|
Cash & Equivalents
|
0.77M | 0.25M | 21.21M | 54.73M | 20.00M | 7.28M | 14.34M | 13.80M | 9.76M | 7.74M | 11.41M | 6.41M | 3.39M | 3.45M | 20.12M |
|
Receivables - Net
|
0.07M | 0.07M | | 0.78M | | 0.55M | | 0.25M | | | | 1.44M | | | |
|
Receivables - Other
|
| | | | | | | 0.14M | | | | | | | 0.39M |
|
Receivables
|
0.07M | 0.07M | | 0.78M | | 0.55M | | 0.39M | | | | 1.44M | | | |
|
Inventory
|
0.10M | | | 0.11M | | | | 0.66M | | | | 0.65M | | | |
|
Prepaid Assets
|
0.06M | -0.04M | | 3.21M | | 1.97M | | 3.69M | | 2.07M | | 0.60M | | 1.71M | 0.90M |
|
Current Assets
|
0.99M | 0.47M | | 59.81M | | 34.34M | | 19.09M | | 30.40M | | 24.48M | | 24.24M | 24.63M |
|
Property, Plant & Equipment (Net)
|
12.28M | 12.94M | | 50.20M | | 114.99M | | 152.53M | | 129.55M | | 138.15M | | 118.54M | 102.79M |
|
Long-Term Investments
|
0.16M | | | 0.44M | | 0.05M | | 2.49M | | 7.35M | -2.46M | 4.35M | | 3.88M | 2.70M |
|
Other Non-Current Assets
|
-0.12M | -0.08M | 8.64M | 15.20M | 5.33M | 0.70M | 5.51M | 0.70M | 17.01M | 0.35M | 12.78M | 0.35M | 14.66M | 0.35M | |
|
Non-Current Assets
|
12.44M | 16.00M | | 65.84M | | 119.25M | | 155.72M | | 141.00M | | 147.59M | | 136.84M | 119.57M |
|
Assets
|
13.43M | 16.47M | 128.06M | 125.66M | 142.36M | 153.58M | 175.34M | 174.81M | 176.98M | 171.40M | 179.53M | 172.07M | 169.38M | 161.08M | 144.20M |
|
Accounts Payables
|
0.27M | 2.98M | | 3.02M | | 4.15M | | 3.31M | | 4.91M | | 1.82M | | 4.11M | 2.69M |
|
Dividends payables
|
| | | 7.37M | | 0.67M | | 0.65M | | -0.68M | -0.66M | 0.66M | | 0.09M | -0.28M |
|
Payables
|
0.27M | 2.98M | | 10.39M | | 4.82M | | 3.96M | | 4.23M | -0.66M | 2.49M | | 4.21M | 2.42M |
|
Accumulated Expenses
|
0.31M | | | 5.50M | | | | 8.04M | | | | 2.68M | | | |
|
Other Accumulated Expenses
|
| | | 0.83M | | 3.93M | | 0.45M | | 5.89M | | 7.27M | | 8.22M | 9.11M |
|
Short term Debt
|
1.18M | -1.34M | | 7.47M | | | | 8.69M | | | | 17.65M | | | |
|
Current Leases
|
| | | | | | | 31.42M | | 29.50M | | 2.03M | | 17.97M | 17.46M |
|
Current Deferred Revenue
|
0.33M | 0.08M | | 1.03M | | 0.22M | | 0.53M | | 0.42M | | 1.40M | | 0.35M | 0.12M |
|
Total Current Liabilities
|
2.08M | 5.39M | | 25.21M | | 60.55M | | 53.09M | | 64.97M | | 33.52M | | 49.77M | 40.02M |
|
Capital Leases
|
| | | | | 12.48M | | | | | | 16.94M | | | |
|
Non-Current Debt
|
4.20M | 3.53M | 76.28M | 35.13M | | | | 55.84M | | | | 61.10M | | | |
|
Minority Interest
|
| | | | | | | | | | | | | 3.55M | 3.52M |
|
Operating Leases
|
5.38M | 4.87M | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.10M | 0.11M | 7.51M | 0.74M | 10.96M | | 13.61M | | 19.46M | | 15.95M | 0.43M | 19.27M | 0.52M | |
|
Total Non-Current Liabilities
|
6.29M | 8.92M | -7.51M | 60.35M | -10.96M | 94.40M | -13.61M | 108.94M | -19.46M | | -15.95M | 111.56M | -19.27M | 100.28M | 83.12M |
|
Total Liabilities
|
6.39M | 9.03M | | 61.09M | | 94.40M | | 108.94M | | 107.19M | | 111.98M | | 100.81M | 83.12M |
|
Total Debt
|
5.38M | 2.19M | 76.28M | 42.61M | | | | 64.53M | | | | 78.75M | | | |
|
Common Equity
|
7.87M | | | 64.57M | | 59.18M | | 65.87M | | | | 60.09M | | | |
|
Shareholder's Equity
|
7.87M | | 44.27M | 64.57M | 61.94M | 59.18M | 67.39M | 65.87M | 63.98M | 64.21M | 62.47M | 60.09M | 55.62M | 60.27M | 61.07M |
|
Liabilities and Shareholders Equity
|
13.43M | 16.47M | 128.06M | 125.66M | 142.36M | 153.58M | 175.34M | 174.81M | 176.98M | 171.40M | 179.53M | 172.07M | 169.38M | 161.08M | 144.20M |
|
Retained Earnings
|
-0.83M | -1.55M | | 29.37M | | 20.13M | | 26.95M | | 24.96M | | 20.91M | | 17.23M | 18.05M |
|
Treasury Shares
|
| | | 1.13M | | | | | | | | 0.17M | | | |
|
Shares Outstanding
|
| | | 8.18M | | | | 8.69M | | | | 8.84M | | | |