|
Cash & Equivalents
|
2.77M | 2.79M | 2.86M | 2.66M | 2.00M | 1.36M | 0.90M | 1.34M | 2.35M | 2.50M | 2.23M | 0.66M | 1.89M | 1.65M | 1.42M | 1.89M | 3.82M | 1.49M | 3.18M | 2.43M | 2.99M | 2.04M | 2.98M | 2.07M | 3.66M | 1.35M | 3.35M | 2.22M | 3.34M | 1.75M | 2.21M | 2.29M | 3.29M | 2.47M | 3.30M | 1.76M | 3.23M |
|
Short-term Investments
|
| | | 0.62M | 0.53M | 0.25M | 0.20M | 0.23M | 0.22M | 0.41M | 0.22M | 0.26M | 0.02M | 0.08M | 0.02M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
2.77M | 2.79M | 2.86M | 3.28M | 2.54M | 1.61M | 1.10M | 1.57M | 2.57M | 2.91M | 2.46M | 0.92M | 1.90M | 1.73M | 1.44M | 1.89M | 3.82M | 1.49M | 3.18M | 2.43M | 2.99M | 2.04M | 2.98M | 2.07M | 3.66M | 1.35M | 3.35M | 2.22M | 3.34M | 1.75M | 2.21M | 2.29M | 3.29M | 2.47M | 3.30M | 1.76M | 3.23M |
|
Receivables - Net
|
| | | 0.26M | 0.28M | 0.36M | 0.70M | 0.28M | 0.35M | 0.47M | 0.21M | 0.31M | 0.31M | 0.41M | 0.60M | 0.31M | 2.44M | 2.67M | 2.38M | 2.42M | 2.31M | 2.63M | 2.44M | 2.77M | 2.47M | 2.58M | 2.61M | 3.04M | 3.00M | 3.14M | 3.29M | 3.58M | 3.42M | 3.93M | 3.55M | 3.96M | 3.81M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 1.25M | 0.13M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | | | 0.07M | |
|
Receivables
|
| | | 0.26M | 0.28M | 0.36M | 0.70M | 0.28M | 0.35M | 0.47M | 0.21M | 0.31M | 0.31M | 0.41M | 0.60M | 1.56M | 2.58M | 2.74M | 2.45M | 2.49M | 2.38M | 2.70M | 2.52M | 2.84M | 2.54M | 2.65M | 2.68M | 3.12M | 3.07M | 3.21M | 3.37M | 3.65M | 3.42M | 3.93M | 3.55M | 4.03M | 3.81M |
|
Current Deferred Tax Assets
|
| | | 0.33M | 0.46M | 0.49M | 0.63M | 0.60M | 0.59M | 0.65M | 0.64M | 0.68M | 0.57M | 0.85M | 0.77M | 1.56M | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 1.20M | 0.60M | 1.07M | 0.57M | 1.22M | 0.63M | 1.16M | 0.61M | 1.32M | 0.82M | 1.20M | 0.78M | 1.38M | | | | 2.38M | 1.33M | 2.18M | 1.22M | 2.63M | 1.43M | 2.37M | 1.28M | 2.77M | 1.51M | 2.49M | 1.60M | 3.05M | 1.69M | 2.73M | 1.70M | 3.29M | 1.80M |
|
Current Assets
|
| | | 5.51M | 3.98M | 3.81M | 3.25M | 3.88M | 4.26M | 5.31M | 4.32M | 3.60M | 3.61M | 4.34M | 3.90M | 6.60M | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| | | 65.58M | | | | 68.16M | 68.36M | 67.99M | 68.91M | 70.51M | | | | 74.55M | | | | 74.55M | 74.89M | 75.48M | 75.55M | 75.79M | 77.29M | 77.61M | 77.70M | 77.70M | 77.85M | 78.03M | 78.83M | 79.51M | 80.55M | 81.01M | 80.97M | 81.02M | 82.32M |
|
Construction in Progress
|
| | | 1.55M | | | | 0.07M | 0.10M | 0.29M | 0.75M | 0.49M | 1.76M | | 0.55M | | | | | 2.24M | 2.37M | 2.15M | 2.57M | 2.65M | 1.80M | 1.66M | 1.74M | 1.77M | 1.94M | 2.28M | 2.65M | 2.39M | 1.81M | 1.55M | 2.60M | 3.27M | 2.12M |
|
Land & Improvements
|
| | | 6.07M | | | | 6.07M | 6.07M | 6.07M | | 6.07M | | | | 6.07M | | | | 6.07M | 6.07M | 6.07M | 6.07M | 6.07M | 6.07M | 6.07M | 6.07M | 6.07M | 6.07M | 6.07M | 6.07M | 6.07M | 6.07M | 6.07M | 6.07M | 6.07M | 6.07M |
|
Property, Plant & Equipment (Net)
|
| | | 44.69M | 44.74M | 44.82M | 44.59M | 44.26M | 44.09M | 43.67M | 44.68M | 45.63M | 46.65M | 46.34M | 46.62M | 47.46M | | | | 48.07M | 48.08M | 48.03M | 48.14M | 48.06M | 48.29M | 48.04M | 47.78M | 47.42M | 47.30M | 47.43M | 48.18M | 48.16M | 48.18M | 47.94M | 48.54M | 48.75M | 48.53M |
|
Long-Term Investments
|
| | | 1.33M | 1.39M | 1.95M | 2.30M | 2.22M | 2.49M | 2.58M | 2.42M | 2.41M | 1.27M | 1.27M | 1.33M | 1.35M | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 0.33M | | | | 0.60M | | | | 0.68M | | | | 1.56M | | | | 15.50M | | | | 14.86M | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 1.90M | 1.82M | 1.81M | 1.78M | 1.71M | 1.62M | 1.76M | 2.03M | 1.89M | 1.84M | 1.98M | 1.91M | 1.71M | | | | 0.88M | 0.89M | 0.89M | 1.07M | 1.05M | 1.05M | 0.99M | 0.99M | 1.00M | 1.00M | 1.06M | 1.04M | 1.04M | 0.98M | 0.98M | 1.02M | 1.01M | 1.04M |
|
Non-Current Assets
|
| | | 6.14M | 6.17M | 6.83M | 7.30M | 7.25M | 7.48M | 7.24M | 7.62M | 7.45M | 6.47M | 6.99M | 7.28M | 7.12M | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | | 56.34M | 54.89M | 55.46M | 55.14M | 55.38M | 55.82M | 56.22M | 56.62M | 56.69M | 56.73M | 57.67M | 57.80M | 61.18M | | | | 97.51M | 96.04M | 95.07M | 94.16M | 94.01M | 93.38M | 92.18M | 92.46M | 91.92M | 90.98M | 90.58M | 90.43M | 89.53M | 88.49M | 88.35M | 87.86M | 88.05M | 88.71M |
|
Accounts Payables
|
| | | 0.14M | 0.14M | 0.07M | 0.04M | 0.09M | 0.07M | 0.08M | 0.05M | 0.06M | 0.08M | 0.17M | 0.13M | 0.14M | | | | | | | | 2.32M | 2.26M | 1.70M | 1.45M | 1.72M | 1.64M | 1.90M | 2.50M | 2.27M | 1.88M | 2.49M | 2.20M | 2.89M | 2.77M |
|
Notes Payables
|
| | | | | | | | | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 0.14M | 0.14M | 0.07M | 0.04M | 0.09M | 0.07M | 1.08M | 1.05M | 0.06M | 0.08M | 0.17M | 0.13M | 0.14M | | | | | | | | 2.32M | 2.26M | 1.70M | 1.45M | 1.72M | 1.64M | 1.90M | 2.50M | 2.27M | 1.88M | 2.49M | 2.20M | 2.89M | 2.77M |
|
Accumulated Expenses
|
| | | 1.51M | | | | 1.48M | | | | 2.03M | | | | 2.17M | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 3.35M | 1.22M | 1.20M | 0.16M | 0.16M | 0.15M | 0.16M | 0.17M | 0.17M | 0.17M | 0.18M | 0.24M | 0.24M | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | 0.07M | | | 0.08M | 0.24M | 0.04M | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 1.17M | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 5.15M | 3.37M | 3.43M | 2.29M | 2.03M | 2.00M | 3.70M | 3.61M | 2.52M | 2.24M | 2.88M | 2.68M | 3.74M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 7.67M | 7.59M | 7.48M | 7.43M | 7.36M | 7.31M | 6.04M | 6.16M | 7.06M | 7.06M | 7.02M | 6.97M | 9.10M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 2.19M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 2.09M | 2.13M | 2.41M | 3.13M | 3.28M | 3.28M | 3.24M | 3.52M | 3.68M | 3.65M | 4.06M | 4.18M | 4.22M | | | | 4.58M | 4.44M | 4.36M | 4.34M | 4.29M | 4.31M | 4.32M | 4.30M | 4.23M | 4.17M | 4.18M | 4.07M | 4.09M | 4.10M | 4.05M | 4.08M | 4.03M | 3.89M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 27.84M | 27.51M | 27.18M | 26.84M | 26.60M | 26.26M | 25.93M | 26.80M | 26.51M | 26.22M | 25.92M | 25.62M | 25.31M | 25.00M | 24.68M | 24.36M | 24.03M | 25.30M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 2.63M | 2.30M | 2.26M | 1.88M | 2.32M | | | | 1.72M | | | | 2.27M | | | | 2.89M | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 40.78M | 40.03M | 39.30M | 38.83M | 38.30M | | | | 36.89M | | | | 34.35M | | | | 32.40M | |
|
Total Liabilities
|
| | | 14.91M | 13.10M | 13.33M | 12.86M | 12.67M | 12.60M | 12.98M | 13.29M | 13.27M | 12.94M | 13.96M | 13.84M | 17.07M | | | | 43.41M | 42.33M | 41.56M | 40.70M | 40.62M | 39.93M | 38.69M | 39.00M | 38.61M | 37.87M | 37.57M | 37.50M | 36.63M | 35.57M | 35.58M | 35.00M | 35.29M | 36.28M |
|
Total Debt
|
| | | 11.02M | 8.81M | 8.68M | 7.58M | 7.52M | 7.46M | 6.20M | 6.33M | 7.23M | 7.23M | 7.20M | 7.21M | 9.34M | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 41.43M | 41.79M | 42.14M | 42.28M | 42.71M | 43.22M | 43.24M | 43.33M | 43.42M | 43.79M | 43.71M | 43.96M | 44.11M | 53.29M | 53.23M | 53.19M | 54.10M | 53.71M | 53.51M | 53.46M | 53.39M | 53.45M | 53.49M | 53.45M | 53.30M | 53.11M | 53.01M | 52.93M | 52.90M | 52.92M | 52.77M | 52.85M | 52.76M | 52.43M |
|
Shareholder's Equity
|
| | | 41.43M | 41.79M | 42.14M | 42.28M | 42.71M | 43.22M | 43.24M | 43.33M | 43.42M | 43.79M | 43.71M | 43.96M | 44.11M | 53.29M | 53.23M | 53.19M | 54.10M | 53.71M | 53.51M | 53.46M | 53.39M | 53.45M | 53.49M | 53.45M | 53.30M | 53.11M | 53.01M | 52.93M | 52.90M | 52.92M | 52.77M | 52.85M | 52.76M | 52.43M |
|
Liabilities and Shareholders Equity
|
| | | 56.34M | 54.89M | 55.46M | 55.14M | 55.38M | 55.82M | 56.22M | 56.62M | 56.69M | 56.73M | 57.67M | 57.80M | 61.18M | | | | 97.51M | 96.04M | 95.07M | 94.16M | 94.01M | 93.38M | 92.18M | 92.46M | 91.92M | 90.98M | 90.58M | 90.43M | 89.53M | 88.49M | 88.35M | 87.86M | 88.05M | 88.71M |
|
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 | 0.16M | 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 |
|
Retained Earnings
|
36.71M | 36.53M | 36.73M | 37.07M | 37.44M | 37.76M | 37.90M | 38.34M | 38.84M | 38.83M | 38.90M | 39.00M | 39.44M | 39.38M | 39.60M | 39.74M | | | | 49.86M | 49.47M | 49.28M | 49.22M | 49.15M | 49.21M | 49.26M | 49.22M | 49.07M | 48.88M | 48.78M | 48.69M | 48.66M | 48.69M | 48.53M | 48.62M | 48.53M | 48.19M |