|
Cash & Equivalents
|
0.54M | 2.20M | 0.65M | 0.50M | 0.65M | 1.24M | 4.12M | 4.12M | 4.12M | 4.12M | 0.78M | 0.47M | 5.56M | 5.60M | 1.69M | 6.33M | 5.15M | 7.38M | 0.55M | 3.83M | 4.96M | 4.62M | 1.44M | 0.47M | 3.91M | 0.88M | 1.62M | 16.61M | 10.20M | 10.79M | 6.18M | 1.90M | 3.64M | 6.85M | 7.56M | 28.14M | 32.05M | 34.10M | 36.34M | 26.45M | 27.56M | 25.36M | 21.24M | 24.54M | 27.45M | 30.25M |
|
Short-term Investments
|
| | | | | | 0.14M | 0.10M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | | 0.26M | 0.04M | 0.07M | 0.09M | 0.54M | 0.62M | 0.70M | 0.60M | | | | 0.35M | 0.94M | 0.34M | 0.35M | 0.35M | 0.38M | 0.40M | 0.40M | 0.80M | -20.00M | -2.50M | 17.00M | 17.00M | 17.00M | 17.00M | 3.00M | 3.00M |
|
Cash & Current Investments
|
0.54M | 2.20M | 0.65M | 0.50M | 0.65M | 1.24M | 4.26M | 4.22M | 4.26M | 4.27M | 0.93M | 0.61M | 5.70M | 5.75M | 1.83M | 6.47M | 5.29M | 7.38M | 0.80M | 3.87M | 5.03M | 4.71M | 1.98M | 1.09M | 4.61M | 1.48M | 1.62M | 16.61M | 10.20M | 11.14M | 7.12M | 2.24M | 3.99M | 7.20M | 7.94M | 28.55M | 32.45M | 34.90M | 16.34M | 23.95M | 44.56M | 42.37M | 38.24M | 41.54M | 30.45M | 33.25M |
|
Receivables - Net
|
0.69M | 1.07M | 1.20M | -0.20M | 0.24M | 0.30M | 0.46M | -0.02M | -0.64M | -0.57M | 1.68M | 2.97M | 1.51M | 0.37M | 0.70M | 0.29M | 1.70M | 2.08M | 2.58M | 1.57M | 2.15M | 1.88M | 1.24M | 0.11M | 0.45M | 0.24M | 0.67M | 0.34M | 0.15M | -1.28M | 1.72M | -0.95M | 5.26M | 9.04M | 10.47M | 4.99M | 4.15M | 2.36M | 5.58M | 4.19M | 5.22M | -4.37M | 5.04M | 4.74M | 2.47M | 3.77M |
|
Receivables - Other
|
3.23M | -0.41M | | | | 5.86M | | -0.01M | | | | | | | 0.57M | | | | 9.58M | | | | 7.70M | | -5.56M | 1.22M | 2.31M | 1.68M | 1.71M | | 6.28M | 1.60M | 1.93M | 1.89M | 0.61M | 0.29M | 0.05M | 0.04M | 0.61M | 0.49M | 0.18M | 0.32M | 0.24M | 0.25M | -0.10M | |
|
Receivables
|
3.92M | 0.66M | 1.20M | -0.20M | 0.24M | 6.16M | 0.46M | -0.03M | -0.64M | -0.57M | 1.68M | 2.97M | 1.51M | 0.37M | 1.27M | 0.29M | 1.70M | 2.08M | 12.16M | 1.57M | 2.15M | 1.88M | 8.94M | 0.11M | -5.11M | 1.46M | 2.98M | 2.02M | 1.86M | -1.28M | 7.99M | 0.65M | 7.20M | 10.93M | 11.08M | 5.28M | 4.20M | 2.40M | 6.19M | 4.67M | 5.39M | -4.04M | 5.29M | 4.98M | 2.38M | 3.77M |
|
Inventory
|
0.33M | 0.42M | 0.90M | 0.30M | 0.35M | 0.77M | 0.58M | 0.03M | -0.04M | -0.43M | 1.17M | 0.11M | 0.57M | 0.81M | 1.02M | 0.38M | 1.17M | -0.90M | 0.81M | 0.19M | 0.10M | 0.17M | 0.50M | 0.62M | 0.50M | 0.43M | 0.68M | 0.49M | -0.81M | -0.39M | 1.57M | 2.32M | 3.47M | 2.82M | 1.91M | 0.89M | 1.05M | 0.13M | 0.96M | -1.98M | -1.15M | -0.06M | 1.89M | 1.28M | 0.46M | 1.35M |
|
Prepaid Assets
|
0.28M | 0.40M | 0.62M | | 0.23M | 0.28M | 0.72M | -0.30M | 0.63M | 0.40M | 0.40M | 0.40M | 0.07M | 0.14M | 0.34M | -0.12M | 0.67M | -0.24M | 0.12M | -0.17M | 0.35M | 0.34M | 0.33M | 0.20M | 0.10M | 0.29M | 0.13M | -0.01M | -0.04M | 0.26M | 0.19M | 0.30M | 0.28M | -0.13M | 0.20M | -0.45M | -0.34M | -0.05M | -0.10M | 0.54M | 1.36M | -0.34M | 0.71M | 0.76M | 0.39M | 0.48M |
|
Current Assets
|
5.05M | 9.75M | 3.37M | | | 8.78M | 6.03M | 5.00M | 5.18M | 3.54M | 4.18M | 5.04M | 3.15M | 2.90M | 3.90M | 3.03M | 3.93M | 11.97M | 4.31M | 2.22M | 2.92M | 2.72M | 17.23M | 2.92M | 1.75M | 3.68M | 5.41M | 19.27M | 12.96M | 11.36M | 19.10M | 9.07M | 14.94M | 18.66M | 21.13M | 35.37M | 37.99M | 37.00M | 60.88M | 54.47M | 51.10M | 53.34M | 46.12M | 47.22M | 46.09M | 44.95M |
|
Construction in Progress
|
| | 13.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
91.83M | 125.46M | 103.72M | | | 131.95M | 130.50M | 129.10M | 127.63M | 126.18M | 121.34M | 119.97M | 118.58M | 117.18M | 115.77M | 112.86M | 111.49M | 110.11M | 107.99M | 107.29M | 105.92M | 104.54M | 87.51M | 86.41M | 85.32M | 84.89M | 83.77M | 82.68M | 84.59M | 100.28M | 119.72M | 118.78M | 117.25M | 115.72M | 114.19M | 96.68M | 95.47M | 123.52M | 101.94M | 124.45M | 143.83M | 141.93M | 140.19M | 138.49M | 136.73M | 135.18M |
|
Other Non-Current Assets
|
1.18M | 0.26M | 0.12M | | | 3.23M | 0.84M | 4.50M | 4.86M | 5.51M | 5.00M | 5.20M | 5.18M | 5.16M | 5.00M | 5.35M | 5.30M | 4.33M | 3.66M | 4.67M | 4.61M | 4.64M | 3.73M | 4.25M | 4.24M | 3.39M | 2.42M | 3.94M | 3.84M | 4.04M | 2.75M | 3.58M | 3.57M | 3.67M | 3.66M | 2.80M | 3.26M | 3.28M | 3.50M | 3.75M | 3.66M | -0.00M | 2.56M | 3.22M | 3.78M | -1.34M |
|
Non-Current Assets
|
108.58M | 134.09M | 118.57M | | | 135.18M | 60.38M | 134.40M | 133.20M | 131.69M | 52.26M | 125.17M | 123.76M | 122.34M | 52.78M | 118.21M | 116.79M | 114.44M | 35.60M | 111.95M | 110.53M | 109.18M | 29.94M | 90.66M | 89.56M | 88.28M | 87.78M | 86.63M | 88.43M | 104.32M | 123.46M | 122.35M | 120.83M | 119.39M | 117.85M | 99.48M | 98.73M | 126.80M | 105.43M | 128.21M | 147.49M | 144.64M | 142.76M | 141.71M | 140.51M | 138.81M |
|
Assets
|
113.62M | 143.85M | 121.94M | | | 143.96M | 141.72M | 139.40M | 138.38M | 135.23M | 130.74M | 130.21M | 126.91M | 125.24M | 124.81M | 121.24M | 120.72M | 126.41M | 116.62M | 114.17M | 113.45M | 111.90M | 108.77M | 93.58M | 91.30M | 91.95M | 93.19M | 105.89M | 101.39M | 115.68M | 142.56M | 131.43M | 135.77M | 138.05M | 138.98M | 134.85M | 136.72M | 163.80M | 166.31M | 182.68M | 198.59M | 197.98M | 188.88M | 188.93M | 186.59M | 183.76M |
|
Accounts Payables
|
0.21M | 0.24M | 0.57M | 0.50M | 0.75M | 1.55M | 1.10M | -0.45M | -0.19M | 0.65M | 3.12M | 3.12M | 0.08M | -0.41M | 2.29M | 2.83M | 1.56M | 4.04M | 4.75M | 0.16M | -0.18M | 4.55M | 4.54M | -0.85M | 3.36M | 3.26M | 3.64M | -0.35M | -1.32M | -0.93M | 3.08M | 2.17M | 2.76M | 3.49M | 2.60M | 2.68M | 2.11M | 2.85M | -1.09M | 1.63M | 0.24M | -0.16M | 2.11M | 0.14M | 2.06M | -0.53M |
|
Notes Payables
|
| | | | | | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 4.00M | 3.00M | 3.00M | 0.06M | 6.00M | 6.00M | 6.00M | 0.11M | | | | | | | | | | | |
|
Payables
|
0.21M | 0.24M | 0.57M | 0.50M | 0.75M | 1.55M | 3.60M | 2.06M | 2.31M | 3.15M | 5.62M | 5.62M | 2.58M | 2.09M | 7.29M | 7.83M | 6.56M | 9.04M | 9.75M | 5.16M | 4.82M | 9.55M | 9.54M | 4.15M | 8.36M | 8.26M | 8.64M | 3.65M | 1.68M | 2.07M | 3.15M | 8.18M | 8.76M | 9.49M | 2.72M | 2.68M | 2.11M | 2.85M | -1.09M | 1.63M | 0.24M | -0.16M | 2.11M | 0.14M | 2.06M | -0.53M |
|
Accumulated Expenses
|
0.23M | 0.41M | 0.34M | 0.20M | 0.23M | 0.38M | 0.75M | -0.20M | 0.02M | 0.05M | 0.57M | 0.15M | 0.03M | 0.12M | 0.81M | 0.05M | 0.99M | 0.84M | 0.64M | 0.99M | 1.00M | 0.00M | 0.75M | 0.81M | 0.81M | 0.07M | 0.68M | 0.71M | 0.32M | 0.72M | 1.09M | -0.22M | -0.18M | 0.87M | 0.97M | -0.35M | 0.88M | 1.09M | 0.65M | 1.05M | 0.79M | 1.12M | 1.50M | 1.55M | -0.26M | 1.24M |
|
Other Accumulated Expenses
|
12.82M | 14.84M | 0.10M | | -2.18M | 4.29M | 0.12M | -0.12M | 0.05M | 0.05M | 1.95M | 5.02M | 4.12M | 5.78M | 2.67M | 4.17M | 3.90M | 7.47M | 3.40M | 0.73M | 5.03M | 2.65M | 6.85M | 0.99M | 1.29M | -6.85M | | 0.63M | 1.71M | 0.12M | 6.96M | 4.82M | 1.69M | 5.56M | 1.03M | 1.11M | 1.08M | 1.07M | 0.99M | 1.28M | 0.97M | 1.12M | 0.97M | 1.29M | 3.10M | 0.45M |
|
Short term Debt
|
13.15M | 6.71M | 5.53M | | | 7.26M | 7.09M | 7.10M | 7.01M | 6.91M | 6.81M | 6.72M | 6.72M | 7.06M | 7.30M | 5.52M | 5.62M | 4.23M | 4.33M | 4.44M | 4.47M | 4.51M | 8.98M | 3.32M | 2.94M | 3.23M | 3.25M | 4.45M | 4.49M | 5.87M | 11.70M | 5.91M | 5.87M | 5.82M | 5.83M | 5.70M | 5.56M | 6.98M | 5.58M | 6.50M | 7.64M | 7.55M | 7.56M | 7.57M | 7.57M | 7.58M |
|
Current Deferred Revenue
|
| 0.90M | 0.48M | | 0.04M | 0.51M | 2.13M | -1.10M | -1.17M | -1.61M | 0.41M | 0.03M | 0.41M | 0.80M | -0.41M | 0.93M | | | 0.42M | -0.42M | 0.95M | 0.49M | 1.42M | 0.46M | -1.39M | 0.39M | 0.73M | -0.73M | -0.73M | -0.73M | -0.73M | | | 0.92M | 2.13M | -2.13M | 0.92M | 2.71M | 1.17M | -0.33M | -0.30M | -1.17M | 0.11M | 0.71M | 1.19M | 1.98M |
|
Total Current Liabilities
|
26.69M | 23.09M | 7.05M | | | 13.99M | 11.20M | 12.40M | 9.83M | 10.15M | 12.87M | 16.03M | 15.05M | 17.03M | 12.53M | 14.31M | 16.44M | 18.81M | 13.54M | 14.52M | 16.54M | 16.84M | 22.54M | 9.20M | 8.43M | 7.95M | 8.30M | 9.59M | 7.69M | 9.41M | 22.83M | 16.80M | 18.03M | 16.66M | 12.56M | 10.10M | 10.55M | 14.71M | 10.08M | 11.31M | 12.85M | 11.33M | 12.25M | 13.88M | 15.28M | 13.10M |
|
Non-Current Debt
|
42.99M | 66.44M | 60.99M | | | 75.34M | 73.46M | 71.40M | 70.00M | 67.99M | 66.62M | 64.63M | 63.07M | 60.74M | 59.13M | 53.17M | 51.78M | 59.22M | 58.13M | 57.04M | 55.92M | 54.80M | 49.23M | 48.55M | 48.17M | 51.12M | 50.33M | 41.42M | 40.28M | 51.03M | 64.88M | 63.42M | 61.97M | 60.51M | 59.05M | 54.67M | 53.39M | 69.41M | 55.37M | 67.28M | 80.85M | 78.86M | 76.96M | 75.07M | 73.17M | 71.28M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.32M | 4.28M | 6.70M | 6.47M | 6.29M | 6.04M | 6.13M | 6.11M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | 1.03M | | | | 1.38M | | | | | | | |
|
Total Non-Current Liabilities
|
42.99M | 66.44M | 60.99M | | | 75.34M | 75.96M | 71.40M | 72.50M | 70.49M | 69.12M | 67.13M | 65.57M | 63.24M | 64.13M | 58.17M | 56.78M | 64.22M | 63.13M | 62.04M | 60.92M | 59.80M | 54.23M | 53.55M | 53.17M | 56.12M | 55.33M | 45.42M | 43.28M | 54.03M | 70.88M | 69.42M | 67.97M | 66.51M | 65.05M | 54.67M | 53.39M | 69.41M | 55.37M | 67.28M | 80.85M | 78.86M | 76.96M | 75.07M | 73.17M | 71.28M |
|
Total Liabilities
|
69.69M | 89.53M | 68.04M | | | 89.33M | 87.16M | | | | 81.99M | | | | 76.66M | | | | 76.67M | | | | 76.77M | | | | 63.63M | | | | 93.71M | | | | 77.61M | | | | 65.45M | | | | 89.22M | | | |
|
Total Debt
|
56.14M | 73.14M | 66.52M | | | 82.61M | 80.55M | 78.50M | 77.00M | 74.90M | 73.43M | 71.35M | 69.79M | 67.80M | 66.43M | 58.70M | 57.40M | 63.44M | 62.46M | 61.48M | 60.39M | 59.30M | 58.22M | 51.87M | 51.11M | 54.35M | 53.59M | 45.88M | 44.77M | 56.90M | 76.58M | 69.33M | 67.83M | 66.33M | 64.88M | 60.37M | 58.95M | 76.39M | 60.95M | 73.78M | 88.48M | 86.41M | 84.52M | 82.64M | 80.75M | 78.85M |
|
Common Equity
|
43.94M | 54.32M | 53.90M | | | | 54.57M | | | | 48.75M | | | | 48.16M | | | | 39.94M | | | | 32.00M | | | | 29.56M | | | | 48.85M | | | | 61.37M | | | | 100.86M | | | | 99.66M | | | |
|
Shareholder's Equity
|
43.94M | 54.32M | 53.90M | | | 54.63M | 54.57M | | 56.05M | 54.59M | 48.75M | 47.05M | 46.28M | 44.96M | 48.16M | 48.76M | 47.50M | 43.38M | 39.94M | 37.61M | 36.00M | 35.27M | 32.00M | 30.84M | 29.70M | 27.89M | 29.56M | 50.88M | 50.42M | 52.24M | 48.85M | 45.20M | 49.77M | 54.88M | 61.37M | 70.08M | 72.79M | 79.68M | 100.86M | 104.09M | 104.89M | 107.79M | 99.66M | 99.98M | 98.14M | 99.39M |
|
Liabilities and Shareholders Equity
|
113.62M | 143.85M | 121.94M | | | 143.96M | 141.72M | 139.40M | 138.38M | 135.23M | 130.74M | 130.21M | 126.91M | 125.24M | 124.81M | 121.24M | 120.72M | 126.41M | 116.62M | 114.17M | 113.45M | 111.90M | 108.77M | 93.58M | 91.30M | 91.95M | 93.19M | 105.89M | 101.39M | 115.68M | 142.56M | 131.43M | 135.77M | 138.05M | 138.98M | 134.85M | 136.72M | 163.80M | 166.31M | 182.68M | 198.59M | 197.98M | 188.88M | 188.93M | 186.59M | 183.76M |
|
Retained Earnings
|
-1.43M | 0.16M | -19.08M | | | -16.21M | -15.57M | -14.50M | -14.09M | -15.56M | -21.39M | -23.09M | -23.86M | -25.18M | -26.63M | -26.03M | -27.28M | -31.41M | -34.84M | -37.18M | -38.78M | -39.59M | -43.17M | -44.39M | -45.59M | -47.46M | -50.16M | -52.24M | -53.75M | -57.47M | -63.03M | -66.68M | -62.11M | -57.00M | -50.51M | -41.80M | -39.04M | -35.90M | -14.27M | -10.81M | -5.82M | -2.25M | -4.67M | -3.90M | -5.91M | -4.71M |
|
Preferred Shares
|
| | | | | 70.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | | | 0.33M | | | |