|
Receivables - Accured
|
| | | | | | | | | | 0.20M | 0.10M | 0.20M | 0.20M | 0.20M | | | | | | | |
|
Cash & Equivalents
|
7.92M | | 73.06M | | 69.31M | 129.74M | 117.45M | 107.84M | 97.18M | 27.22M | 27.01M | 18.98M | 7.55M | 4.97M | 5.86M | 6.88M | 4.51M | 4.28M | 3.76M | 15.90M | 10.22M | 4.14M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | 0.60M | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | 0.43M | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | 0.43M | 0.60M | | |
|
Prepaid Assets
|
| | 0.17M | | 0.17M | 2.62M | 2.14M | 1.42M | 0.81M | 2.55M | 2.44M | 1.75M | 1.77M | 2.70M | 2.31M | 1.81M | 1.13M | 1.97M | 1.68M | 1.33M | 0.86M | 0.81M |
|
Current Assets
|
| | 74.94M | | 69.48M | 132.37M | 119.59M | 109.26M | 97.99M | 100.72M | 100.92M | 89.04M | 76.37M | 63.22M | 50.85M | 41.39M | 32.03M | 32.37M | 29.74M | 17.78M | 11.07M | 4.96M |
|
Construction in Progress
|
| | 3.50M | | | | 3.50M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 4.47M | | 4.43M | 4.59M | 4.61M | 4.89M | 5.35M | 5.68M | 6.04M | 5.99M | 5.94M | 6.25M | 6.11M | 5.91M | 5.70M | 5.50M | 1.55M | 1.35M | 1.14M | 0.92M |
|
Long-Term Deferred Tax
|
| | | | | | | 17.40M | 18.30M | 18.00M | | 18.70M | 18.70M | 18.80M | | 18.90M | 18.90M | 18.90M | | | | |
|
Other Non-Current Assets
|
| | | | 3.41M | | | | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.29M | 0.24M |
|
Non-Current Assets
|
| | 4.47M | | 7.84M | 4.59M | 4.61M | 6.05M | 6.35M | 7.48M | 7.10M | 7.41M | 7.13M | 7.21M | 7.07M | 12.12M | 11.69M | 11.17M | 6.89M | 6.34M | 5.83M | 5.18M |
|
Assets
|
| | 79.42M | | 77.32M | 136.96M | 124.21M | 115.31M | 104.34M | 108.20M | 108.03M | 96.45M | 83.51M | 70.44M | 57.92M | 53.51M | 43.73M | 43.54M | 36.63M | 24.12M | 16.90M | 10.14M |
|
Accounts Payables
|
| | 0.54M | | 1.67M | 1.31M | 1.08M | 1.26M | 1.44M | 1.79M | 1.46M | 1.51M | 1.04M | 1.41M | 0.65M | 0.81M | 0.51M | 1.57M | 1.36M | 1.52M | 1.80M | 2.47M |
|
Payables
|
| | 0.54M | | 1.67M | 1.31M | 1.08M | 1.26M | 1.44M | 1.79M | 1.46M | 1.51M | 1.04M | 1.41M | 0.65M | 0.81M | 0.51M | 1.57M | 1.36M | 1.52M | 1.80M | 2.47M |
|
Accumulated Expenses
|
| | 0.55M | | 2.92M | 3.65M | 1.43M | 2.10M | 3.22M | 4.36M | 2.35M | 2.72M | 3.84M | 3.93M | 1.73M | 2.76M | 2.42M | 1.87M | 2.07M | 2.29M | 2.64M | 2.09M |
|
Short term Debt
|
| | 1.36M | | 3.88M | 0.29M | 0.13M | 0.14M | 0.03M | 0.06M | | | | 1.22M | 4.90M | 8.59M | 12.29M | 14.77M | 15.00M | 15.00M | 15.00M | 13.54M |
|
Current Leases
|
| | | | | | | 0.65M | 0.66M | 0.98M | 1.01M | 0.92M | 0.86M | 0.79M | 0.72M | 1.22M | 1.36M | 1.41M | 1.46M | 1.32M | 1.19M | 1.05M |
|
Current Deferred Revenue
|
| | 2.72M | | | | | | | | | | | | | | | 0.60M | | | | |
|
Total Current Liabilities
|
| | 5.31M | | 9.36M | 5.25M | 2.64M | 4.16M | 5.35M | 7.19M | 4.82M | 5.15M | 5.74M | 7.34M | 7.99M | 13.38M | 16.58M | 20.21M | 19.89M | 20.13M | 20.62M | 19.14M |
|
Non-Current Debt
|
| | 2.41M | | | | | | | 14.09M | 29.15M | 29.21M | 29.27M | 28.10M | 24.48M | 20.85M | 17.21M | 13.54M | 9.61M | 5.92M | 2.23M | |
|
Preferred Stock Liabilities
|
| | 184.71M | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | 80.34M | 74.16M | 57.26M | 50.84M | 44.41M | 37.15M | 30.87M | 24.07M | 17.27M | 12.58M | 7.14M | 2.71M | 2.65M | 1.50M | -2.29M | -3.58M | -4.11M |
|
Operating Leases
|
| | | | | | | 0.51M | 0.34M | 0.32M | 0.06M | 0.50M | 0.34M | 0.17M | | 4.75M | 4.39M | 4.02M | 3.64M | 3.42M | 3.20M | 2.97M |
|
Other Non-Current Liabilities
|
| | 0.32M | | 0.61M | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 7.72M | | 9.36M | 5.25M | 2.64M | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 8.04M | | 9.96M | 5.25M | 2.64M | 4.67M | 5.69M | 21.59M | 34.02M | 34.86M | 35.34M | 35.62M | 32.47M | 38.98M | 38.18M | 37.77M | 33.14M | 29.47M | 26.05M | 22.11M |
|
Total Debt
|
| | 3.77M | | 3.88M | 0.29M | 0.13M | 0.14M | 0.03M | 14.15M | 29.15M | 29.21M | 29.27M | 29.32M | 29.38M | 29.44M | 29.50M | 28.30M | 24.61M | 20.92M | 17.23M | 13.54M |
|
Common Equity
|
| | -113.34M | | -123.67M | 131.71M | 121.57M | 110.64M | 98.65M | 86.61M | 74.00M | 61.59M | 48.17M | 34.82M | 25.44M | 14.54M | 5.55M | 5.78M | 3.49M | -5.35M | -9.15M | -11.97M |
|
Shareholder's Equity
|
| | -113.34M | | -123.67M | 131.71M | 121.57M | 110.64M | 98.65M | 86.61M | 74.00M | 61.59M | 48.17M | 34.82M | 25.44M | 14.54M | 5.55M | 5.78M | 3.49M | -5.35M | -9.15M | -11.97M |
|
Liabilities and Shareholders Equity
|
| | 79.42M | | 77.32M | 136.96M | 124.21M | 115.31M | 104.34M | 108.20M | 108.03M | 96.45M | 83.51M | 70.44M | 57.92M | 53.51M | 43.73M | 43.54M | 36.63M | 24.12M | 16.90M | 10.14M |
|
Retained Earnings
|
| | -114.00M | | -125.10M | -3.14M | -8.33M | -14.60M | -22.20M | -30.13M | -38.92M | -47.30M | -56.60M | -65.80M | -72.89M | -80.40M | -87.20M | -94.00M | -102.91M | -110.20M | -116.90M | -122.30M |
|
Preferred Shares
|
| | | | 191.03M | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | 0.60M | 0.60M | 1.00M | 0.97M | 0.69M | 0.67M | | | | 1.28M | | | 0.89M | 0.81M | 0.65M | 0.49M | 0.42M |
|
Shares Outstanding
|
46.89M | 46.89M | 46.89M | 46.90M | 46.90M | | | | | | | | | | | | | | | | | |