|
Cash & Equivalents
|
0.62M | 1.12M | 0.70M | 0.61M | 14.23M | 10.62M | 4.64M | 3.68M | 2.62M | 3.75M | 2.77M | 2.14M | 4.37M | 3.15M | 1.69M | 2.59M | 1.58M | 0.65M | 0.67M | 0.39M | 0.28M |
|
Short-term Investments
|
| | | | 0.72M | 0.73M | 0.73M | 1.19M | 1.20M | 1.22M | 1.23M | 1.25M | | 3.12M | 1.66M | 0.14M | 0.15M | 0.61M | 0.10M | 0.09M | 0.08M |
|
Cash & Current Investments
|
0.62M | 1.12M | 0.70M | 0.61M | 14.95M | 11.35M | 5.38M | 4.87M | 3.83M | 4.97M | 4.00M | 3.39M | 4.37M | 6.27M | 3.35M | 2.73M | 1.73M | 1.26M | 0.77M | 0.48M | 0.36M |
|
Receivables - Net
|
| 0.08M | | | 0.11M | 0.09M | 0.10M | 0.09M | 0.06M | 0.10M | 0.15M | 0.13M | 0.31M | 0.24M | 0.28M | 0.27M | 0.16M | 0.05M | 0.18M | 0.04M | 0.01M |
|
Receivables - Other
|
| | | | | | | | | | | | 0.08M | | | | | | | | |
|
Receivables
|
| 0.08M | | | 0.11M | 0.09M | 0.10M | 0.09M | 0.06M | 0.10M | 0.15M | 0.13M | 0.38M | 0.24M | 0.28M | 0.27M | 0.16M | 0.05M | 0.18M | 0.04M | 0.01M |
|
Prepaid Assets
|
| 0.13M | | | 0.22M | 0.24M | 0.49M | 0.00M | 0.23M | 0.13M | 0.54M | 0.53M | 0.32M | 0.14M | 0.47M | 0.37M | 0.27M | 0.14M | 0.11M | 0.40M | 0.36M |
|
Buildings
|
| 37.35M | | | 36.62M | 31.58M | 52.27M | 39.70M | 39.76M | 39.76M | 39.76M | 39.77M | 71.62M | 71.62M | 64.65M | 64.80M | 67.62M | 67.65M | 72.15M | 70.93M | 67.13M |
|
Land & Improvements
|
| | | | | 9.44M | | 12.58M | 12.58M | 12.58M | 12.58M | 12.58M | 22.00M | 22.00M | 21.24M | 21.24M | 23.27M | 23.29M | 25.69M | 24.00M | 20.06M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 5.75M | 5.75M | 5.75M | 6.73M | 9.81M | 2.66M | 10.73M |
|
Intangibles
|
| 3.01M | | | 2.95M | 3.30M | 4.68M | 4.68M | 4.68M | 4.68M | 4.68M | 4.39M | 10.57M | 10.57M | 9.93M | 9.93M | 10.50M | 10.50M | 11.42M | 11.14M | 9.44M |
|
Goodwill & Intangibles
|
| 3.01M | | | 2.95M | 3.30M | 4.68M | 4.68M | 4.68M | 4.68M | 4.68M | 4.39M | 10.57M | 10.57M | 9.93M | 9.93M | 10.50M | 10.50M | 11.42M | 11.14M | 9.44M |
|
Other Non-Current Assets
|
| 0.18M | | | 0.03M | 0.03M | 0.03M | 0.09M | 0.07M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Assets
|
| 40.68M | | | 52.41M | 53.42M | 66.57M | 4.81M | 63.81M | 64.21M | 63.17M | 62.05M | 110.77M | 108.69M | 104.63M | 104.49M | 107.97M | 106.56M | 116.68M | 104.96M | 103.45M |
|
Accounts Payables
|
| 0.12M | | | 0.16M | 0.20M | 0.09M | 0.27M | 0.10M | 0.17M | 0.12M | 0.24M | 0.30M | 0.41M | 0.05M | 0.33M | 0.08M | 0.17M | 0.64M | 0.42M | 0.61M |
|
Payables
|
| 0.12M | | | 0.16M | 0.20M | 0.09M | 0.27M | 0.10M | 0.17M | 0.12M | 0.24M | 0.30M | 0.41M | 0.05M | 0.33M | 0.08M | 0.17M | 0.64M | 0.42M | 0.61M |
|
Accumulated Expenses
|
| 0.41M | | | 0.28M | 0.13M | 0.31M | 0.40M | 0.39M | 0.37M | 0.26M | 0.38M | 1.01M | 0.69M | 0.59M | 0.86M | 1.38M | 1.13M | 1.49M | 1.35M | 1.97M |
|
Non-Current Debt
|
| 28.36M | | | 26.77M | 28.97M | 35.03M | 2.09M | 35.36M | 35.23M | 35.11M | 34.96M | 57.08M | 56.82M | 56.55M | 11.50M | 58.55M | 58.34M | 64.61M | 54.79M | 54.59M |
|
Non-Current Deffered Revenue
|
| 0.19M | | | 0.19M | 0.23M | 0.25M | 0.29M | 0.18M | 0.25M | 0.16M | 0.23M | 0.32M | 0.26M | 0.17M | 0.18M | 0.16M | 0.18M | 0.34M | 0.18M | 0.17M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | 11.64M | 11.64M | | | | | | | |
|
Minority Interest
|
8.20M | 8.20M | 9.18M | 9.65M | 9.12M | 9.13M | 10.26M | 9.87M | 5.77M | 5.79M | 6.33M | 6.34M | 18.42M | 18.81M | 19.50M | 22.53M | 26.14M | 26.66M | 31.40M | 31.93M | 32.46M |
|
Operating Leases
|
| 0.42M | | | 0.61M | | 6.31M | 0.04M | 6.30M | 6.36M | 6.37M | 6.37M | 6.38M | 6.42M | 0.06M | 6.44M | 6.45M | 6.46M | 6.48M | 6.49M | 6.50M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 0.54M | 0.17M | 0.12M | 0.81M | 0.17M | 0.42M | 0.53M | 0.53M |
|
Total Non-Current Liabilities
|
| | | | | | | | | 47.28M | | | | 73.63M | 72.68M | 72.38M | 74.44M | 73.54M | 81.40M | 73.46M | 73.99M |
|
Total Liabilities
|
-0.97M | 30.63M | -0.88M | -1.04M | 28.09M | 30.15M | 43.00M | 2.40M | 45.72M | 47.28M | 47.24M | 47.22M | 74.17M | 74.17M | 72.85M | 72.50M | 75.24M | 73.71M | 81.82M | 74.00M | 74.52M |
|
Total Debt
|
| 28.36M | | | 26.77M | 28.97M | 35.03M | 2.09M | 35.36M | 35.23M | 35.11M | 34.96M | 57.08M | 56.82M | 56.55M | 11.50M | 58.55M | 58.34M | 64.61M | 54.79M | 54.59M |
|
Common Equity
|
0.97M | 1.86M | 0.88M | 1.04M | 15.20M | 14.14M | 13.31M | 12.04M | 12.32M | 19.31M | 19.10M | 18.87M | 18.68M | 18.47M | 29.59M | 29.03M | 29.13M | 6.19M | 3.46M | -1.36M | -3.93M |
|
Shareholder's Equity
|
0.97M | 1.86M | 0.88M | 1.04M | 15.20M | 14.14M | 13.31M | 12.04M | 12.32M | 19.31M | 19.10M | 18.87M | 18.68M | 18.47M | 29.59M | 29.03M | 29.13M | 6.19M | 3.46M | -1.36M | -3.93M |
|
Liabilities and Shareholders Equity
|
| 40.68M | | | 52.41M | 53.42M | 66.57M | 4.81M | 63.81M | 64.21M | 63.17M | 62.05M | 110.77M | 108.69M | 104.63M | 104.49M | 107.97M | 106.56M | 116.68M | 104.96M | 103.45M |
|
Treasury Shares
|
0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.06M | 0.06M | 0.06M | 0.11M | 0.11M | 0.11M | 0.09M | 0.06M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Retained Earnings
|
| -4.18M | | -5.03M | -4.57M | -5.40M | -6.00M | -7.03M | -7.66M | -8.64M | -9.96M | -10.84M | -12.67M | -14.83M | -17.75M | -20.02M | -22.98M | -23.28M | -26.01M | -30.43M | -33.26M |