|
Accumulated Depreciation
|
| | | | | | | | 2.26M | 2.72M | 3.42M | 4.12M | 3.75M | 5.30M | 5.95M | 6.60M | -6.69M | 8.04M | 9.65M | 11.32M | 11.16M | 11.98M | 12.72M | 11.97M | 12.73M | 13.43M | | | | | | | | | | | | | | | | | | |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | | | |
|
Receivables - Affiliates
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | -0.05M | 0.74M | | 1.08M | -0.04M | 0.01M | |
|
Mortgage Loans
|
| 150.00 | 0.00M | | | 687.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net
|
| | | | | | | | | | | | | | | | | | | | 4.12M | | | | 4.12M | 4.12M | 4.12M | 4.12M | 0.35M | 0.69M | 0.69M | 0.69M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.38M | 0.28M | | | | |
|
Cash & Equivalents
|
0.05M | 0.13M | 0.30M | 0.09M | | 0.10M | 0.78M | 0.29M | 0.93M | 0.76M | 0.37M | 0.34M | 0.39M | 0.09M | 0.69M | 0.06M | 2.70M | 0.47M | 1.49M | 1.01M | 0.27M | 0.46M | 2.15M | 1.39M | 11.20M | 8.33M | 29.13M | 20.13M | 11.49M | 5.22M | 3.81M | 3.77M | 10.87M | 0.30M | 2.87M | 3.12M | 1.32M | 30.87M | 30.87M | 1.13M | 0.60M | 155.37M | 2.28M | 2.08M |
|
Receivables - Net
|
| | | | | | | 0.00M | 2.75M | 1.43M | 0.43M | 0.63M | 1.87M | 2.27M | 1.77M | 2.80M | 1.34M | 0.62M | 1.95M | 0.34M | 2.42M | 0.23M | 0.23M | 0.23M | 0.04M | 0.23M | 0.38M | 2.11M | 3.18M | 2.86M | 5.35M | 5.67M | 0.66M | 1.69M | | 4.39M | | | -0.06M | 0.01M | 0.01M | -0.03M | 0.03M | 0.02M |
|
Receivables - Other
|
| | | -0.01M | | | | -0.02M | | | | | | | | | 0.47M | | | | 0.72M | | | | 0.23M | | | 0.01M | 0.01M | | | | 0.66M | | 1.00M | | | 0.05M | 0.06M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Receivables
|
| | | | | | | -0.02M | 2.75M | 1.43M | 0.43M | 0.63M | 1.87M | 2.27M | 1.77M | 2.80M | 1.81M | 0.62M | 1.95M | 0.34M | 3.14M | 0.23M | 0.23M | 0.23M | 0.27M | 0.23M | 0.38M | 2.11M | 3.18M | 2.86M | 5.35M | 5.67M | 1.32M | 1.69M | | 4.39M | | | | 0.09M | 0.09M | 0.06M | 0.11M | 0.10M |
|
Inventory
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | 0.62M | 0.32M | 0.07M | 0.43M | 0.16M | 0.74M | 0.12M | 1.00M | 0.52M | 0.15M | 0.37M | 0.15M | 0.15M | 0.15M | -0.49M | 0.00M | | 1.24M | | 0.73M | 0.45M | -2.51M | 0.71M | 2.17M | 0.13M | -0.08M | -0.83M | 2.03M | 0.96M | -0.12M | -0.12M | 1.08M |
|
Prepaid Assets
|
| | -0.00M | 0.00M | | | | -0.00M | | | | | | 0.44M | 0.32M | 0.15M | 0.15M | 0.48M | 0.48M | 0.48M | | 0.17M | 0.17M | 0.17M | 0.17M | 0.24M | 0.27M | 0.27M | 0.62M | 1.58M | 0.82M | 1.05M | 0.79M | 0.80M | 1.81M | 1.92M | 1.73M | -0.01M | 1.87M | 1.87M | 1.15M | 1.13M | 1.77M | 1.17M |
|
Current Assets
|
0.08M | 0.18M | 0.34M | 0.64M | 0.60M | 0.64M | 0.11M | 0.09M | 3.74M | 2.38M | 1.25M | 1.25M | 2.70M | 3.07M | 2.88M | 3.54M | 4.26M | 2.14M | 4.04M | 2.61M | 3.18M | 0.64M | 2.22M | 1.36M | 11.22M | 7.73M | 29.39M | 21.50M | 15.30M | 10.89M | 9.98M | 11.22M | 12.77M | 5.75M | 6.39M | 12.35M | 37.80M | 31.56M | 21.71M | 16.31M | 11.33M | 8.63M | 9.54M | 8.40M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | 2.91M | | | | 0.67M | | | | 0.56M | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.11M | 0.18M | | 0.91M | 2.41M | 2.41M | 3.25M | 1.75M | 1.75M | 1.75M | 1.57M | 1.57M | 1.57M | 0.85M | | 0.68M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | | 22.50M | | 21.68M | 23.02M | 22.90M | 22.70M | | 15.06M | 9.11M | 9.30M | 9.03M | 11.69M | 20.66M | 20.74M | 19.19M | 17.49M | 18.30M | 17.32M | 15.50M | 16.72M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | | 2.50M | 2.50M | 3.24M | 3.74M | 18.78M | | | 19.48M | 3.48M | 206.26M | 0.17M | 149.73M | 151.25M | 0.01M | 1.67M | 150.05M |
|
Goodwill
|
| 0.46M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | | | | | | 2.22M | 2.04M | 2.91M | | 28.31M | 28.83M | | | | | | | | | 0.45M | | | | 0.42M | | | | 2.03M | 1.99M | | | | | | |
|
Goodwill & Intangibles
|
0.00M | 0.46M | 0.37M | 0.37M | 0.36M | 0.36M | 0.36M | 0.01M | 0.01M | | | | | | 2.22M | 2.04M | 2.91M | | 28.31M | 28.83M | | | | | | | | | 0.45M | | | | 0.42M | | | | 2.03M | 1.99M | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 2.23M | | | | 2.23M | | | | 8.27M | | | | 1.79M | | | | 6.37M | | | | 0.34M | | | | 1.83M | | | | | | | |
|
Other Non-Current Assets
|
| 0.60M | -0.00M | 0.50M | 0.47M | 0.46M | 1.01M | | 0.14M | 0.22M | 0.23M | 0.19M | 0.20M | 0.09M | 0.25M | 0.29M | 0.41M | 0.47M | 0.36M | 0.30M | 0.27M | 0.42M | 0.54M | 0.64M | 0.02M | 1.23M | 1.02M | 1.01M | 1.10M | 1.09M | 27.70M | 1.09M | 2.12M | 43.75M | 93.69M | 91.33M | 1.52M | 177.64M | 169.00M | 160.81M | 1.16M | 154.02M | 1.02M | 4.00M |
|
Non-Current Assets
|
0.00M | 0.61M | 0.50M | 0.49M | 0.47M | 0.46M | 1.02M | 0.01M | 16.54M | 16.17M | 15.74M | 16.08M | 13.59M | 15.43M | 17.57M | 16.52M | 37.10M | 63.43M | 61.73M | 65.22M | 32.05M | 31.38M | 30.07M | 28.01M | 27.20M | 29.98M | 29.07M | 30.40M | 0.93M | 27.67M | 27.70M | 26.09M | 13.04M | 43.75M | 93.69M | 90.57M | 18.28M | 18.11M | 195.86M | 196.29M | 194.55M | 194.99M | 190.90M | 193.96M |
|
Assets
|
0.08M | 0.78M | 0.84M | 1.13M | 1.07M | 1.10M | 1.13M | 0.10M | 20.27M | 18.55M | 16.99M | 17.33M | 16.29M | 18.50M | 20.45M | 20.06M | 41.36M | 65.57M | 65.77M | 67.84M | 35.23M | 32.02M | 32.28M | 29.37M | 4.12M | 37.71M | 58.46M | 51.90M | 42.87M | 38.56M | 37.68M | 37.31M | 55.92M | 49.50M | 100.08M | 102.92M | 64.73M | 216.09M | 217.58M | 212.60M | 205.87M | 203.62M | 200.45M | 202.36M |
|
Accounts Payables
|
| -0.00M | 0.02M | 0.02M | 0.01M | -0.01M | 0.01M | | 2.20M | 3.11M | 4.19M | 4.77M | 5.36M | 6.41M | 4.99M | 6.81M | 8.12M | 6.25M | 6.25M | 7.48M | 11.04M | 11.76M | 11.46M | 5.64M | 0.68M | 3.05M | 2.56M | 2.75M | 3.93M | 3.24M | 3.94M | 3.92M | 4.92M | 4.31M | 4.74M | 4.33M | 4.43M | 5.19M | -0.32M | 5.71M | 9.01M | 8.96M | 5.07M | 4.76M |
|
Notes Payables
|
| | | 0.01M | | | | 0.01M | 9.47M | | | | 14.85M | | 18.40M | 19.70M | 14.17M | | | | 7.42M | | | | 0.07M | 2.59M | | | 0.07M | 8.91M | 2.50M | 9.49M | | | 43.48M | 43.20M | 43.54M | -0.79M | 193.31M | | | 149.73M | 149.76M | 0.75M |
|
Payables
|
| -0.00M | 0.02M | 0.03M | 0.01M | -0.01M | 0.01M | 0.01M | 11.67M | 3.11M | 4.19M | 4.77M | 20.21M | 6.41M | 23.40M | 26.51M | 22.29M | 6.25M | 6.25M | 7.48M | 18.46M | 11.76M | 11.46M | 5.64M | 0.75M | 5.64M | 2.56M | 2.75M | 4.01M | 12.15M | 6.44M | 13.41M | 4.92M | 4.31M | 48.21M | 47.53M | 47.97M | 4.40M | 192.99M | 5.71M | 9.01M | 158.69M | 154.83M | 5.51M |
|
Accumulated Expenses
|
| | | 0.00M | | | 0.01M | | 0.12M | 0.15M | 0.18M | 0.21M | 0.34M | 0.46M | 0.59M | 0.62M | 1.12M | 1.31M | 1.70M | 1.98M | 2.87M | 2.36M | -1.67M | 0.57M | 1.04M | 0.25M | 0.33M | 0.43M | 1.33M | 1.00M | 0.04M | 0.04M | 0.11M | 0.00M | 0.14M | 0.14M | 0.49M | -0.24M | -0.01M | 0.51M | 2.13M | 4.56M | 3.11M | 4.38M |
|
Other Accumulated Expenses
|
600.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | | | | | 0.10M | 0.06M | 0.20M | 0.15M | 0.10M | 0.06M | 0.12M | 0.14M |
|
Short term Debt
|
| | | | | | 0.05M | 0.05M | 4.43M | 4.02M | 4.47M | 5.18M | 9.65M | 10.16M | 13.12M | 14.63M | 14.17M | 14.93M | 15.53M | 14.69M | 20.49M | 17.94M | 16.60M | 12.47M | 11.00M | 10.91M | 12.24M | 12.05M | 5.28M | 3.74M | 0.41M | 0.33M | 9.79M | 0.84M | 0.82M | 0.80M | 2.14M | 2.14M | 2.14M | 2.14M | 2.08M | 2.08M | 2.08M | 1.50M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.08M | 0.34M | 1.47M | 3.80M | 3.96M | 4.92M | 5.41M | 8.75M | 8.42M | 8.09M | 7.62M | 6.49M | 5.62M | 4.69M | 4.99M |
|
Current Taxes
|
| | | | | | | | 0.07M | 0.07M | 0.07M | 0.12M | 0.12M | 0.12M | 0.12M | 0.64M | 0.14M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.03M | | | | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.00M | 0.03M | 0.02M | 0.07M | 0.02M | 0.00M | 0.07M | 0.17M | 25.21M | 27.41M | 28.98M | 30.30M | 35.42M | 37.46M | 21.22M | 25.14M | 26.43M | 25.67M | 33.36M | 34.47M | 45.01M | 35.34M | 32.54M | 26.08M | 20.93M | 26.60M | 27.25M | 27.94M | 16.54M | 21.84M | 9.85M | 20.69M | 27.43M | 21.84M | 16.20M | 16.21M | 78.27M | 78.30M | 79.65M | 82.97M | 84.80M | 85.97M | 82.30M | 84.78M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 2.99M | 7.35M | | | | 8.83M | 7.35M | 19.54M | 19.63M | 19.72M | 19.81M | 10.20M | 19.97M |
|
Non-Current Debt
|
| | | | | | | | 4.96M | 4.95M | 4.94M | 5.21M | 5.08M | 5.78M | 5.28M | 5.07M | 7.92M | 9.80M | 4.83M | 4.83M | 5.42M | 5.42M | 4.73M | 4.73M | 5.33M | 5.03M | 4.74M | 4.75M | 0.55M | | | | 1.92M | | | | 0.80M | 0.79M | | | | | | 0.97M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | 0.07M | | | | 7.42M | 9.16M | 14.52M | 16.91M | 14.30M | | 1.02M | | 8.62M | | 9.19M | | 9.79M | | | | | | | | 0.50M | 1.95M | 4.01M | 5.92M |
|
Minority Interest
|
| 0.17M | 0.19M | 0.54M | 0.56M | 0.61M | 0.58M | 0.07M | 0.05M | 0.23M | 0.30M | 0.36M | 0.40M | 0.53M | 0.55M | | | | | | | | | | | | | | | -0.01M | -0.02M | -0.06M | | | | | -1.47M | -1.55M | -1.54M | -1.55M | -1.56M | -1.56M | -1.57M | -14.39M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.78M | 0.68M | 0.66M | 0.55M | 6.70M | 8.87M | 7.77M | 0.77M | 0.76M | 0.72M | 0.70M | 0.68M | 0.65M | 0.63M | 0.60M |
|
Other Non-Current Liabilities
|
0.00M | 0.00M | 0.00M | 0.00M | | | | 0.07M | 17.61M | 16.15M | 16.58M | 16.78M | 12.95M | 17.96M | 20.67M | 20.29M | 16.21M | 16.53M | 16.85M | 21.43M | 17.51M | 17.52M | 14.98M | 15.22M | 35.16M | 15.83M | 21.90M | 21.19M | 18.95M | 20.37M | 19.58M | 19.94M | 28.68M | 27.24M | 73.14M | 72.02M | | -0.20M | | | | | 0.01M | |
|
Total Non-Current Liabilities
|
0.00M | 0.02M | 0.02M | 0.07M | | | | 0.10M | 22.57M | 21.10M | 21.53M | 21.99M | 18.03M | 23.75M | 25.95M | 25.36M | 24.13M | 26.34M | 21.68M | 26.25M | 22.93M | 32.10M | 34.23M | 36.87M | 35.16M | 23.46M | 27.25M | 27.94M | 28.68M | 21.84M | 32.52M | 25.69M | 26.95M | 14.91M | 16.20M | 16.21M | | 258.66M | | | | | 292.63M | |
|
Total Liabilities
|
0.00M | 0.03M | 0.02M | 0.07M | 6.58M | 0.00M | 0.07M | 0.17M | 47.78M | 48.50M | 50.51M | 52.28M | 53.46M | 61.21M | 47.17M | 50.51M | 50.56M | 52.00M | 55.04M | 60.72M | 67.93M | 67.44M | 66.77M | 62.95M | 4.42M | 50.06M | 49.15M | 49.13M | 45.13M | 42.21M | 42.37M | 46.39M | 55.63M | 42.15M | 89.34M | 88.22M | 109.73M | 258.46M | 279.80M | 282.26M | 286.92M | 289.26M | 292.64M | 297.42M |
|
Total Debt
|
| | | | | | 0.05M | 0.05M | 9.40M | 8.96M | 9.41M | 10.39M | 14.73M | 15.95M | 18.40M | 19.70M | 22.09M | 24.74M | 20.35M | 19.52M | 25.91M | 23.36M | 21.33M | 17.20M | 16.33M | 15.94M | 16.98M | 16.80M | 5.83M | 3.74M | 0.41M | 0.33M | 11.70M | 0.84M | 0.82M | 0.80M | 2.94M | 2.93M | 2.14M | 2.14M | 2.08M | 2.08M | 2.08M | 2.47M |
|
Common Equity
|
0.08M | 0.76M | 0.82M | 1.06M | -5.51M | 1.10M | 1.06M | -0.07M | -26.01M | -30.18M | -33.81M | -35.31M | -37.17M | -39.81M | -23.68M | -27.35M | -9.20M | 13.56M | 10.73M | 7.11M | -32.70M | -35.41M | -34.49M | -33.58M | -20.01M | -12.61M | 9.31M | 2.77M | -2.35M | -3.65M | -4.70M | -9.07M | 0.28M | 10.45M | 10.74M | 14.70M | -45.01M | -52.20M | -62.22M | -71.94M | -81.05M | -85.65M | -92.20M | -95.06M |
|
Shareholder's Equity
|
0.08M | 0.76M | 0.82M | 1.06M | -5.51M | 1.10M | 1.06M | -0.07M | -26.01M | -30.18M | -33.81M | -35.31M | -37.17M | -39.81M | -23.68M | -27.35M | -9.20M | 13.56M | 10.73M | 7.11M | -32.70M | -35.41M | -34.49M | -33.58M | -20.01M | -12.61M | 9.31M | 2.77M | -2.35M | -3.65M | -4.70M | -9.07M | 0.28M | 10.45M | 10.74M | 14.70M | -45.01M | -52.20M | -60.68M | -71.94M | -81.05M | -85.65M | -90.63M | -95.06M |
|
Liabilities and Shareholders Equity
|
0.08M | 0.78M | 0.84M | 1.13M | 1.07M | 1.10M | 1.13M | 0.10M | 20.27M | 18.55M | 16.99M | 17.33M | 16.29M | 18.50M | 20.45M | 20.06M | 41.36M | 65.57M | 65.77M | 67.84M | 35.23M | 32.02M | 32.28M | 29.37M | 4.12M | 37.71M | 58.46M | 51.90M | 42.87M | 38.56M | 37.68M | 37.31M | 55.92M | 49.50M | 100.08M | 102.92M | 64.73M | 216.09M | 217.58M | 212.60M | 205.87M | 203.62M | 200.45M | 202.36M |
|
Retained Earnings
|
-0.12M | -0.14M | -0.29M | -0.51M | -0.56M | -0.56M | -0.51M | -1.23M | -27.65M | -30.87M | -34.85M | -36.66M | -39.09M | -44.76M | -46.64M | -50.27M | -52.12M | -62.18M | -75.64M | -82.99M | -123.03M | -126.41M | -125.10M | -124.98M | -133.29M | -139.79M | -146.44M | -155.36M | -165.79M | -168.54M | -170.97M | -176.20M | -167.24M | -170.34M | -167.33M | -163.85M | -225.29M | -233.60M | -244.72M | -255.33M | -265.91M | -272.56M | -282.08M | -276.10M |
|
Preferred Shares
|
| | | | | | | | 482.00 | 500.00 | 850.00 | 850.00 | 850.00 | 850.00 | 850.00 | 850.00 | 48.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| 16.17M | 17.29M | | 2.55M | | | | 4.82M | | | | 4.82M | 4.82M | 4.82M | 4.82M | 17.76M | 23.32M | 23.37M | 27.27M | 27.41M | 27.41M | 26.04M | 26.04M | 42.97M | 49.87M | 58.88M | 60.83M | 65.08M | 66.16M | 66.61M | 66.86M | 66.78M | 76.20M | 76.20M | 76.25M | 76.25M | 77.30M | 77.40M | 77.40M | 78.00M | 80.49M | 84.31M | 85.98M |