|
Real Estate - Gross
|
| | | | | 8.01M | 28.25M | | | | | | | | | |
|
Accumulated Depreciation
|
| | | | | 28.35M | 32.61M | | | | | | | | 0.56M | 0.26M |
|
Receivables - Doubtful
|
27.40M | 46.03M | | 49.44M | | | | | | | | | | | | |
|
Loans - Net
|
| | | | | | | | | | | 5.36M | 6.00M | | | |
|
Cash & Equivalents
|
14.40M | 49.35M | 61.15M | 77.56M | 66.89M | 25.13M | 50.01M | 1.14M | 4.59M | 0.02M | 0.53M | 9.43M | 50.27M | 27.60M | 16.16M | 4.77M |
|
Receivables - Net
|
| 46.03M | 36.00M | 49.44M | 34.18M | 66.57M | 50.06M | 7.33M | 17.16M | 619.13M | 0.00M | | 9.10M | 19.16M | 4.41M | 2.09M |
|
Receivables - Other
|
0.22M | 1.27M | 0.19M | 0.62M | 2.20M | 1.55M | 0.44M | 28.42M | 36.71M | 23.77M | 3.34M | 0.08M | 1.97M | 2.64M | 7.59M | 1.49M |
|
Receivables
|
| 47.30M | 36.19M | 50.06M | 36.38M | 68.12M | 50.50M | 35.74M | 53.87M | 642.90M | 3.34M | | 11.07M | 21.80M | 12.00M | 3.58M |
|
Raw Materials
|
| | | | | 1.25M | 0.94M | | | 0.03M | | | 2.24M | 3.77M | | |
|
Finished Goods
|
| | | | | 2.87M | 2.50M | | | 0.04M | | | | | | |
|
Inventory
|
4.93M | 5.44M | 6.13M | 7.28M | 4.38M | 4.12M | 3.44M | 3.04M | 2.10M | 0.06M | 0.00M | | | 3.77M | 2.74M | 4.35M |
|
Prepaid Assets
|
1.54M | 0.03M | 0.07M | 0.07M | 1.30M | 0.47M | 3.81M | 58.13M | 1.44M | | 1.60M | 0.02M | 2.93M | 0.07M | 3.44M | 4.94M |
|
Current Deferred Tax Assets
|
| | 0.17M | 0.09M | 0.54M | 1.41M | 2.33M | 3.57M | | | | | | | | |
|
Current Assets
|
48.49M | 102.63M | 104.03M | 134.64M | 115.08M | 104.61M | 113.00M | 101.63M | 62.06M | 24.16M | 100.33M | 15.60M | 72.72M | 65.26M | 54.49M | 20.72M |
|
Buildings
|
| | 25.78M | 32.35M | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | 2.46M | 3.17M | 2.26M | 2.23M |
|
Land & Improvements
|
6.58M | 6.54M | 6.67M | 6.51M | 6.52M | 6.50M | 25.69M | 31.85M | 33.12M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
23.86M | 36.34M | 44.28M | 52.29M | 61.91M | 96.28M | 83.12M | 81.52M | 28.07M | 2.34M | 0.02M | 0.00M | 3.16M | 4.21M | 2.81M | 2.46M |
|
Long-Term Investments
|
| | | | | 3.16M | 2.98M | 2.79M | | 15.00M | 12.25M | | | | | 1.53M |
|
Goodwill
|
| | | | | | | | | | | | 15.58M | 13.98M | | |
|
Intangibles
|
| | | | | | | | | 21.45M | 0.04M | 0.04M | 2.13M | 2.58M | 2.73M | 0.76M |
|
Goodwill & Intangibles
|
| | | | | | | | | 21.45M | 0.04M | 1.86M | 17.71M | 16.56M | 2.73M | 0.76M |
|
Long-Term Deferred Tax
|
| | 0.17M | 0.09M | 0.54M | 1.41M | 2.33M | 3.57M | | | | | | | | |
|
Other Non-Current Assets
|
4.74M | 1.69M | 5.32M | 1.78M | 49.61M | 68.88M | 45.32M | 43.87M | 67.51M | 33.93M | 98.53M | 6.04M | 157.00 | 0.83M | 5.77M | 0.31M |
|
Non-Current Assets
|
35.17M | 44.57M | 56.27M | 60.58M | 118.04M | 174.82M | 2.98M | 160.03M | 128.69M | 38.78M | 15.65M | 0.34M | 18.94M | 19.76M | 6.45M | 5.19M |
|
Assets
|
83.66M | 147.20M | 160.30M | 195.22M | 233.12M | 279.43M | 270.40M | 261.66M | 190.75M | 62.95M | 115.98M | 15.93M | 91.66M | 85.02M | 60.94M | 25.90M |
|
Accounts Payables
|
2.68M | 3.45M | 2.97M | 14.40M | 3.57M | 18.38M | 18.33M | 16.57M | 11.35M | 11.05M | 1.13M | 1.75M | 1.30M | 3.60M | 11.12M | 2.22M |
|
Notes Payables
|
| 10.24M | 6.43M | 11.66M | 22.63M | 28.24M | 33.51M | 29.36M | 6.12M | 5.83M | 0.96M | 1.16M | 1.02M | 3.59M | 1.10M | 0.55M |
|
Dividends payables
|
| | | | | | | | | | | | 0.06M | 2.21M | | |
|
Payables
|
2.68M | 13.69M | 9.40M | 26.06M | 26.20M | 46.62M | 51.84M | 45.93M | 17.47M | 16.88M | 2.09M | 2.92M | 2.38M | 9.41M | 12.22M | 2.77M |
|
Accumulated Expenses
|
| 4.87M | 4.70M | 2.05M | 4.01M | 10.09M | 17.36M | 27.45M | 99.91M | 99.13M | 1.13M | 1.75M | 1.30M | 2.11M | 0.49M | 9.64M |
|
Other Accumulated Expenses
|
1.32M | 0.57M | 0.18M | 0.53M | 0.36M | 0.47M | 0.37M | | | | 0.53M | 0.03M | 0.00M | 0.10M | 0.73M | 0.72M |
|
Short term Debt
|
| | | | | | 0.37M | 696.00 | 0.66M | 1.16M | 0.11M | 1.52M | 3.74M | 7.39M | | |
|
Current Leases
|
| | | | | | | | | | | 0.18M | 0.11M | 0.29M | 0.35M | 0.18M |
|
Current Taxes
|
2.59M | 4.38M | 1.91M | 3.13M | 1.75M | 1.46M | 1.15M | 3.59M | | | 0.08M | | | | | |
|
Current Deferred Revenue
|
1.01M | | | | | | | | | | | | | | 0.30M | 0.03M |
|
Total Current Liabilities
|
19.45M | 24.01M | 16.47M | 31.77M | 43.16M | 69.76M | 70.72M | 76.97M | 118.04M | 117.17M | 203.21M | 6.91M | 7.23M | 18.57M | 17.73M | 13.11M |
|
Capital Leases
|
15.33M | | | | | 15.63M | 16.72M | 14.49M | 17.51M | | | | | | | |
|
Non-Current Debt
|
| | | | 8.00M | 7.96M | | | 22.25M | 32.45M | 0.85M | 0.30M | 0.99M | 0.24M | | |
|
Minority Interest
|
| 4.73M | 5.90M | 6.94M | 8.42M | 4.69M | 4.90M | 35.16M | 20.34M | 4.60M | 4.36M | -0.05M | -0.59M | -1.28M | -1.57M | -1.87M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 126.70M | 200.33M | 2.26M | | 0.11M | 1.45M | 0.49M |
|
Operating Leases
|
| | | | | | | | | | | 0.11M | | 0.76M | 0.11M | 0.19M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 3.38M | 7.39M | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 3.38M | | | |
|
Total Non-Current Liabilities
|
| | | | 8.00M | 23.58M | 16.72M | 14.49M | 39.76M | 32.45M | 0.85M | 0.29M | 3.57M | 0.76M | 0.80M | 0.19M |
|
Total Liabilities
|
| | | 31.77M | 51.16M | 93.35M | 87.44M | 91.47M | 157.80M | 149.62M | 204.06M | 7.20M | 10.80M | 19.33M | 18.53M | 13.31M |
|
Total Debt
|
| | | | 8.00M | 7.96M | 0.37M | 696.00 | 22.91M | 33.61M | 0.96M | 1.82M | 4.73M | 7.63M | | |
|
Common Equity
|
64.21M | 123.19M | 143.83M | 163.45M | 181.96M | 186.09M | 182.96M | 170.19M | 32.95M | -86.68M | -88.08M | 8.73M | 80.85M | 65.69M | 42.42M | 14.46M |
|
Shareholder's Equity
|
64.21M | 123.19M | 143.83M | 163.45M | 181.96M | 186.09M | 182.96M | 170.19M | 32.95M | -86.68M | -88.08M | 8.73M | 80.85M | 65.69M | 42.42M | 14.46M |
|
Liabilities and Shareholders Equity
|
83.66M | 147.20M | 160.30M | 195.22M | 233.12M | 279.43M | 270.40M | 261.66M | 190.75M | 62.95M | 115.98M | 15.93M | 91.66M | 85.02M | 60.94M | 25.90M |
|
Retained Earnings
|
30.24M | 51.42M | 64.62M | 82.79M | 94.96M | 102.83M | 105.78M | 100.24M | -94.14M | -188.09M | -213.31M | -124.38M | -138.61M | -152.28M | -185.93M | -218.89M |
|
Preferred Shares
|
| 0.00M | 0.00M | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.04M | 0.00M |
|
Shares Outstanding
|
| 25.69M | 25.69M | 26.66M | 26.66M | 26.66M | 27.16M | 4.06M | 5.17M | 31.02M | 33.81M | 10.03M | 14.04M | 14.65M | 0.21M | |