|
Accumulated Depreciation
|
| | | | | 15.54M | 15.96M | 16.40M | | 17.32M | | | 18.73M | 14.97M | | | 16.05M | | | | | 0.80M | | 0.84M | 0.86M | 0.88M | 0.89M | 0.91M | 0.97M | 1.02M | 1.07M | 1.10M | 0.99M | 1.01M | 1.03M |
|
Receivables - Doubtful
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | 0.24M | 0.24M | 0.24M | 0.24M | | | |
|
Cash & Equivalents
|
11.73M | 11.76M | 11.52M | 12.01M | 10.61M | 15.80M | 10.09M | 14.77M | 12.97M | 12.02M | 10.77M | 9.52M | 8.43M | 6.21M | 7.23M | 6.09M | 4.68M | 7.85M | 72.39M | 65.03M | 28.96M | 26.54M | 22.17M | 9.67M | 15.44M | 21.50M | 13.20M | 7.14M | 40.20M | 2.67M | 8.20M | 48.32M | 37.94M | 52.77M | 45.54M |
|
Receivables - Net
|
| 0.35M | | 0.23M | 0.41M | 0.36M | 0.45M | 0.43M | 0.75M | 0.56M | 0.38M | 0.45M | 0.27M | 0.32M | 0.41M | 0.13M | 0.29M | 0.32M | 0.71M | 0.62M | 0.63M | 0.72M | 0.25M | 0.31M | 0.35M | 0.21M | 0.25M | 0.38M | 0.44M | 0.43M | 0.20M | 0.20M | 0.41M | 0.63M | 0.41M |
|
Receivables - Other
|
| | | | 1.60M | 3.30M | 3.44M | -0.04M | 0.16M | 0.01M | 0.12M | 0.12M | 0.03M | 0.11M | 0.60M | 0.03M | 0.06M | 0.14M | 0.07M | 0.08M | 0.75M | 0.16M | 0.12M | 0.16M | | 0.39M | 0.42M | 0.56M | 0.54M | 0.52M | 0.44M | | | 1.21M | |
|
Receivables
|
| 0.35M | | 0.23M | 2.01M | 3.66M | 3.89M | 0.40M | 0.91M | 0.57M | 0.50M | 0.57M | 0.29M | 0.43M | 1.01M | 0.16M | 0.35M | 0.45M | 0.79M | 0.70M | 1.38M | 0.88M | 0.38M | 0.47M | 0.35M | 0.60M | 0.67M | 0.94M | 0.98M | 0.94M | 0.64M | 0.20M | 0.41M | 1.83M | 0.41M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.28M | 0.27M |
|
Prepaid Assets
|
| 0.15M | | 0.19M | 0.65M | 0.42M | 0.48M | 0.59M | 0.84M | 0.51M | 0.54M | 0.33M | 1.48M | 0.27M | 0.46M | 0.12M | 0.62M | 1.07M | 0.43M | 0.90M | 2.25M | 4.62M | 0.77M | 0.51M | 0.15M | 0.91M | 2.87M | 0.49M | 0.45M | 0.43M | 2.94M | 0.72M | 0.84M | 0.79M | 0.51M |
|
Current Assets
|
| 12.17M | | 12.43M | 44.20M | 44.51M | 34.45M | 15.71M | 14.64M | 13.26M | 11.66M | 10.29M | 9.16M | 9.83M | 8.24M | 6.69M | 6.03M | 14.76M | 78.53M | 71.54M | 62.51M | 108.35M | 94.92M | 89.97M | 85.05M | 82.94M | 77.47M | 75.07M | 73.81M | 72.50M | 70.48M | 65.83M | 42.44M | 56.71M | 48.32M |
|
Buildings
|
| 51.24M | | | | 52.82M | 52.82M | 52.89M | 53.12M | 54.24M | 54.56M | 54.68M | 54.71M | 47.59M | 47.74M | 47.77M | 47.81M | 45.34M | 47.87M | 47.90M | 47.93M | 45.44M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | | | | | | | |
|
Construction in Progress
|
| 0.82M | | | | 1.02M | 1.07M | 1.07M | 1.09M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| 10.41M | | | | 10.41M | 10.41M | 10.41M | 10.41M | 10.41M | 10.41M | 10.41M | 10.41M | 10.41M | | | 10.41M | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 51.16M | | 50.97M | 50.55M | 50.11M | 49.74M | 49.38M | 49.18M | 48.73M | 48.59M | 48.25M | 47.81M | 44.43M | 44.14M | 43.76M | 43.59M | 1.84M | 42.88M | 42.54M | 42.18M | 1.77M | 1.75M | 1.70M | 1.71M | 1.70M | 1.67M | 2.06M | 2.16M | 2.12M | 2.08M | 1.93M | 1.61M | 1.60M | 1.56M |
|
Long-Term Investments
|
| 11.70M | | 11.70M | 11.70M | 13.30M | 23.30M | 70.02M | 70.02M | 70.02M | 70.02M | 70.02M | 70.02M | 70.02M | 70.02M | 79.14M | 79.14M | 79.14M | 7.00M | 7.00M | 7.00M | 7.00M | | | 3.00M | 4.98M | 1.34M | 19.57M | 15.17M | 12.01M | 7.64M | 10.76M | | | 0.50M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 3.60M | 3.05M | 3.05M | 3.10M | 28.28M | 19.94M | 19.94M |
|
Intangibles
|
| | | 0.15M | 0.18M | 0.32M | 0.32M | 0.32M | 0.41M | | | | | | | | | | | | | | | | | | | 1.90M | 1.91M | 1.94M | 1.94M | 1.95M | 1.04M | 1.04M | 1.04M |
|
Goodwill & Intangibles
|
| | | 0.15M | 0.18M | 0.32M | 0.32M | 0.32M | 0.41M | | | | | | | | | | | | | | | | | | | 5.50M | 5.51M | 4.99M | 4.99M | 5.05M | 29.32M | 20.98M | 20.98M |
|
Long-Term Deferred Tax
|
| 8.86M | | 0.02M | 0.01M | | 0.04M | 0.01M | 0.02M | 8.16M | 0.02M | 0.01M | 0.01M | 11.43M | | | | 15.56M | | 31.70M | 33.30M | 49.10M | | | | 50.87M | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.54M | | 1.59M | 1.57M | 1.65M | 1.33M | 1.33M | 1.33M | 1.57M | 1.57M | 1.57M | 1.57M | 1.58M | 1.57M | 1.57M | 1.57M | 1.57M | 5.00M | 1.57M | 1.57M | 1.57M | 1.57M | 1.57M | 1.57M | 69.68M | 72.92M | 88.45M | 83.53M | 84.16M | 67.55M | 28.48M | 1.72M | 1.86M | 1.86M |
|
Non-Current Assets
|
| 74.04M | | 65.22M | 70.89M | 50.11M | 49.74M | 49.38M | 49.18M | 48.73M | 48.59M | 48.25M | 47.81M | 44.43M | 44.14M | 43.76M | 43.59M | 1.84M | 42.88M | 42.54M | 42.18M | 1.77M | 1.75M | 1.73M | 1.71M | 15.89M | 18.04M | 31.08M | 27.82M | 24.33M | 17.35M | 17.21M | 65.65M | 57.40M | 57.05M |
|
Assets
|
| 86.20M | | 77.64M | 115.08M | 116.92M | 116.63M | 144.17M | 143.45M | 142.14M | 140.40M | 139.24M | 137.43M | 136.35M | 134.62M | 146.25M | 146.21M | 154.06M | 130.41M | 122.57M | 112.78M | 118.32M | 103.22M | 98.83M | 96.36M | 98.83M | 95.50M | 106.15M | 101.62M | 96.83M | 87.83M | 83.04M | 108.10M | 114.11M | 105.38M |
|
Accounts Payables
|
| 0.12M | | 0.09M | 0.36M | 0.37M | 0.30M | 0.54M | 0.76M | 0.80M | 0.62M | 0.57M | 0.70M | 0.92M | 1.16M | 0.49M | 0.75M | 1.16M | 1.15M | 1.12M | 0.87M | 0.56M | 1.39M | 0.44M | 0.62M | 0.33M | | 0.51M | 2.57M | 3.00M | 2.70M | 2.55M | 7.79M | 6.89M | 6.79M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | 14.53M | 14.65M | 14.78M | 14.90M | 15.00M | | | | 0.33M | 0.47M | 1.70M | 15.00M | 1.70M | 1.70M | 1.70M | 1.70M | 0.61M | 0.61M |
|
Payables
|
| 0.12M | | 0.09M | 0.36M | 0.37M | 0.30M | 0.54M | 0.76M | 0.80M | 0.62M | 0.57M | 0.70M | 0.92M | 1.16M | 0.49M | 0.75M | 15.69M | 15.80M | 15.90M | 15.78M | 15.56M | 1.39M | 0.44M | 0.62M | 0.67M | 0.47M | 2.21M | 17.57M | 4.70M | 4.40M | 4.25M | 9.49M | 7.51M | 7.40M |
|
Accumulated Expenses
|
| 0.21M | | 0.42M | 0.30M | 0.50M | 0.43M | 0.65M | 0.20M | 0.60M | 0.56M | 0.58M | 0.73M | 1.19M | 0.44M | 0.64M | 0.86M | 1.23M | 1.29M | 6.62M | 1.33M | 1.88M | 1.60M | 1.33M | 0.59M | 0.76M | 0.33M | 0.84M | 2.83M | 2.98M | 3.14M | 3.29M | 3.44M | 3.90M | 3.90M |
|
Other Accumulated Expenses
|
| 0.04M | | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.01M | 0.05M | 0.06M | 0.12M | 0.14M | 0.16M | 0.23M | 0.25M | 0.12M | 0.25M | 0.61M | 3.52M | 0.17M | 0.20M | 0.17M | 1.02M | 0.12M | 0.14M | 0.17M | 0.11M | 0.30M | 0.32M | 0.43M | 0.10M | 0.21M |
|
Short term Debt
|
| | | | | | | | | | | | 0.03M | 3.50M | 0.03M | 0.03M | 0.06M | 0.14M | 0.05M | 0.06M | 0.07M | 0.07M | 0.04M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.36M | | 0.53M | 0.69M | 0.89M | 0.75M | 1.21M | 0.98M | 1.43M | 1.20M | 1.20M | 1.49M | 5.73M | 5.27M | 10.83M | 4.91M | 17.30M | 17.26M | 22.83M | 17.79M | 21.03M | 3.21M | 1.97M | 1.41M | 2.15M | 0.93M | 3.26M | 7.54M | 7.51M | 7.24M | 7.11M | 11.03M | 11.60M | 12.08M |
|
Non-Current Debt
|
| 23.69M | | 24.39M | -0.62M | 0.28M | 0.58M | | 0.42M | 0.65M | 0.03M | 0.12M | 0.03M | 0.31M | 0.03M | 0.36M | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | 14.93M | 14.94M | 14.95M | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.06M |
|
Minority Interest
|
| 9.34M | | 9.68M | 9.51M | 8.87M | 8.68M | 9.01M | 8.86M | 13.78M | 13.81M | 13.85M | 13.77M | 13.73M | 13.74M | 14.58M | 14.49M | 14.42M | -2.97M | 79.10M | 79.10M | -3.31M | 79.10M | 79.10M | 79.10M | -3.66M | -3.69M | -2.69M | 4.46M | 4.07M | 3.87M | 3.18M | 3.94M | 3.98M | 4.00M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | 15.00M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | 0.55M | 0.61M | 0.07M | | | 9.00M | 0.14M | 0.14M |
|
Other Non-Current Liabilities
|
| 0.07M | | 0.10M | 0.07M | 0.19M | 0.17M | 0.20M | 0.21M | 0.29M | 0.21M | 0.09M | 0.09M | 0.09M | 0.03M | 0.03M | 0.03M | 0.05M | 0.08M | 0.08M | 0.09M | 0.09M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.09M | 2.80M | 0.06M | 3.10M | 3.30M | 3.40M | 0.06M | 0.09M |
|
Total Non-Current Liabilities
|
| 24.06M | | 24.92M | 0.06M | 1.17M | 1.33M | 16.14M | 16.38M | 17.09M | 1.23M | 1.23M | 1.51M | 5.73M | 5.27M | 10.83M | 4.92M | 17.30M | 17.26M | 22.83M | 17.79M | 21.03M | 3.21M | 1.97M | 1.41M | 2.15M | 0.93M | 3.81M | 8.26M | 10.52M | 7.35M | 7.18M | 20.18M | 15.68M | 16.11M |
|
Total Liabilities
|
| 24.13M | | 25.02M | 0.13M | 1.35M | 1.50M | 16.33M | 16.59M | 17.38M | 1.44M | 1.32M | 1.60M | 5.82M | 5.30M | 10.86M | 4.95M | 17.35M | 17.34M | 22.91M | 17.88M | 21.11M | 3.25M | 2.02M | 1.46M | 2.20M | 0.99M | 3.90M | 11.06M | 10.57M | 10.45M | 10.48M | 23.58M | 15.74M | 16.20M |
|
Total Debt
|
| 23.69M | | 24.39M | -0.62M | 0.28M | 0.58M | | 0.42M | 0.65M | 0.03M | 0.12M | 0.05M | 3.81M | 0.06M | 0.39M | 0.06M | 0.14M | 0.05M | 0.06M | 0.07M | 0.07M | 0.04M | | | | | | | | | | | | |
|
Common Equity
|
| 62.08M | | 52.63M | 114.95M | 116.12M | 115.69M | 128.39M | 127.42M | 124.76M | 138.96M | 137.92M | 135.83M | 130.53M | 129.32M | 135.39M | 141.26M | 136.70M | 113.06M | 102.88M | 98.15M | 100.52M | 99.97M | 96.53M | 98.53M | 100.29M | 98.20M | 104.94M | 90.56M | 86.26M | 77.38M | 72.56M | 84.52M | 98.37M | 89.18M |
|
Shareholder's Equity
|
| 62.08M | | 52.63M | 114.95M | 116.12M | 115.69M | 128.39M | 127.42M | 124.76M | 138.96M | 137.92M | 135.83M | 130.53M | 129.32M | 135.39M | 141.26M | 136.70M | 113.06M | 102.88M | 98.15M | 100.52M | 99.97M | 96.53M | 98.53M | 100.29M | 98.20M | 104.94M | 90.56M | 86.26M | 77.38M | 72.56M | 84.52M | 98.37M | 89.18M |
|
Liabilities and Shareholders Equity
|
| 86.20M | | 77.64M | 115.08M | 116.92M | 116.63M | 144.17M | 143.45M | 142.14M | 140.40M | 139.24M | 137.43M | 136.35M | 134.62M | 146.25M | 146.21M | 154.06M | 130.41M | 122.57M | 112.78M | 118.32M | 103.22M | 98.83M | 96.36M | 98.83M | 95.50M | 106.15M | 101.62M | 96.83M | 87.83M | 83.04M | 108.10M | 114.11M | 105.38M |
|
Treasury Shares
|
| | | | | 0.14M | 0.14M | 0.19M | 0.15M | 0.16M | 0.16M | 0.16M | 0.13M | 0.12M | 0.12M | 0.14M | 0.10M | 1.01M | 1.00M | 0.08M | 1.06M | 1.51M | 1.46M | 0.99M | 0.92M | 0.68M | 0.86M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.58M | 0.42M | 0.46M |
|
Retained Earnings
|
| 2.32M | | 2.39M | 2.00M | 4.04M | 4.16M | 4.08M | 4.13M | -5.84M | -7.44M | -8.69M | -10.85M | -16.25M | -17.70M | -25.87M | -28.42M | -40.80M | -152.82M | -155.14M | -160.67M | -165.46M | -163.87M | -167.12M | -168.55M | -167.33M | -170.97M | -164.92M | -197.28M | -201.74M | -210.75M | -215.39M | -220.17M | -232.26M | -242.08M |
|
Shares Outstanding
|
| | | | 11.75M | 11.76M | 11.79M | 13.13M | 13.14M | 13.14M | 15.00M | 15.02M | 15.03M | 15.03M | 15.04M | 15.65M | 15.97M | 16.94M | 19.88M | 19.03M | 19.98M | 23.69M | 23.69M | 23.52M | 23.51M | 23.49M | 23.67M | 23.70M | 23.68M | 23.82M | 23.79M | 24.13M | 31.24M | 50.79M | 50.87M |