | 36.11M | | | | 33.22M | | | | 7.25M | 12.68M | 13.16M | 7.83M |
|
Other Non-Current Assets
|
0.14M | 0.15M | 0.13M | 0.03M | 0.08M | 0.08M | 0.05M | 0.04M | 0.10M | 0.10M | | | | | 0.70M | | | 8.00M | | | | 0.09M | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | | 0.09M | 2.32M | 2.32M | 2.57M | 3.58M | 3.61M | 3.60M | 3.59M | 3.56M | 3.55M | 3.54M | 3.54M | 3.56M | 3.55M | 3.54M | 3.53M | 3.52M | 3.72M | 32.98M | 3.82M | 3.82M | 16.75M | 2.44M | 2.49M | 2.87M | 3.01M | 3.21M | 3.36M | 3.35M | 3.81M |
|
Non-Current Assets
|
4.17M | 4.16M | 2.63M | 2.61M | 2.51M | 2.47M | 2.14M | 1.76M | 3.06M | 3.50M | 3.78M | 2.32M | 1.78M | 1.74M | 5.80M | 8.32M | 14.90M | 24.12M | | | | 58.86M | | 60.72M | 60.22M | 57.48M | 56.83M | 55.96M | 54.64M | 35.01M | | 33.75M | 55.07M | 60.70M | 71.96M | 78.12M | 83.81M | 95.81M | 96.78M | 95.71M | 93.17M | 70.81M | 70.08M | 68.94M | 68.54M | 70.18M | 75.36M | 74.77M | 74.11M | 85.25M | 88.06M | 90.82M | 91.73M | 98.14M | 97.96M | 95.92M | 103.32M | 115.13M | 121.98M | 119.23M | 119.73M |
|
Assets
|
5.36M | 5.06M | 4.90M | 4.34M | 4.20M | 4.08M | 4.32M | 3.63M | 5.12M | 5.35M | 4.01M | 2.94M | 1.87M | 1.80M | 11.56M | 11.15M | 19.33M | 28.77M | | | | 60.78M | | 62.40M | 61.60M | 58.78M | 57.98M | 57.38M | 56.20M | 36.40M | | 35.07M | 58.89M | 67.53M | 84.35M | 92.93M | 119.93M | 122.90M | 112.08M | 106.59M | 102.71M | 79.56M | 90.09M | 89.84M | 90.35M | 98.22M | 101.39M | 102.65M | 104.47M | 117.36M | 108.13M | 109.77M | 110.88M | 122.74M | 118.30M | 110.99M | 114.31M | 128.35M | 145.57M | 136.82M | 135.89M |
|
Accounts Payables
|
0.07M | 0.16M | 0.15M | 0.07M | 0.04M | 0.05M | -0.02M | 0.03M | -0.03M | 0.08M | 0.11M | 0.15M | 0.08M | -0.06M | 0.18M | 0.13M | 0.28M | 0.08M | | | | 3.38M | | 0.17M | 0.17M | 0.10M | 0.36M | 0.08M | 0.14M | 0.10M | | 0.34M | 0.51M | 4.51M | 10.01M | 2.84M | 7.47M | 12.10M | 4.62M | 2.73M | 0.55M | 0.21M | 0.68M | 0.65M | 0.75M | 2.63M | 3.95M | 0.98M | 0.72M | 1.56M | 3.68M | 1.02M | 1.05M | 6.58M | 12.06M | 1.73M | 1.29M | 2.62M | 3.53M | 5.78M | 10.29M |
|
Notes Payables
|
1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | | 0.26M | 1.12M | 2.29M | 1.21M | 1.19M | 1.56M | 1.38M | 1.01M | | 2.52M | 2.79M | | | | 4.92M | | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 4.92M | 67.08M | | | | 38.29M | | | | | | | | 0.08M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
1.19M | 1.28M | 1.27M | 1.19M | 1.16M | 1.17M | -0.02M | 0.29M | 1.09M | 2.36M | 1.32M | 1.33M | 1.64M | 1.32M | 1.20M | 0.13M | 2.80M | 2.87M | | | | 8.30M | | 5.10M | 5.09M | 5.03M | 5.28M | 5.00M | 5.07M | 67.19M | | 0.34M | 0.51M | 42.80M | 10.01M | 2.84M | 7.47M | 12.10M | 4.62M | 2.73M | 0.55M | 0.29M | 0.68M | 0.65M | 0.75M | 2.63M | 3.95M | 0.98M | 0.72M | 1.56M | 3.68M | 1.02M | 1.05M | 6.58M | 12.06M | 1.73M | 1.29M | 2.62M | 3.53M | 5.78M | 10.29M |
|
Accumulated Expenses
|
0.24M | 0.40M | 0.27M | 0.24M | 0.04M | 0.08M | 0.10M | 0.45M | 0.42M | 0.17M | 0.86M | 1.90M | 0.67M | 0.61M | 1.30M | 1.45M | 1.05M | 1.24M | | | | 2.18M | | 1.44M | 1.61M | 1.80M | 1.69M | 1.91M | 2.05M | 2.13M | | 0.28M | 1.00M | 3.39M | 1.43M | 1.33M | 1.80M | 1.97M | 2.23M | 0.30M | 0.32M | 0.30M | 0.46M | 0.40M | 0.48M | 1.45M | 1.21M | 1.53M | 1.82M | 13.84M | 1.38M | 1.32M | 2.35M | 8.71M | 1.28M | 1.58M | 2.16M | 2.25M | 9.18M | 1.56M | 1.34M |
|
Short term Debt
|
| | | | | | | 0.26M | | 0.30M | 0.33M | 0.37M | 0.40M | 0.01M | 0.06M | 0.04M | 0.46M | 0.83M | | | | 0.19M | | | | | | | | | | | | 0.12M | 0.12M | 0.13M | 0.13M | 0.23M | 0.04M | 0.17M | 0.23M | 0.29M | 0.35M | 1.79M | 1.84M | 0.05M | 1.67M | 0.01M | 0.01M | 0.47M | 0.66M | 0.70M | 0.90M | 0.15M | 0.18M | 0.43M | 0.42M | 0.66M | 0.67M | 0.58M | 0.62M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.14M | 0.11M | 0.11M | 0.12M | 0.12M | 0.11M | 0.08M | 0.05M | 0.02M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.17M | 0.18M |
|
Current Deferred Revenue
|
0.01M | -0.00M | 0.00M | -0.01M | 10.00 | 0.01M | 0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.41M | 0.70M | 0.82M | 0.54M | 1.80M | 1.87M | 1.90M | 0.99M | 2.60M | 3.28M | 2.64M | 2.05M | 2.82M | 2.52M | 3.92M | 4.71M | 13.75M | 14.63M | | | | 7.57M | | 3.16M | 3.10M | 3.31M | 3.15M | 3.10M | 3.34M | 3.37M | | 1.28M | 2.59M | 8.85M | 12.43M | 5.12M | 10.32M | 15.22M | 7.81M | 4.09M | 2.04M | 1.98M | 2.72M | 2.25M | 2.48M | 5.18M | 6.29M | 3.67M | 3.66M | 16.96M | 6.77M | 4.07M | 5.35M | 18.90M | 15.54M | 5.13M | 5.23M | 6.91M | 16.91M | 10.56M | 14.64M |
|
Non-Current Debt
|
| | 0.02M | 0.02M | 0.01M | 0.01M | 1.12M | 1.12M | | 1.12M | 1.12M | 1.12M | 1.12M | | | | | | | | | 19.42M | | 31.36M | 32.99M | 27.50M | 29.30M | 30.87M | 32.49M | 34.16M | | 7.51M | 7.53M | 7.69M | | | | | | 0.20M | 0.14M | 0.08M | 0.02M | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | -0.06M | | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.84M | | | | 8.90M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.30M | 0.37M | 0.25M | 0.22M | 0.20M | 0.17M | 0.25M | 0.22M | 0.08M | 0.17M | 0.14M | 0.11M | | 0.05M | 0.02M | 0.34M | 0.23M | 0.29M | 0.27M | 0.25M | 0.13M | 0.20M | 0.30M | 0.26M |
|
Other Non-Current Liabilities
|
| | | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 0.07M | 0.06M | | | | 0.19M | | 0.21M | 0.23M | 0.25M | 0.27M | 0.28M | 0.25M | 0.48M | | 0.50M | 2.63M | 2.57M | 2.70M | 2.65M | 2.71M | 2.10M | 1.94M | 1.97M | 2.03M | 1.91M | 2.07M | 1.98M | 2.02M | 1.52M | 1.72M | 1.79M | 2.09M | 2.69M | 2.63M | 2.83M | 3.00M | 2.31M | 2.72M | 2.96M | 2.81M | 6.37M | 7.52M | 6.06M | 6.42M |
|
Total Non-Current Liabilities
|
| | | 1.66M | | | | 2.11M | 3.72M | 4.40M | 3.76M | 2.01M | 3.94M | 2.52M | 3.92M | 4.71M | 13.75M | 14.63M | | | | 45.55M | | 54.82M | 57.37M | 60.49M | 63.56M | 66.53M | 69.87M | 73.06M | | 8.80M | 34.03M | 47.98M | 12.30M | 5.00M | 10.51M | 13.12M | 8.04M | 4.55M | 2.39M | 2.02M | 2.67M | 2.21M | 2.42M | 5.21M | 6.29M | 3.68M | 3.65M | 16.96M | 6.77M | 4.07M | 5.60M | 18.98M | 15.56M | 4.87M | 4.96M | 6.37M | 16.34M | 10.11M | 14.10M |
|
Total Liabilities
|
1.53M | 1.83M | 1.95M | 1.68M | 1.81M | 1.89M | 2.06M | 2.12M | 3.73M | 4.41M | 3.77M | 2.05M | 3.98M | 2.56M | 3.96M | 4.77M | 13.82M | 14.69M | | | | 45.74M | | 55.04M | 57.60M | 60.74M | 63.83M | 66.81M | 70.12M | 73.54M | 41.19M | 9.30M | 36.67M | 50.55M | 15.00M | 7.64M | 13.22M | 15.22M | 9.98M | 6.52M | 4.43M | 3.93M | 4.74M | 4.19M | 4.43M | 6.74M | 8.00M | 5.47M | 5.74M | 19.65M | 9.39M | 6.90M | 8.59M | 21.29M | 18.28M | 7.83M | 7.77M | 12.74M | 23.86M | 16.17M | 20.52M |
|
Total Debt
|
| | 0.02M | 0.02M | 0.01M | 0.01M | 1.12M | 1.38M | | 1.42M | 1.45M | 1.49M | 1.52M | 0.01M | 0.06M | 0.04M | 0.46M | 0.83M | | | | 19.61M | | 31.36M | 32.99M | 27.50M | 29.30M | 30.87M | 32.49M | 34.16M | | 7.51M | 7.53M | 7.81M | 0.12M | 0.13M | 0.13M | 0.23M | 0.04M | 0.37M | 0.37M | 0.37M | 0.37M | 1.79M | 1.84M | 0.05M | 1.67M | 0.01M | 0.01M | 0.47M | 0.66M | 0.70M | 0.90M | 0.15M | 0.18M | 0.43M | 0.42M | 0.66M | 0.67M | 0.58M | 0.62M |
|
Common Equity
|
3.82M | 3.23M | 2.95M | 2.66M | 2.39M | 2.19M | 2.26M | 1.50M | 1.38M | 0.94M | 0.24M | 0.89M | -2.11M | -0.76M | 6.35M | 5.13M | 5.51M | 14.08M | | | | 15.04M | | 7.36M | 4.00M | -1.96M | -5.85M | -9.43M | -13.92M | -37.14M | -41.19M | 25.77M | 22.23M | 16.97M | 69.35M | 85.29M | 106.71M | 105.50M | 102.10M | 100.08M | 98.28M | 75.64M | 85.35M | 85.65M | 85.92M | 91.48M | 93.39M | 97.18M | 98.73M | 97.71M | 98.74M | 102.88M | 102.29M | 101.45M | 100.01M | 103.16M | 106.54M | 115.60M | 121.72M | 120.65M | 115.37M |
|
Shareholder's Equity
|
| | | | | | | 1.50M | | 0.94M | 0.24M | 0.89M | -2.11M | -0.76M | 6.35M | 5.13M | 5.51M | 14.08M | | | | 15.04M | | 7.36M | 4.00M | -1.96M | -5.85M | -9.43M | -13.92M | -37.14M | -41.19M | 25.77M | 22.23M | 16.97M | 69.35M | 85.29M | 106.71M | 105.50M | 102.10M | 100.08M | 98.28M | 75.64M | 85.35M | 85.65M | 85.92M | 91.48M | 93.39M | 97.18M | 98.73M | 97.71M | 98.74M | 102.88M | 102.29M | 101.45M | 100.01M | 103.16M | 106.54M | 115.60M | 121.72M | 120.65M | 115.37M |
|
Liabilities and Shareholders Equity
|
5.36M | 5.06M | 4.90M | 4.34M | 4.20M | 4.08M | 4.32M | 3.63M | 5.12M | 5.35M | 4.01M | 2.94M | 1.87M | 1.80M | 11.56M | 11.15M | 19.33M | 28.77M | | | | 60.78M | | 62.40M | 61.60M | 58.78M | 57.98M | 57.38M | 56.20M | 36.40M | | 35.07M | 58.89M | 67.53M | 84.35M | 92.93M | 119.93M | 122.90M | 112.08M | 106.59M | 102.71M | 79.56M | 90.09M | 89.84M | 90.35M | 98.22M | 101.39M | 102.65M | 104.47M | 117.36M | 108.13M | 109.77M | 110.88M | 122.74M | 118.30M | 110.99M | 114.31M | 128.35M | 145.57M | 136.82M | 135.89M |
|
Retained Earnings
|
-71.35M | -71.95M | -72.25M | -72.54M | -72.83M | -73.03M | -73.26M | -74.06M | -74.61M | -75.10M | -75.80M | -0.76M | -78.58M | -78.87M | -10.22M | -12.78M | -14.26M | -18.76M | | | | -82.11M | | -92.12M | -95.64M | -101.73M | -105.90M | -110.22M | -114.82M | -138.10M | | -76.05M | -78.78M | -84.49M | -87.49M | -89.95M | -93.86M | -95.60M | -99.85M | -102.59M | -104.89M | -128.29M | -127.56M | -127.78M | -128.11M | -129.59M | -128.25M | -125.04M | -123.96M | -126.74M | -124.98M | -121.36M | -122.46M | -123.79M | -125.70M | -123.02M | -120.11M | -111.50M | -105.86M | -107.54M | -113.36M |
|
Preferred Shares
|
| | | | | | | 0.01M | | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |