|
Accumulated Depreciation
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.13M | 2.73M | 5.35M | 7.96M | 10.54M | 12.96M | 15.76M | 19.37M | 23.68M | 28.02M | 32.34M | 36.60M | 42.05M | 47.81M | 44.39M | 48.31M | 51.89M | 55.62M | 59.49M | 63.19M | 66.91M | 70.54M | |
|
Real Estate - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.42M | 173.32M | 171.46M | 175.08M | 174.48M | 173.39M | 209.77M | 206.32M | 234.23M | 230.61M | 227.56M | 225.19M | 373.05M | 368.90M | 352.34M | 327.62M | 325.19M | 322.30M | 318.02M | 314.45M | 311.42M | 308.50M | |
|
Cash & Equivalents
|
0.05M | 0.65M | 0.06M | 0.01M | 0.15M | 0.14M | 0.31M | 0.01M | 0.02M | | 0.01M | 0.01M | 0.00M | 0.05M | 0.03M | 0.00M | 0.01M | 0.01M | 0.40M | 0.52M | 0.49M | 0.46M | 0.48M | 0.36M | 0.26M | 0.14M | 0.17M | 0.43M | 0.35M | 11.60M | 6.70M | 8.89M | 6.24M | 9.98M | 11.14M | 12.34M | 11.01M | 11.02M | 10.56M | 10.66M | 6.76M | 17.03M | 13.85M | 20.02M | 18.76M | 13.80M | 17.28M | 23.46M | 22.82M | 20.73M | 12.96M | 0.75M |
|
Receivables - Net
|
| | 0.69M | | 0.44M | 0.45M | 0.45M | 0.82M | 1.06M | 0.64M | 0.32M | | | | | | | | | | | | | | | 0.97M | | | | 1.96M | 2.13M | 2.30M | 2.76M | 2.22M | 2.06M | 1.81M | 2.01M | 1.81M | 1.36M | 2.01M | 1.42M | 1.87M | 1.93M | 2.12M | 1.70M | 1.66M | 1.82M | 1.20M | 1.05M | 1.00M | 1.83M | 0.54M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 1.19M | | | | 0.53M | 0.50M | 0.02M | 0.21M | 0.21M | 0.21M | 0.13M | 0.18M | 0.21M | 0.10M | 0.30M | 0.39M | 0.10M | 1.17M | 1.17M | 0.03M | 1.10M | 0.02M | 0.03M | 0.06M | 0.99M | 1.09M | 0.19M |
|
Receivables
|
| | 0.69M | | 0.44M | 0.45M | 0.45M | 0.82M | 1.06M | 0.64M | 0.32M | | | | | | | | | | | | | | | 2.16M | | | | 2.48M | 2.63M | 2.32M | 2.98M | 2.43M | 2.27M | 1.94M | 2.19M | 2.02M | 1.46M | 2.31M | 1.81M | 1.98M | 3.10M | 3.29M | 1.73M | 2.76M | 1.84M | 1.23M | 1.11M | 1.99M | 2.91M | 0.73M |
|
Prepaid Assets
|
| | 0.12M | | 0.04M | 0.09M | 0.10M | 0.27M | 0.34M | 0.55M | 0.08M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | | | | 0.01M | 0.03M | 0.02M | 0.05M | 0.27M | 0.02M | 0.01M | 0.01M | 2.14M | 1.60M | 1.30M | 2.20M | 1.66M | 1.39M | 1.04M | 1.80M | 1.62M | 1.43M | 1.11M | 2.42M | 1.72M | 1.11M | 0.40M | 1.66M | 1.38M | 0.95M | 0.34M | 1.48M | 1.36M | 0.84M | 0.17M |
|
Current Deferred Tax Assets
|
| | 0.98M | | 1.45M | 1.84M | 2.19M | 2.92M | 3.33M | 1.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | 1.84M | | 2.09M | 2.52M | 3.05M | 4.03M | 4.74M | 2.21M | 0.40M | 0.02M | 0.02M | 0.05M | 0.04M | 0.01M | 0.02M | 0.01M | 0.40M | 0.52M | 0.49M | 0.47M | 0.51M | 0.38M | 0.31M | 0.17M | 0.10M | 0.02M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.97M | 119.00M | 119.00M | 121.72M | 122.99M | 124.34M | 149.28M | 149.25M | 171.89M | 173.47M | 174.00M | 174.34M | 300.70M | 302.47M | 278.34M | 278.65M | 281.60M | 284.66M | 287.45M | 287.48M | 288.04M | 288.35M | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 1.05M | 2.24M | 2.95M | 2.92M | 0.43M | 0.64M | 1.25M | 0.46M | 1.19M | 2.75M | 4.23M | 4.07M | 5.35M | 6.74M | 5.46M | 3.32M | 0.25M | 0.50M | 0.60M | 0.98M | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.35M | 36.63M | 36.63M | 38.46M | 38.46M | 38.46M | 46.16M | 46.16M | 49.34M | 49.41M | 49.41M | 49.41M | 67.22M | 67.22M | 54.94M | 54.94M | 54.94M | 54.94M | 54.94M | 54.94M | 54.94M | 54.94M | |
|
Property, Plant & Equipment (Net)
|
| | 2.89M | | 3.03M | 2.88M | 2.65M | 3.30M | 3.27M | 2.97M | 2.73M | 0.00M | 767.00 | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.07M | 0.02M | 0.02M | 0.02M | 0.10M | 0.13M | 0.12M | 0.11M | 0.11M | 0.10M | 0.08M | 0.08M | 0.07M | 0.10M | 0.09M | 0.08M | 0.06M | 0.05M | 0.05M | 0.05M | 0.14M | 0.06M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 1.38M | 2.19M | 3.44M | 3.43M | | | | | | | | | | 34.58M |
|
Goodwill
|
| | 3.66M | | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 1.56M | | 1.43M | 1.37M | 1.34M | 1.30M | 1.26M | 1.22M | | | | | | | | | | | | | | | | | | | | 20.22M | 20.12M | 20.12M | 20.62M | 20.62M | 20.62M | 29.66M | 29.64M | 35.44M | 35.29M | 35.29M | 35.29M | 41.23M | 41.23M | 33.98M | 33.90M | 33.37M | 33.26M | 33.13M | 32.97M | 32.97M | 32.97M | |
|
Goodwill & Intangibles
|
| | 5.22M | | 5.09M | 5.03M | 4.99M | 4.96M | 4.92M | 4.88M | | | | | | | | | | | | | | | | | | | | 20.22M | 20.12M | 20.12M | 20.62M | 20.62M | 20.62M | 29.66M | 29.64M | 35.44M | 35.29M | 35.29M | 35.29M | 41.23M | 41.23M | 33.98M | 33.90M | 33.37M | 33.26M | 33.13M | 32.97M | 32.97M | 32.97M | |
|
Long-Term Deferred Tax
|
| | 0.57M | | 0.57M | 0.57M | 1.54M | 0.57M | 1.40M | 0.85M | 0.66M | | | | | | | | | | | | | | | 2.23M | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M |
|
Other Non-Current Assets
|
| | 5.96M | | 5.83M | 5.75M | 5.70M | 5.64M | 5.53M | 4.99M | 0.01M | | | | | | | | | | | | | | | 2.84M | | | | 5.34M | 1.89M | 4.13M | 2.83M | 5.88M | 8.40M | 9.26M | 8.63M | 8.24M | 8.30M | 8.28M | 5.20M | 4.67M | 5.35M | 5.55M | 4.83M | 6.33M | 2.65M | 4.60M | 6.44M | 6.56M | 5.51M | 1.12M |
|
Non-Current Assets
|
| | 8.85M | | 8.86M | 8.63M | 8.35M | 8.94M | 8.80M | 7.96M | 2.74M | 0.00M | 767.00 | | | | | | | | | | 0.02M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | 10.69M | | 10.94M | 11.15M | 11.40M | 12.97M | 13.54M | 10.17M | 3.14M | 0.02M | 0.02M | 0.05M | 0.04M | 0.01M | 0.02M | 0.01M | 0.40M | 0.52M | 0.49M | 0.47M | 0.53M | 0.43M | 0.33M | 3.95M | 0.12M | 0.03M | 0.06M | 192.31M | 186.17M | 186.81M | 189.51M | 191.43M | 190.99M | 227.73M | 223.87M | 251.67M | 248.20M | 246.62M | 243.57M | 402.29M | 394.15M | 382.79M | 358.00M | 351.12M | 352.06M | 353.10M | 349.42M | 345.25M | 337.47M | 37.59M |
|
Accounts Payables
|
| | 0.93M | | 0.86M | 0.99M | 0.88M | 1.23M | 1.06M | 0.96M | 1.11M | 0.08M | 0.12M | 0.17M | 0.15M | 0.20M | 0.30M | 0.30M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.04M | 1.80M | 0.15M | 0.22M | 0.27M | 8.69M | 8.03M | 8.70M | 9.15M | 10.49M | 9.33M | 9.67M | 10.29M | 11.38M | 12.19M | 12.94M | 13.43M | 15.41M | 14.60M | 12.13M | 15.54M | 15.46M | 15.48M | 11.71M | 14.37M | 15.29M | 11.33M | 4.46M |
|
Dividends payables
|
| | 0.11M | | 0.14M | 0.15M | 0.22M | 0.29M | 0.24M | 0.35M | 0.48M | 0.23M | 0.35M | 0.26M | 0.38M | 0.29M | 0.41M | 0.18M | 0.21M | 0.21M | 0.23M | 0.23M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 1.04M | | 1.00M | 1.14M | 1.10M | 1.52M | 1.30M | 1.31M | 1.59M | 0.31M | 0.48M | 0.43M | 0.53M | 0.49M | 0.71M | 0.48M | 0.24M | 0.24M | 0.26M | 0.26M | 0.08M | 0.08M | 0.07M | 1.83M | 0.18M | 0.25M | 0.29M | 8.69M | 8.03M | 8.70M | 9.15M | 10.49M | 9.33M | 9.67M | 10.29M | 11.38M | 12.19M | 12.94M | 13.43M | 15.41M | 14.60M | 12.13M | 15.54M | 15.46M | 15.48M | 11.71M | 14.37M | 15.29M | 11.33M | 4.46M |
|
Accumulated Expenses
|
| | | | | | 0.08M | | | | 0.10M | | | | 0.03M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | 1.57M | 1.71M | 1.32M | 1.23M | 1.21M | 1.25M | 1.33M | 1.20M | 1.36M | 1.14M | 0.03M |
|
Short term Debt
|
| | 0.89M | | 0.78M | 0.74M | 0.74M | 0.82M | 0.68M | | 3.05M | | | | | | | | 0.03M | | | | 0.02M | 0.01M | 0.05M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | 0.09M | | 0.10M | 0.10M | 0.13M | 0.16M | 0.15M | 0.13M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.46M | 0.01M | 0.06M | | | |
|
Current Deferred Revenue
|
| | 0.76M | | 1.46M | 1.76M | 2.05M | 2.64M | 2.96M | 0.86M | | | | | | | | | | | | | | | | 0.33M | | | | 0.57M | 0.42M | 0.47M | 0.49M | 0.50M | 0.50M | 0.64M | 0.57M | 0.86M | 0.68M | 0.69M | 0.69M | 1.25M | 1.53M | 1.48M | 0.91M | 0.83M | 0.65M | 0.84M | 0.95M | 0.84M | 0.85M | |
|
Total Current Liabilities
|
| | 3.46M | | 4.08M | 4.32M | 4.72M | 5.93M | 5.09M | 6.56M | 5.99M | 0.56M | 0.79M | 0.43M | 0.60M | 0.60M | 0.85M | | 0.31M | 0.26M | 0.28M | 0.29M | 0.10M | 0.09M | 0.12M | 0.15M | 0.20M | 0.26M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Leases
|
| | 0.16M | | 0.12M | 0.10M | 0.14M | 0.24M | 0.21M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 2.35M | | 2.23M | 2.10M | 1.74M | 2.06M | 3.58M | | 0.23M | | | | | | | 0.06M | 0.03M | | | | | | | 2.22M | | | | 1.05M | 0.84M | 0.66M | 0.66M | 0.66M | 1.15M | 0.04M | 0.00M | 0.63M | 0.64M | 1.22M | 1.00M | 0.04M | 0.05M | 0.05M | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | -5.04M | | | | 0.05M | -0.31M | -0.68M | -0.95M | -1.33M | -1.59M | -1.99M | -2.21M | | -2.92M | -3.38M | -3.69M | 73.70M | 76.53M | 79.78M | 82.98M | 87.29M | 90.54M | 93.40M | 96.37M | 98.36M | 101.61M | -2.40M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44M | 3.05M | 2.83M | 2.60M | 2.38M | 2.18M | 2.92M | 2.58M | 2.73M | 2.35M | 1.98M | 1.65M | 1.55M | 1.36M | 0.85M | 0.76M | 0.63M | 1.52M | 1.49M | 1.44M | 1.38M | 0.28M | 0.94M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.98M | | 0.91M | | | | | | | | | | | | | | | | | | | | | 14.65M | 13.88M | 13.10M | 12.69M | 11.85M | 11.24M | 9.30M | 8.63M | 8.96M | 8.20M | 7.31M | 6.51M | 3.97M | 2.29M | 2.28M | | | | | | | | 1.20M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53M | 2.50M | 2.37M | 2.37M | 2.34M | 2.38M | 2.33M | 2.40M | 2.46M | 2.45M | 0.02M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.31M | 279.99M | 267.57M | 248.32M | 245.69M | 248.60M | 253.69M | 259.17M | 261.09M | 256.88M | 5.64M |
|
Total Liabilities
|
| | 5.97M | | 6.43M | 6.52M | 6.61M | 8.23M | 8.88M | 6.74M | 5.99M | 0.56M | -0.76M | 0.43M | 0.60M | 0.60M | 0.85M | 0.68M | 0.31M | 0.26M | 0.28M | 0.29M | 0.10M | 0.09M | 0.12M | 8.99M | 0.20M | 0.26M | 0.29M | 140.87M | 137.17M | 140.29M | 143.33M | 147.94M | 149.44M | 181.33M | 179.43M | 203.54M | 202.48M | 203.41M | 202.41M | 289.84M | 282.48M | 269.94M | 250.69M | 248.03M | 250.98M | 256.02M | 261.57M | 263.55M | 259.32M | 5.66M |
|
Total Debt
|
| | 3.24M | | 3.01M | 2.85M | 2.49M | 2.88M | 4.25M | | 3.27M | | | | | | | 0.06M | 0.06M | | | | 0.02M | 0.01M | 0.05M | 2.26M | 0.02M | 0.01M | | 1.05M | 0.84M | 0.66M | 0.66M | 0.66M | 1.15M | 0.04M | 0.00M | 0.63M | 0.64M | 1.22M | 1.00M | 0.04M | 0.05M | 0.05M | | | | | | | | |
|
Common Equity
|
| | 4.72M | | 4.51M | 4.63M | 4.79M | 4.74M | 4.66M | 3.43M | -2.85M | -0.54M | 0.78M | -0.38M | -0.56M | -0.58M | -0.84M | -0.68M | 0.09M | 0.26M | 0.21M | 0.18M | 0.43M | 0.35M | 0.21M | -5.04M | -5.91M | -6.36M | -7.26M | 51.44M | 49.00M | 46.52M | 46.19M | 43.48M | 41.55M | 46.40M | 44.43M | 48.12M | 45.72M | 43.22M | 41.16M | 38.74M | 35.14M | 33.06M | 24.33M | 15.80M | 10.54M | 3.68M | -8.53M | -16.66M | -25.57M | 34.33M |
|
Shareholder's Equity
|
| | 4.72M | | 4.51M | 4.63M | 4.79M | 4.74M | 4.66M | 3.43M | -2.85M | -0.54M | 0.78M | -0.38M | -0.56M | -0.58M | -0.84M | -0.68M | 0.09M | 0.26M | 0.21M | 0.18M | 0.43M | 0.35M | 0.21M | -5.04M | -5.91M | -6.36M | -7.26M | 51.44M | 49.00M | 46.52M | 46.19M | 43.48M | 41.55M | 46.40M | 44.43M | 48.12M | 45.72M | 43.22M | 41.16M | 38.74M | 35.14M | 33.06M | 24.33M | 15.80M | 10.54M | 3.68M | -8.53M | -16.66M | -25.57M | 34.33M |
|
Liabilities and Shareholders Equity
|
| | 10.69M | | 10.94M | 11.15M | 11.40M | 12.97M | 13.54M | 10.17M | 3.14M | 0.02M | 0.02M | 0.05M | 0.04M | 0.01M | 0.02M | 0.01M | 0.40M | 0.52M | 0.49M | 0.47M | 0.53M | 0.43M | 0.33M | 3.95M | 0.12M | 0.03M | 0.06M | 192.31M | 186.17M | 186.81M | 189.51M | 191.43M | 190.99M | 227.73M | 223.87M | 251.67M | 248.20M | 246.62M | 243.57M | 402.29M | 394.15M | 382.79M | 358.00M | 351.12M | 352.06M | 353.10M | 349.42M | 345.25M | 337.47M | 37.59M |
|
Treasury Shares
|
| | 0.03M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.03M | 0.03M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | 0.15M | 0.15M | 0.21M | 0.21M | 0.24M | 0.07M | 0.19M | 0.19M | 0.16M | 0.09M | 0.50M | 0.50M | 0.78M | 0.58M | 2.10M | 2.10M | 1.82M | 1.34M | 0.57M |
|
Retained Earnings
|
| | -88.86M | | -89.35M | -89.74M | -89.69M | -89.86M | -90.24M | -91.86M | -98.61M | -96.97M | -97.08M | -97.19M | -97.47M | -97.64M | -97.85M | -97.92M | -108.55M | -108.69M | -108.84M | -109.52M | -111.46M | -111.54M | -111.68M | -111.85M | -111.97M | -112.11M | -112.12M | -1.89M | -3.96M | -6.08M | -7.71M | -10.04M | -11.71M | -14.44M | -16.26M | -19.54M | -22.49M | -25.11M | -27.35M | -33.29M | -33.94M | -30.82M | -34.27M | -36.39M | -37.49M | -40.86M | -45.78M | -46.94M | 0.24M | -12.80M |
|
Preferred Shares
|
| | 0.58M | | 0.91M | 0.87M | 0.83M | 1.00M | 1.40M | 1.40M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 104.00 | 104.00 | 104.00 | 104.00 | 104.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | 3.05M | | 3.05M | 3.05M | 0.61M | 3.05M | 3.05M | 3.48M | 0.70M | 4.43M | 4.43M | 1.03M | 1.04M | 1.08M | 1.10M | 1.12M | 1.56M | 6.44M | 8.73M | 10.24M | 2.61M | 2.61M | 2.61M | 2.61M | 2.61M | 2.61M | 2.61M | 21.59M | 21.59M | 21.59M | 22.47M | 22.62M | 22.62M | 29.04M | 29.04M | 31.87M | 32.04M | 32.24M | 32.27M | 32.26M | 32.41M | 33.11M | 33.13M | 33.42M | 33.40M | 34.95M | 35.04M | 35.04M | 34.97M | 34.82M |