|
Accumulated Depreciation
|
| | 23.47M | | 18.35M | 19.58M | 15.31M | 21.06M | 22.40M | 21.81M | 19.33M | 20.52M | 21.77M | 23.14M | 19.13M | 20.37M | 21.58M | 23.06M | 14.11M | 26.33M | 14.85M | 14.49M | 16.02M | 17.67M | 13.68M | 14.98M | 16.22M | 15.10M | 16.37M | 17.62M | 9.58M | 10.48M | 11.40M | 11.46M | 12.27M | 13.09M | 13.91M | 14.65M | 15.36M | 16.06M | 16.77M | 17.49M | 18.15M | 18.83M | 19.51M | 20.18M | 20.70M | 21.38M | 22.06M | 22.74M | 11.66M | 12.05M | 12.45M | 12.84M | | | | | | | | |
|
Receivables - Accured
|
| | 4.67M | | 7.40M | 8.56M | 6.98M | 8.27M | 7.08M | 9.12M | 8.47M | 10.85M | 6.48M | 8.01M | 3.34M | 11.55M | 3.76M | 5.18M | 4.12M | 5.81M | 0.67M | 5.55M | 5.22M | 6.01M | 5.78M | 6.88M | 6.98M | 7.27M | 6.40M | 7.32M | 6.54M | 8.20M | 7.68M | 7.94M | 7.01M | 7.68M | 7.22M | 7.93M | 7.43M | 7.91M | 7.54M | 8.36M | 8.21M | 8.80M | 9.77M | 9.72M | 9.23M | 7.00M | 7.90M | 9.40M | 11.63M | 14.61M | 10.32M | 8.71M | 8.27M | 7.85M | 7.19M | 7.10M | 7.45M | 7.13M | 7.01M | 7.08M |
|
Loans - Gross
|
| | | | | | | | | | 12.27M | | | | 7.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Loss Allowance
|
| | | | | | 16.78M | | | 18.40M | | | | | 7.02M | | | | 7.10M | | | | 7.10M | 7.10M | | | 7.10M | 7.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Net
|
| | | | | | | | | | | | | | | | 0.53M | | | | 2.80M | | 22.78M | | 28.60M | 31.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
17.88M | 27.48M | 103.97M | 0.19M | 0.24M | 16.85M | 20.09M | 139.57M | 81.79M | 0.50M | 30.33M | 13.34M | 23.99M | 11.91M | 11.32M | 46.70M | 43.27M | 64.51M | 49.19M | 577.14M | 613.08M | 33.15M | 17.04M | 17.82M | 43.01M | 30.92M | 20.75M | 22.78M | 15.37M | 35.56M | 843.68M | 53.96M | 26.33M | 24.97M | 782.86M | 38.21M | 13.82M | 40.78M | 818.34M | 35.16M | 36.14M | 79.30M | 796.70M | 78.26M | 83.80M | 91.54M | 83.65M | 118.33M | 104.57M | 103.20M | 51.19M | 52.11M | 59.25M | 58.92M | 37.92M | 56.26M | 34.04M | 37.37M | 16.60M | 51.39M | 47.47M | 36.17M |
|
Receivables - Other
|
| | | | | | | | 0.20M | 0.12M | | | | | | | | | | | | | 6.30M | | | | | | | | | | | | 0.08M | 0.09M | 0.10M | 0.03M | 0.12M | 0.12M | 0.04M | 0.05M | 0.05M | 0.06M | 0.02M | 0.14M | 0.15M | 0.17M | 0.17M | 0.31M | 0.33M | 0.34M | 0.15M | 0.16M | 0.17M | 0.19M | 0.18M | 0.07M | 0.10M | 0.16M | 0.12M | 0.15M |
|
Prepaid Assets
|
| | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | 7.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 12.95M | | 13.91M | 13.45M | 8.31M | 13.34M | 13.80M | 12.90M | 11.20M | 11.22M | 12.49M | 12.49M | 11.08M | 11.08M | 11.08M | 11.08M | 13.75M | 15.59M | 12.60M | 15.28M | 17.89M | 3.10M | 14.95M | 2.29M | 17.35M | 3.00M | 10.73M | 10.80M | 7.32M | 7.41M | 7.52M | 4.97M | 4.97M | 4.97M | 4.97M | 4.90M | 4.91M | 4.90M | 4.88M | 4.88M | 4.88M | 4.88M | 10.46M | 7.99M | 3.20M | 7.41M | 7.41M | 7.42M | 3.20M | 3.20M | 3.20M | 3.20M | 2.66M | 2.66M | 2.66M | 2.66M | 2.66M | 1.31M | 1.31M | 1.31M |
|
Property, Plant & Equipment (Net)
|
| | 81.28M | 20.03M | 12.38M | 108.28M | 75.27M | 105.12M | 105.75M | 5.07M | 85.49M | 86.71M | 102.78M | 105.33M | 103.15M | 111.70M | 116.96M | 119.50M | 110.35M | 121.26M | 101.61M | 139.96M | 141.02M | 139.55M | 107.03M | 115.43M | 114.23M | 103.61M | 99.54M | 98.50M | 76.69M | 76.06M | 75.49M | 65.34M | 64.60M | 63.83M | 63.02M | 62.25M | 61.56M | 60.89M | 60.16M | 59.68M | 59.04M | 58.39M | 63.33M | 60.23M | 59.71M | 59.09M | 58.58M | 58.60M | 36.55M | 35.67M | 35.56M | 35.27M | 4.72M | 4.72M | 4.72M | 4.72M | 4.91M | 3.55M | 3.55M | 3.55M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 2.44M | 3.46M | 13.15M | 19.47M | 11.70M | 31.95M | 34.34M | 39.61M | 52.81M | 60.49M | 80.29M | 76.53M | 84.68M | 96.83M | 87.06M | 86.98M | 98.64M | 91.64M | 99.18M | 106.88M | 94.66M | 91.79M | 89.64M | 107.79M | 107.68M | 107.92M | 103.10M | 115.79M | 111.14M | 106.30M | 118.52M | 136.65M | 145.13M | 157.94M | 168.74M | 179.41M | 167.99M | 153.90M | 153.74M |
|
Intangibles
|
| | | | | | | | | 0.43M | | | | | | | | | | | | | | | | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | 0.43M | | | | | | | | | | | | | | | | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.27M | | | | 0.43M | | | | 0.53M | | | | 0.62M | | | | 0.67M | | | | 0.67M | | | | 0.66M | | | |
|
Other Non-Current Assets
|
| | 16.56M | 0.43M | 0.59M | 14.21M | 37.49M | 9.29M | 8.55M | 8.29M | 32.58M | 11.00M | 11.74M | 13.35M | 24.36M | 18.34M | 25.05M | 31.51M | 31.13M | 30.56M | 29.38M | 34.82M | 12.94M | 42.99M | 23.91M | 0.02M | 8.80M | 8.65M | 9.40M | 9.61M | 7.35M | 7.03M | 6.41M | 6.95M | 4.52M | 4.95M | 4.83M | 4.94M | 5.06M | 5.24M | 4.73M | 77.50M | 5.91M | 7.09M | 7.38M | 8.80M | 10.86M | 18.72M | 20.98M | 29.72M | 35.77M | 37.24M | 48.46M | 48.14M | 43.19M | 25.98M | 31.04M | 28.50M | 49.85M | 63.92M | 79.15M | 92.52M |
|
Assets
|
| | 241.61M | 20.95M | 13.47M | 297.41M | 297.98M | 298.72M | 353.15M | 5.54M | 413.15M | 442.05M | 15.86M | 450.05M | 534.23M | 610.88M | 15.86M | 736.01M | 744.24M | 772.73M | 779.77M | 838.40M | 867.11M | 874.45M | 945.69M | 10.02M | 944.11M | 1,023.53M | 1,024.83M | 1,053.20M | 1,069.77M | 1,033.50M | 1,023.53M | 1,001.22M | 982.71M | 993.20M | 1,000.68M | 1,033.50M | 1,029.17M | 977.52M | 1,038.49M | 1,174.62M | 1,175.25M | 1,191.86M | 1,233.99M | 1,284.50M | 1,385.91M | 1,395.90M | 1,441.85M | 1,450.09M | 1,567.13M | 1,632.67M | 1,656.68M | 1,546.33M | 1,513.40M | 1,453.42M | 1,528.64M | 1,549.25M | 1,579.70M | 1,537.48M | 1,480.64M | 1,485.97M |
|
Accounts Payables
|
| | 3.53M | | 0.28M | 3.52M | 2.47M | 3.06M | 3.60M | 0.07M | 5.01M | 5.45M | 4.54M | 5.16M | 5.45M | 6.73M | 11.72M | 7.40M | 4.12M | 5.00M | 4.99M | 6.47M | 5.67M | 5.56M | 6.55M | 0.14M | 7.26M | 7.87M | 7.20M | 8.30M | 8.49M | 7.75M | 7.84M | 7.83M | 7.54M | 9.03M | 8.23M | 9.59M | 9.04M | 9.47M | 8.48M | 10.00M | 9.95M | 10.07M | 10.66M | 12.19M | 13.66M | 12.54M | 13.38M | 16.37M | 21.73M | 23.41M | 22.47M | 23.62M | 22.96M | 20.86M | 21.22M | 24.72M | 23.48M | 21.56M | 22.84M | 27.31M |
|
Dividends payables
|
| | 3.80M | | 3.87M | 3.80M | 3.91M | 3.80M | 5.56M | 5.71M | 5.57M | 5.40M | 5.87M | 5.40M | 6.45M | 8.30M | 7.82M | 7.61M | 7.62M | 7.61M | 8.44M | 7.90M | 8.76M | 7.61M | 9.68M | 7.89M | 8.02M | 8.68M | 7.62M | 7.61M | 8.42M | 7.63M | 7.63M | 9.65M | 7.58M | 8.39M | 7.66M | 8.87M | 7.61M | 7.60M | 3.69M | 3.69M | 3.69M | 6.21M | 8.09M | 7.83M | 12.76M | 9.72M | 13.00M | 8.31M | 10.90M | 10.84M | 9.32M | 8.48M | 8.58M | 8.67M | 8.70M | 8.70M | 9.00M | 8.74M | 7.24M | 7.15M |
|
Payables
|
| | 7.33M | | 4.15M | 7.32M | 6.38M | 6.86M | 9.16M | 5.77M | 10.58M | 10.85M | 10.41M | 10.56M | 11.90M | 15.03M | 19.54M | 15.01M | 11.74M | 12.60M | 13.42M | 14.36M | 14.43M | 13.16M | 16.23M | 8.03M | 15.27M | 16.55M | 14.82M | 15.91M | 16.92M | 15.39M | 15.47M | 17.48M | 15.12M | 17.42M | 15.89M | 18.46M | 16.64M | 17.07M | 12.16M | 13.68M | 13.64M | 16.28M | 18.75M | 20.02M | 26.42M | 22.26M | 26.38M | 24.68M | 32.63M | 34.24M | 31.79M | 32.10M | 31.54M | 29.54M | 29.92M | 33.43M | 32.48M | 30.31M | 30.07M | 34.45M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96M | 2.48M | 2.45M | 3.02M | 2.69M | 3.49M | 2.70M | 3.04M | 3.43M | 3.63M | 3.79M | 4.12M | 4.23M | 4.61M | 5.17M | 5.97M | 7.19M | 7.89M | 8.32M | 8.31M | 7.94M | 7.43M | 7.70M | 7.59M | 7.53M | 7.11M | 6.55M | 6.46M |
|
Short term Debt
|
| | | | | | | | | 0.01M | | | | | | | | | | | 48.83M | 6.43M | 1.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.10M | | | 2.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | 17.50M | 27.98M | 24.00M | | 40.00M | | | 12.47M | 50.00M | 50.00M | 49.54M | 28.47M | 35.66M | 35.66M | 23.20M | 13.20M | 13.20M | 12.54M | 18.70M | 11.84M | 7.47M | | 6.50M | 6.50M | 45.71M | 30.20M | 39.45M | 30.94M | 55.50M | 6.50M | 12.50M | 16.50M | 33.40M | 16.50M | 41.25M | 44.40M | 68.85M | 58.50M | 44.00M | 41.45M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 6.60M | 6.60M | 6.60M | 6.60M | 6.60M | 6.60M | 6.60M | 6.60M | 6.60M | 6.60M | 6.60M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 9.98M | 23.82M | 33.80M | 40.79M | 56.89M | 56.89M | 76.86M | 94.31M | 94.32M | 94.33M | 94.34M | 94.35M | 94.36M | 94.37M | 94.38M | 94.39M | 94.40M | 94.40M | 94.41M | 94.42M | 94.43M | 94.44M | 94.45M | 94.46M | 94.47M | 94.44M | 94.45M | 94.45M | 102.43M | 112.42M | 92.43M | 82.43M | 87.39M | 77.40M | 77.40M | 77.41M | 97.40M | 97.40M | 97.41M |
|
Liabilities from Discontinued Operations
|
| | | | | | 11.87M | 6.17M | 6.13M | 4.87M | 1.53M | 0.12M | 0.14M | | | | | | 0.50M | | 0.45M | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | 4.85M | | | | | 0.64M | 0.44M | 1.13M | 1.32M | 2.08M | 2.62M | 2.50M | 1.34M | 1.23M | 1.28M | 1.20M | 0.83M | 0.34M | 0.13M | 0.03M | 2.09M | 1.84M | 1.48M | 1.68M | 1.58M | 1.58M | 1.42M | 1.44M | 1.52M | 1.56M | 1.68M | 1.74M | 1.95M | 2.10M | 1.81M | 1.92M | 6.83M | 1.88M | 1.71M | 2.26M | 1.42M | 1.34M | 1.30M | 3.17M | 1.30M | 1.40M | 1.91M | 2.16M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 326.26M | | | | | 468.88M | 497.84M | 537.82M | 552.67M | 540.65M | 526.49M | 523.12M | 621.85M | 668.45M | 663.06M | 673.59M | 660.79M | 651.27M | 642.40M | 618.35M | 581.81M | 586.87M | 584.08M | 595.85M | 591.26M | 555.10M | 594.77M | 717.61M | 719.54M | 752.38M | 792.07M | 810.84M | 917.09M | 959.50M | 1,021.72M | 1,042.55M | 1,141.90M | 1,184.28M | 1,198.30M | 1,154.26M | 1,080.24M | 1,024.86M | 1,124.08M | 1,138.76M | 1,194.97M | 1,144.24M | 1,102.52M | 1,094.97M |
|
Total Liabilities
|
-140.44M | -136.31M | 113.59M | | 154.88M | 160.18M | 166.39M | 167.32M | 162.85M | 206.60M | 229.18M | 251.79M | 282.48M | 293.80M | 331.11M | 338.85M | 368.55M | 434.55M | 434.31M | 469.52M | 498.29M | 538.95M | 553.99M | 542.74M | 529.10M | 525.62M | 623.19M | 669.68M | 664.35M | 674.79M | 661.61M | 651.61M | 642.53M | 618.38M | 583.90M | 588.70M | 585.57M | 597.52M | 592.84M | 556.68M | 596.20M | 719.05M | 721.05M | 753.93M | 793.75M | 812.58M | 919.04M | 961.59M | 1,023.52M | 1,044.47M | 1,148.73M | 1,186.17M | 1,200.01M | 1,156.53M | 1,081.66M | 1,026.20M | 1,125.39M | 1,141.93M | 1,196.27M | 1,145.64M | 1,104.43M | 1,097.13M |
|
Total Debt
|
| | | | | | | | | 0.01M | | | | | | | | | | | 48.83M | 6.43M | 19.42M | 27.98M | 24.00M | | 40.00M | | | 12.47M | 50.00M | 50.00M | 49.54M | 28.47M | 35.66M | 35.66M | 23.20M | 13.20M | 13.20M | 12.54M | 18.70M | 11.84M | 7.47M | | 6.50M | 6.50M | 45.71M | 30.20M | 39.45M | 30.94M | 55.50M | 6.50M | 12.50M | 16.50M | 33.40M | 16.50M | 41.25M | 44.40M | 68.85M | 58.50M | 44.00M | 41.45M |
|
Common Equity
|
140.44M | 136.31M | 128.16M | | 139.00M | 137.23M | 131.59M | 131.41M | 190.30M | 5.48M | 183.97M | 190.26M | 183.65M | 156.27M | 203.12M | 272.04M | 284.80M | 301.47M | 309.93M | 303.21M | 281.48M | 299.45M | 313.12M | 321.74M | 392.76M | 9.88M | 280.13M | 296.96M | 303.58M | 301.55M | 313.84M | 287.57M | 286.67M | 288.50M | 304.47M | 310.13M | 320.75M | 341.60M | 341.94M | 326.44M | 347.89M | 361.16M | 359.77M | 343.50M | 345.80M | 377.47M | 372.41M | 339.84M | 323.88M | 311.17M | 323.96M | 344.07M | 344.25M | 297.38M | 349.31M | 339.83M | 325.86M | 329.92M | 306.03M | 294.45M | 278.81M | 291.43M |
|
Shareholder's Equity
|
140.44M | 136.31M | 128.16M | | 139.00M | 137.23M | 131.59M | 131.41M | 190.30M | 5.48M | 183.97M | 190.26M | 183.65M | 156.27M | 203.12M | 272.04M | 284.80M | 301.47M | 309.93M | 303.21M | 281.48M | 299.45M | 313.12M | 321.74M | 392.76M | 9.88M | 280.13M | 296.96M | 303.58M | 301.55M | 313.84M | 287.57M | 286.67M | 288.50M | 304.47M | 310.13M | 320.75M | 341.60M | 341.94M | 326.44M | 347.89M | 361.16M | 359.77M | 343.50M | 345.80M | 377.47M | 372.41M | 339.84M | 323.88M | 311.17M | 323.96M | 344.07M | 344.25M | 297.38M | 349.31M | 339.83M | 325.86M | 329.92M | 306.03M | 294.45M | 278.81M | 291.43M |
|
Liabilities and Shareholders Equity
|
| | 241.61M | 20.95M | 13.47M | 297.41M | 297.98M | 298.72M | 353.15M | 5.54M | 413.15M | 442.05M | 15.86M | 450.05M | 534.23M | 610.88M | 15.86M | 736.01M | 744.24M | 772.73M | 779.77M | 838.40M | 867.11M | 874.45M | 945.69M | 10.02M | 944.11M | 1,023.53M | 1,024.83M | 1,053.20M | 1,069.77M | 1,033.50M | 1,023.53M | 1,001.22M | 982.71M | 993.20M | 1,000.68M | 1,033.50M | 1,029.17M | 977.52M | 1,038.49M | 1,174.62M | 1,175.25M | 1,191.86M | 1,233.99M | 1,284.50M | 1,385.91M | 1,395.90M | 1,441.85M | 1,450.09M | 1,567.13M | 1,632.67M | 1,656.68M | 1,546.33M | 1,513.40M | 1,453.42M | 1,528.64M | 1,549.25M | 1,579.70M | 1,537.48M | 1,480.64M | 1,485.97M |
|
Retained Earnings
|
| | -32.95M | | -22.92M | -23.16M | -23.51M | -23.75M | -24.01M | -24.53M | -25.04M | -25.28M | -25.58M | -25.90M | -20.46M | -20.57M | -20.71M | -20.88M | 21.09M | -21.24M | -21.17M | -21.14M | 0.40M | 0.53M | 1.20M | 0.82M | 0.10M | 0.30M | 0.35M | 0.33M | 0.44M | 0.19M | 0.18M | 0.20M | 0.34M | 0.40M | 0.51M | 0.73M | 0.74M | 0.60M | 0.82M | 0.95M | 0.93M | 0.77M | 0.81M | 0.81M | 0.77M | 0.59M | 0.22M | 0.07M | 0.29M | 0.49M | 0.49M | 0.02M | 0.54M | 0.44M | 0.29M | 0.34M | 0.10M | -0.02M | -0.17M | -0.05M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.16M | 0.33M | 0.44M | 0.44M | 0.24M | 0.48M | 0.55M | 0.55M | 0.27M | 0.27M | 0.27M | | | 0.29M | 0.29M | 0.29M | 0.04M | 0.13M | 0.40M | 0.40M | 0.08M | 0.08M | 0.08M | 0.17M | 0.09M | 0.19M | 0.19M | 0.19M | 0.10M | 0.21M | 0.21M | 0.21M | 0.10M | 0.23M | 0.41M | 0.41M |
|
Shares Outstanding
|
30.12M | 30.12M | 30.12M | 30.12M | 30.12M | 30.12M | 30.12M | 30.12M | 42.77M | 42.77M | 42.77M | 42.77M | 42.77M | 42.77M | 51.05M | 60.25M | 60.25M | 60.25M | 60.25M | 60.25M | 60.25M | 60.25M | 60.25M | 60.25M | 60.25M | 60.25M | 60.22M | 60.25M | 60.25M | 60.25M | 60.37M | 60.45M | 60.45M | 60.52M | 60.69M | 60.69M | 60.69M | 60.84M | 60.84M | 60.84M | 60.84M | 60.84M | 20.70M | 20.48M | 20.50M | 22.34M | 22.94M | 22.75M | 22.75M | 22.84M | 23.01M | 23.11M | 23.12M | 23.12M | 23.09M | 23.26M | 23.29M | 23.29M | 23.27M | 23.40M | 23.58M | 23.58M |