|
Accumulated Depreciation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 0.16M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Cash & Equivalents
|
3.38M | 3.76M | 5.18M | 4.78M | 4.58M | 4.93M | 4.12M | 4.76M | 4.63M | 5.11M | 5.83M | 6.57M | 5.10M | 4.51M | 4.53M | 5.42M | 4.35M | 4.71M | 5.23M | 5.81M | 5.24M | 5.17M | 2.77M | 2.87M | 3.03M | 0.79M | 1.08M | 1.02M | 1.52M | 1.07M | 1.65M | 1.59M | 0.87M | 1.99M | 1.86M | 2.13M | 2.59M | 2.94M | 3.28M | 2.87M | 3.57M | 5.26M | 6.46M | 6.84M | 7.13M | 7.39M | 7.91M | 7.36M | 7.11M | 7.38M | 8.15M | 8.21M | 8.39M | 8.53M | 9.07M | 8.75M | 9.39M | 9.19M | 9.33M | 9.45M | 9.63M | 10.02M |
|
Receivables - Net
|
| | 0.15M | | 0.17M | 0.24M | 0.28M | 0.31M | 0.22M | 0.30M | 0.26M | 0.24M | 0.15M | 0.27M | 0.23M | 0.17M | 0.17M | 0.18M | 0.15M | 0.13M | 0.13M | 0.12M | 0.06M | 0.05M | 0.06M | 0.08M | 0.06M | 0.08M | 0.08M | 0.07M | 0.11M | 0.06M | 0.09M | 0.12M | 0.12M | 0.06M | 0.08M | 0.11M | 0.10M | 0.08M | 0.08M | 0.08M | 0.10M | 0.10M | 0.05M | 0.06M | 0.05M | 0.05M | 0.15M | 0.10M | 0.13M | 0.08M | 0.08M | 0.07M | 0.10M | 0.10M | 0.14M | 0.08M | 0.08M | 0.07M | 0.06M | 0.04M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | |
|
Receivables
|
| | 0.15M | | 0.17M | 0.24M | 0.28M | 0.31M | 0.22M | 0.30M | 0.26M | 0.24M | 0.15M | 0.27M | 0.23M | 0.17M | 0.17M | 0.18M | 0.15M | 0.13M | 0.13M | 0.12M | 0.06M | 0.05M | 0.06M | 0.08M | 0.06M | 0.08M | 0.08M | 0.07M | 0.11M | 0.06M | 0.09M | 0.12M | 0.12M | 0.06M | 0.08M | 0.11M | 0.10M | 0.08M | 0.08M | 0.08M | 0.10M | 0.10M | 0.05M | 0.06M | 0.05M | 0.05M | 0.15M | 0.10M | 0.13M | 0.08M | 0.08M | 0.07M | 0.10M | 0.10M | 0.17M | 0.08M | 0.08M | 0.07M | 0.06M | 0.04M |
|
Prepaid Assets
|
| | 0.11M | | 0.14M | 0.13M | 0.02M | 0.08M | 0.11M | 0.09M | 0.07M | 0.14M | 0.13M | 0.10M | 0.03M | 0.11M | 0.13M | 0.04M | 0.05M | 0.09M | 0.08M | 0.05M | 0.04M | 0.12M | 0.14M | 0.07M | 0.02M | 0.13M | 0.11M | 0.13M | 0.05M | 0.14M | 0.11M | 0.10M | 0.04M | 0.14M | 0.15M | 0.09M | 0.04M | 0.15M | 0.10M | 0.05M | 0.01M | 0.14M | 0.09M | 0.05M | 0.04M | 0.09M | 0.14M | 0.14M | 0.03M | 0.13M | 0.12M | 0.15M | 0.21M | 0.14M | 0.13M | 0.19M | 0.17M | 0.24M | 0.25M | 0.18M |
|
Current Assets
|
| | 5.69M | | 5.39M | 6.03M | 4.92M | 5.81M | 5.62M | 6.25M | 6.90M | 7.19M | 7.12M | 7.31M | 7.21M | 7.61M | 7.04M | 7.05M | 7.10M | 7.46M | 7.08M | 6.78M | 6.20M | 6.36M | 6.56M | 4.74M | 4.54M | 4.61M | 4.11M | 3.49M | 4.48M | 5.18M | 4.02M | 4.36M | 5.63M | 5.97M | 6.23M | 6.56M | 6.62M | 6.76M | 7.00M | 7.09M | 7.07M | 7.57M | 7.77M | 8.00M | 8.00M | 8.00M | 7.90M | 8.12M | 8.31M | 8.41M | 8.59M | 8.75M | 9.39M | 8.98M | 9.69M | 9.46M | 9.58M | 9.75M | 9.94M | 14.74M |
|
Land & Improvements
|
| | 3.19M | | 3.52M | 3.53M | 4.43M | 4.40M | | | 4.43M | 4.43M | 4.43M | 4.43M | 4.53M | 4.53M | 4.74M | 0.22M | 4.96M | 4.96M | 4.94M | | 5.21M | 5.27M | | | 7.08M | 7.07M | 7.07M | 7.12M | 7.15M | 7.05M | 7.05M | 7.05M | 7.05M | 7.02M | 7.02M | 7.02M | 7.02M | 7.02M | 7.02M | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 3.77M | | 4.34M | 4.31M | 5.60M | 5.56M | 5.56M | 5.69M | 56.82M | 5.68M | 5.67M | 5.67M | 0.01M | 5.84M | 6.24M | 6.49M | 0.01M | 6.50M | 6.49M | 6.76M | 6.76M | 6.83M | 7.08M | 9.15M | 9.16M | 9.17M | 9.17M | 9.25M | 9.30M | 9.22M | 9.22M | 9.22M | 9.25M | 9.24M | 9.23M | 9.24M | 9.24M | 9.24M | 9.24M | 9.24M | 9.24M | 9.13M | 9.10M | 9.09M | 9.06M | 9.06M | 9.08M | 9.08M | 9.08M | 9.10M | 9.10M | 9.10M | 9.10M | 9.09M | 9.09M | 9.09M | 9.04M | 9.04M | 8.87M | 4.31M |
|
Long-Term Investments
|
| | 0.78M | | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | -0.18M | | | | -0.18M | | | | -0.18M | | | | -0.22M | | | | 0.29M | | | | 0.30M | | | | 0.19M | | | | | | | | | | | | | | | | | | | | 0.30M | 0.38M | 0.34M | 0.33M | 0.33M | 0.31M | 0.17M | 0.17M | 0.23M | 0.17M | 0.08M | 0.11M |
|
Non-Current Assets
|
| | 4.80M | | 5.14M | 4.79M | 6.08M | 6.04M | 6.04M | 5.69M | 5.68M | 5.68M | 5.67M | 5.67M | 5.84M | 5.84M | 6.24M | 6.73M | 6.72M | 6.50M | 6.94M | 7.38M | 7.96M | 8.03M | 7.80M | 9.63M | 9.88M | 9.89M | 10.61M | 11.16M | 11.12M | 10.43M | 11.40M | 11.16M | 9.97M | 10.03M | 9.47M | 9.24M | 9.24M | 9.24M | 9.24M | 9.24M | 9.24M | 9.48M | 9.10M | 9.09M | 9.06M | 9.06M | 9.08M | 9.08M | 9.38M | 9.48M | 9.44M | 9.43M | 9.42M | 9.41M | 9.26M | 9.26M | 9.27M | 9.21M | 8.95M | 4.42M |
|
Assets
|
| | 10.49M | | 10.53M | 10.82M | 10.99M | 11.85M | 11.66M | 11.94M | 12.59M | 12.87M | 12.79M | 12.97M | 13.05M | 13.45M | 13.28M | 13.78M | 13.83M | 13.96M | 14.02M | 14.16M | 14.16M | 14.39M | 14.36M | 14.38M | 14.42M | 14.50M | 14.72M | 14.65M | 15.60M | 15.61M | 15.42M | 15.52M | 15.60M | 16.00M | 15.71M | 15.80M | 15.86M | 16.00M | 16.24M | 16.32M | 16.32M | 17.06M | 16.88M | 17.09M | 17.06M | 17.06M | 16.99M | 17.21M | 17.69M | 17.89M | 18.03M | 18.18M | 18.81M | 18.39M | 18.95M | 18.73M | 18.85M | 18.96M | 18.89M | 19.16M |
|
Accounts Payables
|
| | 0.06M | | 0.05M | 0.07M | 0.06M | 0.10M | 0.05M | 0.10M | 0.04M | 0.08M | 0.06M | 0.08M | 0.08M | 0.09M | 0.06M | 0.10M | 0.06M | 0.11M | 0.07M | 0.09M | 0.05M | 0.19M | 0.15M | 0.14M | 0.12M | 0.17M | 0.14M | 0.24M | 0.21M | 0.21M | 0.14M | 0.18M | 0.09M | 0.19M | 0.19M | 0.13M | 0.06M | 0.13M | 0.08M | 0.09M | 0.11M | 0.10M | 0.08M | 0.11M | 0.11M | 0.12M | 0.08M | 0.08M | 0.04M | 0.03M | 0.02M | 0.02M | 0.16M | 0.06M | 0.22M | 0.05M | 0.05M | 0.07M | 0.02M | 0.11M |
|
Dividends payables
|
| | | | | | | 0.14M | | | | 0.14M | | | | 0.14M | | | | 0.14M | | | | | | | | 0.19M | | | | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.06M | | 0.05M | 0.07M | 0.06M | 0.23M | 0.05M | 0.10M | 0.04M | 0.22M | 0.06M | 0.08M | 0.08M | 0.23M | 0.06M | 0.10M | 0.06M | 0.24M | 0.07M | 0.09M | 0.05M | 0.19M | 0.15M | 0.14M | 0.12M | 0.36M | 0.14M | 0.24M | 0.21M | 0.44M | 0.14M | 0.18M | 0.09M | 0.19M | 0.19M | 0.13M | 0.06M | 0.13M | 0.08M | 0.09M | 0.11M | 0.10M | 0.08M | 0.11M | 0.11M | 0.12M | 0.08M | 0.08M | 0.04M | 0.03M | 0.02M | 0.02M | 0.16M | 0.06M | 0.22M | 0.05M | 0.05M | 0.07M | 0.02M | 0.11M |
|
Current Taxes
|
| | 469.00 | | | 0.09M | 0.09M | 0.25M | | | | | | | | 0.07M | | 0.01M | | 0.00M | 0.02M | 0.06M | | | | | 0.01M | 850.00 | 0.00M | | 0.01M | 0.05M | 0.02M | | 0.01M | | | | | 0.01M | 0.03M | 0.03M | | 0.03M | 0.04M | 0.01M | | | | | | | | | 0.15M | 0.15M | 0.15M | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | 0.09M | 0.17M | 0.17M | 0.23M | 0.25M | 0.23M | 0.17M | 0.18M | 0.20M | 0.15M | 0.15M | 0.11M | 0.12M | 0.23M | 0.15M | 0.09M | 0.09M | 0.18M | 0.15M | 0.10M | 0.12M | 0.21M | 0.19M | 0.16M | 0.17M |
|
Curent Deferred Tax Liability
|
| | | | 0.01M | | 0.01M | 0.00M | 0.00M | 0.01M | | | | | | | | | 0.22M | | | | 0.29M | | | | 0.30M | | | | 0.19M | | | | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.06M | | 0.06M | 0.15M | 0.15M | 0.48M | 0.06M | 0.10M | 0.04M | 0.22M | 0.06M | 0.08M | 0.08M | 0.30M | 0.06M | 0.11M | 0.06M | 0.24M | 0.09M | 0.40M | 0.05M | 0.19M | 0.15M | 0.14M | 0.13M | 0.36M | 0.14M | 0.24M | 0.22M | 0.50M | 0.16M | 0.18M | 0.22M | 0.19M | 0.19M | 0.23M | 0.23M | 0.30M | 0.34M | 0.37M | 0.34M | 0.30M | 0.30M | 0.32M | 0.26M | 0.26M | 0.18M | 0.20M | 0.27M | 0.18M | 0.12M | 0.12M | 0.50M | 0.37M | 0.47M | 0.17M | 0.26M | 0.26M | 0.17M | 0.28M |
|
Non-Current Deferred Tax Liability
|
| | 0.18M | | 0.18M | 0.18M | 0.18M | 0.23M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | -0.18M | 0.18M | 0.18M | 0.22M | 0.22M | 0.22M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.30M | 0.30M | 0.30M | 0.30M | 0.31M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | | | | | | | | | | | | |
|
Total Liabilities
|
-10.35M | -10.34M | 0.24M | -10.54M | 0.24M | 0.34M | 0.33M | 0.71M | 0.24M | 0.29M | 0.22M | 0.40M | 0.24M | 0.27M | 0.26M | 0.48M | 0.24M | 0.34M | 0.29M | 0.47M | 0.38M | 0.69M | 0.35M | 0.48M | 0.44M | 0.44M | 0.43M | 0.66M | 0.44M | 0.55M | 0.41M | 0.69M | 0.35M | 0.37M | 0.40M | 0.38M | 0.38M | 0.41M | 0.42M | 0.49M | 0.53M | 0.55M | 0.53M | 0.48M | 0.49M | 0.51M | 0.45M | 0.45M | 0.37M | 0.39M | 0.27M | 0.18M | 0.12M | 0.12M | 0.50M | 0.37M | 0.47M | 0.17M | 0.26M | 0.26M | 0.17M | 0.28M |
|
Common Equity
|
10.35M | 10.34M | 10.25M | 10.54M | 10.29M | 10.49M | 10.66M | 11.14M | 11.42M | 11.65M | 12.36M | 12.47M | 12.55M | 12.71M | 12.79M | 12.97M | 13.04M | 13.45M | 13.54M | 13.49M | 13.63M | 13.77M | 13.81M | 13.92M | 13.92M | 13.94M | 13.99M | 13.84M | 14.05M | 14.10M | 14.32M | 14.92M | 15.07M | 15.16M | 15.20M | 15.30M | 15.33M | 15.38M | 15.45M | 15.51M | 15.72M | 15.77M | 15.79M | 16.21M | 16.39M | 16.58M | 16.61M | 16.61M | 16.62M | 16.81M | 17.42M | 17.71M | 17.92M | 18.06M | 18.32M | 18.02M | 18.48M | 18.55M | 18.58M | 18.70M | 18.71M | 18.88M |
|
Shareholder's Equity
|
10.35M | 10.34M | 10.25M | 10.54M | 10.29M | 10.49M | 10.66M | 11.14M | 11.42M | 11.65M | 12.36M | 12.47M | 12.55M | 12.71M | 12.79M | 12.97M | 13.04M | 13.45M | 13.54M | 13.49M | 13.63M | 13.77M | 13.81M | 13.92M | 13.92M | 13.94M | 13.99M | 13.84M | 14.05M | 14.10M | 14.32M | 14.92M | 15.07M | 15.16M | 15.20M | 15.30M | 15.33M | 15.38M | 15.45M | 15.51M | 15.72M | 15.77M | 15.79M | 16.21M | 16.39M | 16.58M | 16.61M | 16.61M | 16.62M | 16.81M | 17.42M | 17.71M | 17.92M | 18.06M | 18.32M | 18.02M | 18.48M | 18.55M | 18.58M | 18.70M | 18.71M | 18.88M |
|
Liabilities and Shareholders Equity
|
| | 10.49M | | 10.53M | 10.82M | 10.99M | 11.85M | 11.66M | 11.94M | 12.59M | 12.87M | 12.79M | 12.97M | 13.05M | 13.45M | 13.28M | 13.78M | 13.83M | 13.96M | 14.02M | 14.16M | 14.16M | 14.39M | 14.36M | 14.38M | 14.42M | 14.50M | 14.72M | 14.65M | 15.60M | 15.61M | 15.42M | 15.52M | 15.60M | 16.00M | 15.71M | 15.80M | 15.86M | 16.00M | 16.24M | 16.32M | 16.32M | 17.06M | 16.88M | 17.09M | 17.06M | 17.06M | 16.99M | 17.21M | 17.69M | 17.89M | 18.03M | 18.18M | 18.81M | 18.39M | 18.95M | 18.73M | 18.85M | 18.96M | 18.89M | 19.16M |
|
Treasury Shares
|
| | 0.16M | | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M |
|
Retained Earnings
|
| | 10.54M | | 10.58M | 10.79M | 10.97M | 11.44M | 11.72M | 11.95M | 12.67M | 12.77M | 12.85M | 13.01M | 13.09M | 13.28M | 13.34M | 13.75M | 13.84M | 13.80M | 13.94M | 14.07M | 13.75M | 13.86M | 13.86M | 13.88M | 13.93M | 13.78M | 13.99M | 14.04M | 14.26M | 14.86M | 15.01M | 15.10M | 15.14M | 15.24M | 15.27M | 15.33M | 15.39M | 15.45M | 15.66M | 15.71M | 15.73M | 16.15M | 16.33M | 16.52M | 16.55M | 16.55M | 16.27M | 16.22M | 15.23M | 14.99M | 15.09M | 15.13M | 15.37M | 14.97M | 15.54M | 15.59M | 15.62M | 15.74M | 15.90M | 16.07M |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | | | | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.97M | 1.99M | 1.99M | 1.99M | 1.99M | 1.99M | 2.01M | 2.01M | 2.07M | 2.07M | 2.07M | 2.07M | 2.10M | 2.10M |