|
Real Estate - Net
|
| | 185.60M | | 181.58M | 179.54M | 177.45M | 175.56M | 173.61M | 171.65M | 169.71M | 167.65M | 165.79M | 163.88M | 152.90M | 151.21M | 150.03M | 149.76M | 149.12M | 147.57M | 146.68M | 177.50M | 176.70M | 175.26M | 173.68M | 170.85M | 169.46M | 167.66M | 165.75M | 209.15M | 207.15M | 238.72M | 236.04M | 233.32M | 125.17M | 227.66M | 225.14M | 121.61M | 120.64M | 119.45M | 118.16M | 116.83M | 115.70M | 114.50M | 113.37M | 112.65M | 111.78M | 110.57M | 109.47M | 108.35M | 107.14M | 106.02M | 104.76M | 103.53M | 269.80M | 101.62M | 101.05M | 101.02M | 278.52M | 283.00M | 456.34M | 458.03M |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | | 0.84M | | | | | | | | | |
|
Cash & Equivalents
|
5.03M | 4.81M | 3.25M | 3.75M | 3.99M | 4.32M | 4.05M | 4.58M | 5.18M | 5.32M | 6.98M | 3.38M | 3.29M | 5.26M | 14.01M | 10.99M | 12.61M | 13.74M | 14.02M | 14.04M | 15.41M | 9.16M | 10.30M | 6.17M | 7.89M | 7.87M | 7.46M | 7.82M | 10.95M | 14.91M | 7.24M | 4.83M | 9.89M | 9.23M | 2.96M | 7.65M | 12.59M | 2.32M | 3.24M | 5.10M | 4.48M | 4.24M | 3.58M | 3.53M | 4.88M | 3.44M | 3.39M | 4.09M | 4.01M | 103.03M | 7.06M | 7.15M | 4.40M | 4.15M | 18.23M | 5.47M | 3.88M | 6.01M | 17.62M | 30.86M | 16.68M | 13.37M |
|
Receivables - Net
|
| | 0.18M | | 0.32M | 0.31M | 0.19M | 0.15M | 0.25M | 0.12M | 0.11M | 0.08M | 0.20M | 0.13M | 0.50M | 0.50M | 0.56M | 0.57M | 0.47M | 0.50M | 0.53M | 0.51M | 0.43M | 0.38M | 0.50M | 0.64M | 0.57M | 0.46M | 0.47M | 0.56M | 0.59M | 0.62M | 0.83M | 0.67M | 0.53M | 0.78M | 0.61M | 0.34M | 0.31M | 0.29M | 0.74M | 0.83M | 0.65M | 0.59M | 0.69M | 0.39M | 0.54M | 0.44M | 0.48M | 0.35M | 0.40M | 0.39M | 0.45M | 0.42M | 0.95M | 0.39M | 0.45M | 0.35M | 1.22M | 1.09M | 1.30M | 1.39M |
|
Receivables - Other
|
| | 0.86M | | 1.00M | 1.05M | 1.00M | 0.97M | 0.87M | 0.84M | 0.72M | 0.72M | 0.76M | 0.79M | 0.38M | 0.29M | 0.29M | 0.30M | 0.34M | 0.34M | 0.95M | 0.41M | 0.37M | 0.40M | 0.39M | 0.42M | 0.70M | 0.44M | 0.47M | 0.48M | 0.49M | 0.49M | 0.48M | 0.50M | 0.22M | 0.47M | 0.45M | 0.25M | 0.20M | 0.22M | 0.18M | 0.25M | 0.23M | 0.28M | 0.26M | 0.30M | 0.25M | 0.26M | 0.21M | 0.28M | 0.27M | 0.31M | 0.27M | 0.32M | 2.23M | 0.35M | 0.33M | 0.18M | 2.60M | 2.53M | 2.53M | 2.63M |
|
Receivables
|
| | 1.05M | | 1.31M | 1.36M | 1.20M | 1.12M | 1.11M | 0.96M | 0.83M | 0.81M | 0.96M | 0.92M | 0.87M | 0.79M | 0.85M | 0.87M | 0.81M | 0.84M | 1.48M | 0.92M | 0.80M | 0.78M | 0.89M | 1.05M | 1.27M | 0.89M | 0.94M | 1.04M | 1.08M | 1.10M | 1.30M | 1.16M | 0.75M | 1.25M | 1.05M | 0.59M | 0.51M | 0.51M | 0.92M | 1.08M | 0.89M | 0.87M | 0.96M | 0.69M | 0.79M | 0.71M | 0.68M | 0.63M | 0.67M | 0.69M | 0.72M | 0.74M | 3.18M | 0.74M | 0.78M | 0.53M | 3.82M | 3.63M | 3.83M | 4.02M |
|
Prepaid Assets
|
| | 2.03M | | 2.29M | 2.35M | 1.92M | 2.10M | 2.20M | 2.25M | 1.88M | 2.04M | 2.04M | 2.21M | 3.90M | 3.95M | 3.58M | 3.36M | 3.29M | 3.27M | 3.78M | 4.59M | 4.76M | 3.93M | 3.86M | 3.84M | 3.59M | 3.50M | 4.25M | 4.18M | 4.12M | 4.48M | 4.23M | 4.46M | 1.71M | 4.81M | 4.10M | 2.14M | 2.24M | 2.25M | 2.57M | 2.09M | 2.09M | 2.03M | 2.07M | 2.68M | 2.79M | 2.73M | 3.49M | 3.05M | 2.99M | 2.94M | 3.41M | 3.26M | 8.37M | 3.14M | 4.35M | 3.50M | 8.55M | 8.28M | 13.52M | 13.02M |
|
Long-Term Investments
|
| | 20.08M | | 18.54M | 17.78M | 16.78M | 16.05M | 15.30M | 14.79M | 13.99M | 13.33M | 12.20M | 11.87M | 12.03M | 11.63M | 11.00M | 9.34M | 8.81M | 8.27M | 7.87M | 8.30M | 7.82M | 7.44M | 7.08M | 8.97M | 8.34M | 9.96M | 9.03M | 8.45M | 7.21M | 6.99M | 2.30M | 1.80M | 1.99M | 1.80M | 1.61M | 1.44M | 1.43M | 1.46M | 1.45M | 1.44M | 1.41M | 1.40M | 1.42M | 1.42M | 1.46M | 1.46M | 1.46M | 1.44M | 1.44M | 1.44M | 1.44M | 1.44M | 1.44M | 1.42M | 1.41M | 1.42M | 1.42M | 1.41M | 1.41M | 1.41M |
|
Intangibles
|
| | | | | | | | | | | | | 1.40M | 0.98M | 1.75M | | 0.06M | 0.05M | 0.04M | 0.03M | 0.51M | 0.38M | 0.25M | 0.12M | 0.02M | 0.01M | 0.01M | 0.00M | 0.44M | 0.30M | 0.69M | 0.42M | 0.29M | 0.15M | 0.02M | 0.01M | 0.01M | 1.38M | | 0.71M | 0.38M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | | 0.83M | 0.67M | 1.14M | 0.68M | 0.53M | 0.38M | 0.35M | 0.33M | 0.32M | 5.13M | 3.91M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | 1.40M | 0.98M | 1.75M | | 0.06M | 0.05M | 0.04M | 0.03M | 0.51M | 0.38M | 0.25M | 0.12M | 0.02M | 0.01M | 0.01M | 0.00M | 0.44M | 0.30M | 0.69M | 0.42M | 0.29M | 0.15M | 0.02M | 0.01M | 0.01M | 1.38M | | 0.71M | 0.38M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | | 0.83M | 0.67M | 1.14M | 0.68M | 0.53M | 0.38M | 0.35M | 0.33M | 0.32M | 5.13M | 3.91M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | 4.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M |
|
Assets
|
| | 190.44M | | 186.93M | 184.84M | 182.28M | 180.45M | 178.32M | 176.51M | 174.21M | 172.29M | 170.55M | 168.65M | 185.35M | 180.15M | 179.71M | 178.86M | 177.78M | 175.67M | 177.17M | 202.40M | 200.73M | 193.83M | 193.57M | 192.74M | 190.56M | 190.02M | 190.98M | 237.78M | 226.81M | 256.12M | 253.76M | 249.98M | 131.24M | 243.17M | 244.49M | 126.66M | 126.63M | 127.31M | 126.13M | 124.24M | 122.26M | 120.92M | 121.27M | 119.46M | 118.75M | 118.09M | 117.65M | 116.58M | 117.85M | 116.81M | 113.29M | 111.69M | 385.73M | 110.98M | 110.06M | 111.06M | 393.51M | 385.22M | 494.78M | 492.85M |
|
Accounts Payables
|
| | 1.19M | | 1.28M | 1.24M | 1.23M | 1.52M | 1.49M | 1.48M | 1.35M | 1.43M | 1.44M | 1.52M | 3.18M | 2.67M | 2.62M | 2.91M | 3.10M | 2.68M | 4.30M | 4.63M | 4.64M | 3.05M | 2.70M | 2.88M | 4.05M | 2.92M | 2.73M | 3.16M | 3.34M | 3.32M | 3.66M | 4.52M | 1.40M | 4.13M | 4.40M | 1.26M | 1.30M | 1.04M | 1.36M | 1.17M | 1.05M | 1.15M | 1.30M | 1.23M | 1.03M | 1.23M | 1.10M | 1.20M | 3.05M | 3.76M | 1.38M | 1.38M | 5.72M | 1.49M | 1.20M | 1.49M | 9.00M | 10.26M | 9.64M | 10.55M |
|
Notes Payables
|
| | 4.67M | | 8.67M | 3.67M | 1.67M | 0.92M | | | | | | | | | | | | | | 25.00M | 25.00M | | | | | | | 25.00M | 17.00M | | | | 2.00M | | | | 18.00M | 17.00M | 17.00M | 17.00M | 17.00M | 17.00M | 17.00M | 17.00M | | | | | | | | | | | | | | | | |
|
Payables
|
| | 5.86M | | 9.95M | 4.90M | 2.90M | 2.44M | 1.49M | 1.48M | 1.35M | 1.43M | 1.44M | 1.52M | 3.18M | 2.67M | 2.62M | 2.91M | 3.10M | 2.68M | 4.30M | 29.63M | 29.64M | 3.05M | 2.70M | 2.88M | 4.05M | 2.92M | 2.73M | 28.16M | 20.34M | 3.32M | 3.66M | 4.52M | 3.40M | 4.13M | 4.40M | 1.26M | 19.30M | 18.04M | 18.36M | 18.17M | 18.05M | 18.15M | 18.30M | 18.23M | 1.03M | 1.23M | 1.10M | 1.20M | 3.05M | 3.76M | 1.38M | 1.38M | 5.72M | 1.49M | 1.20M | 1.49M | 9.00M | 10.26M | 9.64M | 10.55M |
|
Non-Current Debt
|
| | 140.89M | | 140.62M | 140.49M | 1.67M | 139.69M | 139.21M | 138.74M | 138.26M | 137.73M | 140.46M | 139.65M | 198.52M | 195.07M | 195.63M | 196.10M | 196.07M | 196.04M | 196.01M | 195.97M | 194.50M | 214.31M | 214.13M | 213.09M | 212.71M | 212.32M | 211.93M | 233.62M | 233.22M | 253.58M | 253.19M | 252.78M | 166.49M | 251.95M | 252.01M | 166.43M | 166.40M | 166.38M | 166.36M | 166.33M | 166.31M | 166.28M | 166.26M | 166.23M | 166.20M | 166.18M | 166.15M | 574.63M | 166.09M | 166.06M | 166.03M | 166.00M | 408.66M | 165.94M | 165.91M | 172.32M | 406.21M | 405.48M | 511.18M | 511.25M |
|
Other Non-Current Liabilities
|
| | 2.40M | | 2.64M | 2.51M | 2.57M | 2.63M | 2.78M | 2.66M | 2.77M | 2.84M | 3.02M | 2.98M | 4.24M | 4.30M | 4.58M | 4.35M | 4.55M | 4.59M | 4.98M | 4.74M | 5.11M | 5.30M | 5.44M | 5.19M | 5.45M | 5.64M | 5.70M | 5.65M | 5.75M | 5.84M | 6.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 142.08M | | 141.91M | 141.74M | 141.39M | 141.21M | 140.70M | 140.22M | 139.60M | 139.16M | 141.90M | 141.17M | 202.95M | 199.08M | 199.60M | 200.39M | 200.60M | 200.21M | 201.84M | 227.81M | 226.43M | 219.74M | 219.30M | 218.45M | 219.34M | 217.88M | 217.42M | 264.51M | 256.37M | 284.83M | 283.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 144.48M | | 144.55M | 144.25M | 143.96M | 143.84M | 143.48M | 142.88M | 142.38M | 141.99M | 144.92M | 144.15M | 207.19M | 203.38M | 204.18M | 204.74M | 205.14M | 204.80M | 206.81M | 232.55M | 231.54M | 225.04M | 224.74M | 223.64M | 224.79M | 223.52M | 223.11M | 270.16M | 262.12M | 290.68M | 289.38M | 286.06M | 171.48M | 281.41M | 282.51M | 171.37M | 171.76M | 171.35M | 171.60M | 170.57M | 170.57M | 170.39M | 171.81M | 170.95M | 170.76M | 171.10M | 172.31M | 171.38M | 173.30M | 174.10M | 172.27M | 171.66M | 451.09M | 172.03M | 172.62M | 178.31M | 455.94M | 456.60M | 563.75M | 563.89M |
|
Total Debt
|
| | 140.89M | | 140.62M | 140.49M | 1.67M | 139.69M | 139.21M | 138.74M | 138.26M | 137.73M | 140.46M | 139.65M | 198.52M | 195.07M | 195.63M | 196.10M | 196.07M | 196.04M | 196.01M | 195.97M | 194.50M | 214.31M | 214.13M | 213.09M | 212.71M | 212.32M | 211.93M | 233.62M | 233.22M | 253.58M | 253.19M | 252.78M | 166.49M | 251.95M | 252.01M | 166.43M | 166.40M | 166.38M | 166.36M | 166.33M | 166.31M | 166.28M | 166.26M | 166.23M | 166.20M | 166.18M | 166.15M | 574.63M | 166.09M | 166.06M | 166.03M | 166.00M | 408.66M | 165.94M | 165.91M | 172.32M | 406.21M | 405.48M | 511.18M | 511.25M |
|
Common Equity
|
-24.32M | -26.02M | -26.92M | -27.67M | -20.50M | -20.96M | -21.31M | -21.67M | -21.68M | -22.42M | -22.52M | -22.99M | -19.50M | -21.12M | -21.85M | -23.23M | -24.47M | -25.88M | -27.37M | -29.13M | -29.64M | -30.15M | -30.81M | -31.21M | -31.17M | -30.89M | -34.22M | -33.49M | -32.13M | -32.38M | -35.32M | -34.56M | -35.62M | -36.08M | -35.62M | -38.23M | -38.02M | -38.18M | -37.82M | -38.01M | -37.72M | -39.33M | -41.47M | -42.93M | -43.53M | -44.78M | -49.29M | -56.11M | -59.37M | -61.00M | -59.87M | -64.93M | -64.31M | -64.65M | -65.35M | -69.04M | -66.99M | -65.46M | -62.43M | -71.38M | -68.97M | -71.04M |
|
Shareholder's Equity
|
-24.32M | -26.02M | -26.92M | -27.67M | -20.50M | -20.96M | -21.31M | -21.67M | -21.68M | -22.42M | -22.52M | -22.99M | -19.50M | -21.12M | -21.85M | -23.23M | -24.47M | -25.88M | -27.37M | -29.13M | -29.64M | -30.15M | -30.81M | -31.21M | -31.17M | -30.89M | -34.22M | -33.49M | -32.13M | -32.38M | -35.32M | -34.56M | -35.62M | -36.08M | -35.62M | -38.23M | -38.02M | -38.18M | -37.82M | -38.01M | -37.72M | -39.33M | -41.47M | -42.93M | -43.53M | -44.78M | -49.29M | -56.11M | -59.37M | -61.00M | -59.87M | -64.93M | -64.31M | -64.65M | -65.35M | -69.04M | -66.99M | -65.46M | -62.43M | -71.38M | -68.97M | -71.04M |
|
Liabilities and Shareholders Equity
|
| | 190.44M | | 186.93M | 184.84M | 182.28M | 180.45M | 178.32M | 176.51M | 174.21M | 172.29M | 170.55M | 168.65M | 185.35M | 180.15M | 179.71M | 178.86M | 177.78M | 175.67M | 177.17M | 202.40M | 200.73M | 193.83M | 193.57M | 192.74M | 190.56M | 190.02M | 190.98M | 237.78M | 226.81M | 256.12M | 253.76M | 249.98M | 131.24M | 243.17M | 244.49M | 126.66M | 126.63M | 127.31M | 126.13M | 124.24M | 122.26M | 120.92M | 121.27M | 119.46M | 118.75M | 118.09M | 117.65M | 116.58M | 117.85M | 116.81M | 113.29M | 111.69M | 385.73M | 110.98M | 110.06M | 111.06M | 393.51M | 385.22M | 494.78M | 492.85M |
|
Shares Outstanding
|
0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M |