|
Cash & Equivalents
|
82.00M | 5.29M | 1.13M | 0.65M | 1.33M | 3.24M | 9.11M | 2.57M | 0.61M | 0.70M | 1.81M | 0.97M | 2.86M | 3.68M | 10.87M | 8.53M | 4.37M | 4.63M | 2.48M | 4.86M | 3.92M | 3.05M | 2.77M | 3.02M | 2.23M | 3.64M | 3.83M | 3.12M | 4.78M | 2.74M | 1.95M | 1.89M |
|
Short-term Investments
|
| | | | 0.13M | 0.08M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
82.00M | 5.29M | 1.13M | 0.65M | 1.45M | 3.32M | 9.13M | 2.58M | 0.61M | 0.70M | 1.81M | 0.97M | 2.86M | 3.68M | 10.87M | 8.53M | 4.37M | 4.63M | 2.48M | 4.86M | 3.92M | 3.05M | 2.77M | 3.02M | 2.23M | 3.64M | 3.83M | 3.12M | 4.78M | 2.74M | 1.95M | 1.89M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | 0.47M | | 0.28M | 0.24M | 0.40M | 0.29M | 0.18M | 0.09M | 0.29M | 0.23M | 0.12M | 0.22M | 0.33M | 0.25M | 0.16M | 0.10M |
|
Receivables - Other
|
0.05M | -0.02M | | | 0.72M | 0.34M | 0.55M | 0.44M | 0.88M | 1.06M | 0.98M | 1.17M | 0.67M | 1.85M | 2.00M | 1.84M | 1.52M | 0.89M | 0.93M | 0.99M | 1.02M | 0.74M | 1.09M | 1.10M | 1.11M | 0.22M | 1.06M | 1.08M | 0.11M | 1.16M | 0.33M | 1.25M |
|
Receivables
|
| | | | | | | | | | | | | | | | 1.99M | | 1.21M | 1.23M | 1.42M | 1.03M | 1.27M | 1.19M | 1.40M | 0.45M | 1.18M | 1.29M | 0.44M | 1.41M | 0.49M | 1.35M |
|
Prepaid Assets
|
0.05M | 0.02M | | | 0.16M | 0.01M | 0.09M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
27.16M | | | | 35.75M | 36.33M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
4.30M | | | | 7.46M | 7.46M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
2.26M | | | | 2.59M | 2.37M | 2.16M | 4.26M | 4.46M | 4.16M | 3.78M | 3.51M | 3.26M | 3.00M | 3.90M | 4.19M | 4.20M | 3.72M | 4.42M | 4.07M | 3.75M | 3.45M | 3.20M | 2.96M | 2.72M | 2.77M | 2.60M | 2.45M | 2.19M | 2.54M | 1.93M | 1.80M |
|
Goodwill & Intangibles
|
2.26M | | | | 2.59M | 2.37M | 2.16M | 4.26M | 4.46M | 4.16M | 3.78M | 3.51M | 3.26M | 3.00M | 3.90M | 4.19M | 4.20M | 3.72M | 4.42M | 4.07M | 3.75M | 3.45M | 3.20M | 2.96M | 2.72M | 2.77M | 2.60M | 2.45M | 2.19M | 2.54M | 1.93M | 1.80M |
|
Other Non-Current Assets
|
0.05M | -0.05M | 3.57M | 3.31M | 2.79M | 1.97M | 1.56M | 1.63M | 1.46M | 2.12M | 1.92M | 2.09M | 2.23M | 2.67M | 2.92M | 3.00M | 9.85M | 3.45M | 3.30M | 2.11M | 1.74M | 1.94M | 2.04M | 1.73M | 9.71M | 1.50M | 1.64M | 1.85M | 1.30M | 1.49M | 9.43M | 30.67M |
|
Assets
|
40.09M | | | | 53.11M | 52.40M | 58.97M | 79.30M | 83.24M | 83.08M | 82.89M | 81.58M | 79.27M | 80.13M | 97.57M | 89.82M | 92.55M | 92.19M | 99.94M | 90.11M | 87.92M | 86.54M | 85.32M | 84.42M | 82.75M | 75.98M | 75.25M | 74.61M | 75.10M | 78.23M | 77.66M | 92.10M |
|
Accounts Payables
|
0.82M | -0.07M | | | 0.83M | 1.13M | 1.26M | 1.37M | 1.57M | 1.73M | 1.37M | 1.39M | 1.31M | 1.68M | 1.90M | 1.71M | 1.31M | 1.35M | 1.95M | 2.18M | 1.20M | 1.55M | 1.71M | 1.96M | 1.10M | 1.03M | 1.10M | 1.29M | 1.19M | 1.21M | 1.39M | 1.70M |
|
Notes Payables
|
24.42M | | | | | 33.25M | | 0.18M | 0.85M | | 0.31M | 0.31M | 0.18M | 0.18M | | | | | | | | | | 1.00M | 1.00M | | | | | | | |
|
Payables
|
25.24M | -0.07M | | | 0.83M | 34.37M | 1.26M | 1.55M | 2.42M | 1.73M | 1.68M | 1.70M | 1.48M | 1.86M | 1.90M | 1.71M | 1.31M | 1.35M | 1.95M | 2.18M | 1.20M | 1.55M | 1.71M | 2.96M | 2.10M | 1.03M | 1.10M | 1.29M | 1.19M | 1.21M | 1.39M | 1.70M |
|
Short term Debt
|
| | | | | | | 1.98M | 1.99M | 0.55M | 0.55M | 0.55M | 0.33M | 0.33M | | | | | | | | | | 1.00M | 1.00M | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | 56.70M | | 58.73M | 58.75M | 48.09M | 40.38M | 46.69M | 51.02M | 54.52M | 54.35M | 61.81M | 61.55M | 61.34M | 61.07M | 60.80M | 60.62M | 50.77M | 50.60M | 50.42M | 50.22M | 50.00M | 49.76M | 43.51M | 37.73M |
|
Convertible Debt
|
| | | | | | | | | | | | 2.26M | 0.99M | | | 5.06M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | 3.88M | 3.93M | 3.97M | 4.02M | 4.07M | 4.12M | 4.17M | 4.23M | 4.28M | 4.34M | 4.39M | 4.45M | 4.51M | 4.57M | 4.63M | 4.69M | 4.76M | 4.82M | 4.89M | 1.49M | | | |
|
Minority Interest
|
1.08M | | | | 0.95M | 0.93M | 0.89M | 0.86M | 0.83M | 1.15M | 1.10M | 1.07M | 0.88M | 0.88M | 0.89M | 0.88M | 0.88M | 0.87M | 0.86M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 3.48M | 3.48M | 3.49M | 5.55M | 11.45M | 11.52M | 14.23M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.55M | 26.82M |
|
Operating Leases
|
0.30M | | | | 0.44M | 0.42M | 0.39M | 1.34M | 1.28M | 1.22M | 1.12M | 1.07M | 1.02M | 0.97M | 1.79M | 1.82M | 1.88M | 1.78M | 2.46M | 2.34M | 2.23M | 2.13M | 2.04M | 1.95M | 1.87M | 1.89M | 1.81M | 1.74M | 1.42M | 1.42M | 0.90M | 0.86M |
|
Total Liabilities
|
28.01M | -19.20M | | -17.94M | 34.50M | 34.79M | 34.89M | 56.80M | 62.39M | 64.10M | 66.01M | 66.04M | 67.56M | 66.57M | 72.47M | 66.33M | 69.55M | 69.38M | 78.18M | 70.47M | 69.22M | 69.26M | 69.11M | 70.15M | 69.02M | 58.27M | 58.15M | 58.14M | 54.10M | 52.38M | 52.34M | 67.11M |
|
Total Debt
|
| | | | | | | 1.98M | 58.69M | 0.55M | 59.28M | 59.30M | 48.42M | 40.71M | 46.69M | 51.02M | 54.52M | 54.35M | 61.81M | 61.55M | 61.34M | 61.07M | 60.80M | 61.62M | 51.77M | 50.60M | 50.42M | 50.22M | 50.00M | 49.76M | 43.51M | 37.73M |
|
Common Equity
|
12.08M | 19.20M | | 17.94M | 18.60M | 17.61M | 24.08M | 22.50M | 20.85M | 18.98M | 16.88M | 15.53M | 11.71M | 13.56M | 25.10M | 23.49M | 23.00M | 22.81M | 21.77M | 19.63M | 18.69M | 17.28M | 16.22M | 14.27M | 13.73M | 17.71M | 17.10M | 16.47M | 21.00M | 25.85M | 25.32M | 25.00M |
|
Shareholder's Equity
|
8.79M | 19.20M | | 17.94M | 18.60M | 17.61M | 24.08M | 22.50M | 20.85M | 18.98M | 16.88M | 15.53M | 11.71M | 13.56M | 25.10M | 23.49M | 23.00M | 22.81M | 21.77M | 19.63M | 18.69M | 17.28M | 16.22M | 14.27M | 13.73M | 17.71M | 17.10M | 16.47M | 21.00M | 25.85M | 25.32M | 25.00M |
|
Liabilities and Shareholders Equity
|
40.09M | | | | 53.11M | 52.40M | 58.97M | 79.30M | 83.24M | 83.08M | 82.89M | 81.58M | 79.27M | 80.13M | 97.57M | 89.82M | 92.55M | 92.19M | 99.94M | 90.11M | 87.92M | 86.54M | 85.32M | 84.42M | 82.75M | 75.98M | 75.25M | 74.61M | 75.10M | 78.23M | 77.66M | 92.10M |
|
Retained Earnings
|
-1.40M | | | | -5.23M | -5.92M | -7.71M | -9.10M | -10.56M | -12.84M | -14.41M | -15.70M | -19.30M | -21.58M | -22.26M | -23.45M | -24.98M | -26.29M | -27.65M | -29.75M | -30.94M | -32.34M | -33.39M | -35.34M | -35.86M | -34.53M | -35.10M | -35.68M | -36.03M | -37.12M | -37.73M | -38.22M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | 0.27M | 0.27M | 0.03M | 0.03M | 0.27M | 0.03M | 0.03M | 0.03M | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M |