|
Cash & Equivalents
|
0.16M | 0.16M | 0.26M | 0.26M | 0.26M | 0.84M | 3.52M | 3.52M | 3.44M | 3.52M | 4.30M | 4.30M | 4.54M | 6.44M | 2.35M | 4.65M | 2.68M | 9.59M | 11.85M | 11.85M | 11.85M | 4.46M | 8.44M | 26.75M | 4.44M | 1.79M | 1.28M | 9.65M | 3.00M | 13.07M | 8.96M | 10.86M | 14.15M | 4.00M | 11.64M | 25.33M | 39.79M | 9.00M | 11.91M | 8.18M | 19.02M | 18.14M | 14.68M | 13.04M | 16.15M | 13.08M | 10.69M | 6.51M | 5.46M | 3.63M | 4.85M | 4.34M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.32M | 34.88M | 25.73M | 19.75M | 16.62M | 15.43M | 15.01M | 13.43M | 11.99M | 8.75M | 4.04M | 1.34M | 1.76M | 0.97M | 0.97M | 1.75M | 1.95M | 1.28M |
|
Cash & Current Investments
|
0.16M | 0.16M | 0.26M | 0.26M | 0.26M | 0.84M | 3.52M | 3.52M | 3.44M | 3.52M | 4.30M | 4.30M | 4.54M | 6.44M | 2.35M | 4.65M | 2.68M | 9.59M | 11.85M | 11.85M | 11.85M | 4.46M | 8.44M | 26.75M | 4.44M | 1.79M | 1.28M | 9.65M | 3.00M | 13.07M | 8.96M | 10.86M | 14.15M | 4.00M | 47.96M | 60.21M | 65.51M | 28.75M | 28.53M | 23.61M | 34.03M | 31.57M | 26.67M | 21.79M | 20.19M | 14.42M | 12.46M | 7.48M | 6.43M | 5.38M | 6.81M | 5.61M |
|
Receivables - Net
|
| | 0.01M | 0.00M | -0.24M | -0.47M | -0.00M | -0.01M | -0.18M | -0.06M | -0.07M | 0.15M | -1.97M | 0.32M | -0.35M | 0.38M | 0.85M | -0.01M | -1.80M | 1.85M | 2.54M | 0.54M | -3.64M | 5.22M | 0.44M | 2.03M | 2.71M | 1.63M | 1.59M | 1.89M | 1.09M | 0.91M | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.62M | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.01M | 0.00M | -0.24M | -0.47M | -0.00M | -0.01M | -0.18M | -0.06M | -0.07M | 0.15M | -1.97M | 0.32M | -0.35M | 0.38M | 0.85M | -0.01M | -1.80M | 1.85M | 2.54M | 0.54M | -3.64M | 5.22M | 0.44M | 2.03M | 2.71M | 1.63M | 1.59M | 1.89M | 1.09M | 0.91M | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
-0.11M | -0.15M | 0.42M | | | | | | | | | | -0.07M | | | 0.28M | 0.49M | 0.37M | 0.24M | 0.15M | 0.14M | 0.11M | 0.29M | 0.34M | 0.45M | 0.45M | 0.44M | 0.48M | 0.30M | 0.37M | 0.28M | 0.16M | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.83M | 1.34M | 0.86M | 0.53M | 0.07M | 0.67M | 0.86M | 1.20M | 0.85M | 0.80M | 0.83M | 1.19M | 1.28M | 1.18M | 1.04M | 1.54M | 1.18M | 1.22M | 0.99M |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.30M | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.19M | 39.43M | 38.36M | 51.16M | 52.12M | 64.18M | 81.48M | 96.19M | 131.22M | 132.48M | 134.71M | 135.13M | 155.91M | 171.49M | 170.10M | 169.40M | 188.91M | 182.88M | 197.51M | 187.69M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.46M | 16.29M | 16.29M | 25.00M | 25.00M | 32.12M | 33.08M | 33.91M | 37.74M | 37.16M | 40.02M | 40.02M | 41.39M | 42.76M | 35.69M | 35.69M | 44.39M | 42.57M | 44.41M | 42.57M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.71M | | 76.51M | 76.67M | | | | | | | | | | | | 4.70M | | 2.60M | 2.28M | 2.13M | 2.10M | 2.02M |
|
Other Non-Current Assets
|
0.00M | 0.53M | 0.04M | 0.06M | -0.02M | -0.01M | -0.03M | -0.02M | 0.26M | 0.21M | -0.09M | 0.18M | -0.07M | -0.08M | 0.35M | 0.22M | 0.15M | 0.24M | 0.12M | -0.79M | -0.25M | -0.23M | -0.19M | 0.64M | -0.01M | 0.17M | 0.18M | 0.42M | | -0.14M | 0.14M | 0.03M | 1.93M | 1.78M | | 11.47M | 5.57M | 1.09M | 0.84M | 0.59M | 0.91M | 0.90M | 0.07M | 0.03M | 0.69M | 1.22M | 1.27M | 0.60M | 0.31M | 0.33M | 0.43M | 0.38M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.20M | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| 7.40M | 7.59M | 7.55M | | | 9.55M | 10.12M | 11.54M | 19.07M | 23.22M | 24.33M | 30.91M | 34.77M | 42.32M | 48.85M | 50.59M | 56.70M | 62.50M | 68.32M | 80.00M | 76.73M | 89.57M | 97.37M | 101.45M | 104.89M | 108.35M | 113.42M | 115.47M | 110.01M | 104.17M | 102.07M | 123.49M | 141.53M | 143.50M | 169.12M | 168.32M | 182.56M | 202.41M | 210.58M | 227.33M | 213.16M | 210.91M | 204.82M | 226.09M | 233.09M | 243.53M | 236.36M | 237.14M | 235.99M | 241.69M | 238.05M |
|
Accounts Payables
|
-0.02M | 0.03M | 0.26M | 0.35M | -0.19M | -0.17M | -0.21M | 0.05M | 0.06M | -0.02M | -0.04M | 0.08M | 0.03M | 0.00M | 0.06M | 0.17M | 0.07M | 0.05M | 0.00M | 0.54M | 0.23M | -0.04M | -0.05M | 0.09M | 0.23M | 0.01M | 0.20M | 0.18M | -0.14M | 0.05M | 0.14M | -0.09M | 0.94M | 1.62M | 0.82M | 1.27M | 1.42M | 2.94M | 2.18M | 1.39M | 1.62M | 1.39M | 1.85M | 1.09M | 2.14M | 2.43M | 4.26M | 5.41M | 4.26M | 4.51M | 5.72M | 3.08M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.97M | 38.88M | 38.48M | 52.21M | 52.76M | | 1.35M | 1.50M | 1.66M | 1.65M | 1.65M | 1.30M | 1.49M | 1.64M | 1.78M | 1.77M | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | 1.80M | 1.35M | 1.44M | 1.57M | 1.99M | 1.79M | 1.88M | 1.17M | 2.10M | 1.46M | | | | | 0.93M | 1.07M | 1.21M | 1.42M | 1.60M | 1.75M | 1.92M | 2.02M | 2.11M | 2.12M | 2.28M | 2.31M | 2.38M | 1.39M | 1.50M | 0.72M | 0.72M | 0.73M |
|
Payables
|
-0.02M | 0.03M | 0.26M | 0.35M | -0.19M | -0.17M | -0.21M | 0.05M | 0.06M | -0.02M | -0.04M | 0.08M | 0.03M | 0.00M | 0.06M | 0.17M | 0.07M | 0.05M | 0.00M | 0.54M | 2.02M | 1.31M | 1.39M | 1.66M | 2.23M | 1.80M | 2.08M | 1.35M | 1.96M | 1.51M | 0.14M | -0.09M | 24.92M | 40.50M | 40.24M | 54.54M | 55.40M | 4.36M | 5.13M | 4.63M | 5.20M | 5.06M | 5.61M | 4.51M | 5.91M | 6.38M | 8.42M | 8.57M | 5.77M | 5.23M | 6.44M | 3.82M |
|
Other Accumulated Expenses
|
| 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 0.02M | | | | | | | | | | | | | | | | | | | 6.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | 0.16M | -0.03M | 0.08M | -0.15M | -0.16M | 0.01M | | | | | | | | 0.03M | 0.03M | 0.04M | 0.04M | 0.01M | 0.00M | -0.04M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | | 0.71M | 0.00M | 0.09M | 0.09M | 0.20M | 68.37M | 80.29M | 90.62M | 113.24M | 91.25M | 94.15M | 93.36M | 106.14M | 113.69M | 127.28M | 124.45M | 118.16M | 120.42M | 126.91M | 129.91M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.46M | | 120.61M | 120.61M | 120.65M | 120.54M | 121.36M | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.26M | 0.25M | 1.07M | 1.01M | 6.37M | 8.99M | 8.88M | 12.00M | 12.10M | 12.03M | 12.11M | 21.40M | 25.59M | 28.59M | 29.41M | 31.27M | 33.68M | 33.96M | 34.22M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | | 0.63M |
|
Non-Current Deferred Tax Liability
|
| | | | 0.12M | 0.17M | 0.12M | 0.37M | -0.11M | 0.04M | -0.08M | -0.01M | 0.00M | 0.05M | 696.00 | 0.05M | 0.05M | 0.05M | 0.05M | 0.03M | -0.03M | 0.00M | -0.04M | 0.00M | -0.00M | -0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 0.76M | 0.69M | 0.62M | 1.06M | 1.29M | 1.19M | 1.53M | 1.41M | 1.29M | 1.16M | 1.31M | 1.28M | 1.35M | 1.24M | 1.13M | 0.53M | 0.60M | 0.35M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 1.86M | 1.86M | 1.50M | 1.50M | 1.50M | 0.72M | 0.72M | 0.17M | 0.11M | 0.12M | 0.13M | 0.17M | 0.21M | 0.32M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.63M | 89.40M | 100.42M | 124.63M | 100.64M | 103.47M | 101.53M | 117.65M | 124.97M | 141.39M | 138.50M | 139.09M | 142.28M | 150.80M | 151.70M |
|
Total Liabilities
|
| 0.13M | 0.30M | 0.35M | -7.37M | -7.84M | 0.78M | 0.89M | 0.76M | 0.66M | 0.86M | 0.92M | 1.62M | 1.98M | 1.98M | 1.39M | 0.46M | 3.04M | 2.52M | 1.79M | 9.26M | 2.58M | 3.97M | 4.76M | 5.21M | 4.84M | 5.24M | 3.68M | 3.91M | 3.00M | 0.94M | 0.74M | 25.71M | 42.28M | 42.70M | 64.10M | 58.03M | 78.34M | 91.26M | 102.28M | 126.14M | 102.15M | 104.97M | 102.25M | 118.37M | 125.14M | 141.50M | 138.62M | 139.22M | 142.45M | 151.01M | 152.02M |
|
Total Debt
|
| 0.02M | | | | | | | | | | | | | | | | | | | 6.01M | | | | | | | | | | 0.72M | | 0.71M | 0.00M | 0.09M | 0.09M | 0.20M | 68.37M | 80.29M | 90.62M | 113.24M | 91.25M | 94.15M | 93.36M | 106.14M | 113.69M | 127.28M | 124.45M | 118.16M | 120.42M | 126.91M | 129.91M |
|
Common Equity
|
| 7.27M | 7.28M | 7.28M | 7.37M | 7.84M | 8.59M | 11.12M | 14.31M | 17.05M | 22.36M | 26.32M | 26.30M | 30.15M | 40.33M | 43.48M | 45.86M | 50.09M | 59.99M | 66.53M | 70.74M | 71.37M | 85.60M | 92.61M | 89.23M | 100.05M | 103.12M | 105.14M | 111.57M | 107.01M | 103.23M | 100.92M | 97.78M | 99.25M | 100.80M | 105.02M | 110.29M | 104.22M | 111.15M | 108.30M | 101.19M | 111.01M | 105.94M | 102.57M | 107.71M | 107.95M | 102.03M | 97.74M | 97.92M | 93.54M | 90.68M | 86.03M |
|
Shareholder's Equity
|
| 7.27M | 7.29M | 7.20M | | | 8.76M | 11.48M | 14.31M | 18.41M | 22.36M | 26.35M | 29.29M | 32.79M | 40.33M | 47.46M | 50.12M | 53.65M | 59.99M | 66.53M | 70.74M | 74.15M | 85.60M | 92.61M | 92.61M | 96.24M | 103.12M | 109.74M | 111.57M | 111.57M | 103.23M | 103.23M | 97.78M | 99.25M | 100.80M | 105.02M | 110.29M | 104.22M | 111.15M | 108.30M | 101.19M | 111.01M | 105.94M | 102.57M | 107.71M | 107.95M | 102.03M | 97.74M | 97.92M | 93.54M | 90.68M | 86.03M |
|
Liabilities and Shareholders Equity
|
| 7.40M | 7.59M | 7.55M | | | 9.55M | 10.12M | 11.54M | 19.07M | 23.22M | 24.33M | 30.91M | 34.77M | 42.32M | 48.85M | 50.59M | 56.70M | 62.50M | 68.32M | 80.00M | 76.73M | 89.57M | 97.37M | 101.45M | 104.89M | 108.35M | 113.42M | 115.47M | 110.01M | 104.17M | 102.07M | 123.49M | 141.53M | 143.50M | 169.12M | 168.32M | 182.56M | 202.41M | 210.58M | 227.33M | 213.16M | 210.91M | 204.82M | 226.09M | 233.09M | 243.53M | 236.36M | 237.14M | 235.99M | 241.69M | 238.05M |
|
Retained Earnings
|
| -0.01M | 0.01M | -0.08M | | | 0.17M | 0.51M | 0.61M | 1.70M | 2.28M | | | | | | | | | | | | 8.39M | 1.29M | 0.25M | 5.06M | 4.04M | 4.60M | 1.55M | -8.06M | -13.23M | -15.68M | -22.90M | -21.63M | -20.11M | -16.59M | -12.08M | -24.11M | -24.33M | -30.86M | -42.87M | -34.86M | -41.11M | -44.70M | -49.85M | -54.72M | -64.54M | -70.49M | -78.19M | -85.19M | -89.28M | -94.79M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00 | 12.00 | 32.00 | 51.00 | 59.00 | 67.00 | 73.00 | 75.00 | 75.00 | 76.00 | 77.00 | 74.00 | 74.00 | 77.00 | 77.00 | 75.00 |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | 0.06M | 0.13M | 0.13M | | | | | 0.01M | | |