|
Cash & Equivalents
|
| 2.99M | 2.00M | 2.23M | 2.86M | 8.42M | 11.37M | 6.43M | 5.99M | 7.64M | 7.40M | 9.89M | 6.32M | 7.39M | 6.85M | 6.35M | 6.82M | 9.21M | 8.01M | 6.76M | 6.99M | 8.53M | 7.02M | 6.10M | 7.58M | 8.55M | 7.96M | 6.16M | 7.49M | 9.27M |
|
Cash & Current Investments
|
| 2.99M | 2.00M | 2.23M | 2.86M | 8.42M | 11.37M | 6.43M | 5.99M | 7.64M | 7.40M | 9.89M | 6.32M | 7.39M | 6.85M | 6.35M | 6.82M | 9.21M | 8.01M | 6.76M | 6.99M | 8.53M | 7.02M | 6.10M | 7.58M | 8.55M | 7.96M | 6.16M | 7.49M | 9.27M |
|
Receivables - Net
|
0.35M | 0.47M | 0.19M | 0.20M | 0.38M | 0.31M | 0.22M | 0.14M | 0.24M | 0.27M | 0.12M | 0.23M | 0.35M | 0.32M | 0.45M | 0.20M | 0.77M | 0.40M | 0.41M | 0.37M | 0.38M | 0.47M | 0.28M | 0.24M | 0.38M | 0.35M | 0.15M | 0.27M | 0.07M | 0.32M |
|
Receivables - Other
|
0.29M | 0.45M | 1.50M | 1.52M | 0.02M | 0.02M | 0.40M | 0.06M | 0.05M | 0.08M | 0.07M | 0.04M | 0.17M | 0.12M | 0.15M | | 0.28M | 0.25M | 0.26M | 0.20M | 0.10M | 0.08M | 0.03M | 0.07M | 0.19M | 0.18M | | 0.18M | 0.11M | 0.11M |
|
Receivables
|
0.64M | 0.92M | 1.69M | 1.73M | 0.40M | 0.33M | 0.62M | 0.21M | 0.29M | 0.36M | 0.19M | 0.27M | 0.52M | 0.44M | 0.61M | 0.20M | 1.05M | 0.65M | 0.68M | 0.56M | 0.48M | 0.55M | 0.31M | 0.32M | 0.57M | 0.52M | 0.15M | 0.44M | 0.18M | 0.43M |
|
Prepaid Assets
|
0.36M | 0.55M | 0.45M | 0.54M | 0.71M | 0.58M | 0.76M | 0.67M | 1.40M | 1.13M | 0.90M | 0.66M | 2.53M | 1.22M | 0.98M | 0.73M | 1.25M | 1.35M | 1.00M | 0.86M | 1.25M | 1.37M | 1.13M | 1.33M | 1.41M | 1.47M | 1.28M | 1.21M | 2.23M | 1.27M |
|
Buildings
|
| | 53.32M | 53.32M | | 53.47M | 53.48M | 77.22M | 77.25M | 77.26M | 77.29M | 77.37M | 77.46M | 88.51M | 88.77M | 89.49M | 88.85M | 88.92M | 89.05M | 89.05M | 89.09M | 89.19M | 89.25M | 89.25M | 89.31M | 89.37M | 89.44M | 89.53M | 89.66M | 89.68M |
|
Construction in Progress
|
| | 0.01M | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 7.99M | 7.99M | 7.99M | 7.99M | 7.99M | 11.59M | 11.59M | 11.59M | 11.59M | 11.59M | 11.59M | 14.45M | 14.45M | 14.45M | 14.45M | 14.45M | 14.45M | 14.45M | 14.45M | 14.45M | 14.45M | 14.45M | 14.45M | 14.45M | 14.45M | 14.45M | 14.45M | 14.45M |
|
Property, Plant & Equipment (Net)
|
39.09M | 65.03M | 64.78M | 64.45M | 64.19M | 63.82M | 63.37M | 91.77M | 91.02M | 90.29M | 89.59M | 88.96M | 88.34M | 102.76M | 102.24M | 102.21M | 102.24M | 101.69M | 100.99M | 100.22M | 99.41M | 98.71M | 97.95M | 97.27M | 96.49M | 95.73M | 95.09M | 94.42M | 93.79M | 93.10M |
|
Long-Term Deferred Tax
|
| | 0.04M | | | | 0.03M | | | | 0.03M | | | | 0.04M | | | | 0.04M | | | | 0.18M | | 0.25M | 0.02M | 0.30M | | 0.22M | 0.31M |
|
Other Non-Current Assets
|
0.81M | 1.96M | 1.80M | 1.99M | 1.89M | 1.79M | 1.63M | 2.67M | 2.69M | 2.87M | 2.87M | 3.14M | 3.58M | 3.59M | 2.99M | 3.19M | 3.62M | 3.40M | 3.18M | 3.65M | 4.00M | 3.71M | 3.68M | 3.86M | 3.67M | 3.47M | 3.10M | 3.20M | 3.56M | 3.81M |
|
Assets
|
43.79M | 71.45M | 70.73M | 70.93M | 71.18M | 75.54M | 77.75M | 101.75M | 101.46M | 102.29M | 100.95M | 102.97M | 108.99M | 115.40M | 113.66M | 112.95M | 115.84M | 116.38M | 113.85M | 112.05M | 112.08M | 112.81M | 110.09M | 108.84M | 109.57M | 109.59M | 107.59M | 105.27M | 107.14M | 107.75M |
|
Accounts Payables
|
1.10M | 3.24M | 2.43M | 3.04M | 3.41M | 3.28M | 2.69M | 3.38M | 4.17M | 3.37M | 2.71M | 2.98M | 4.20M | 3.30M | 2.70M | 2.87M | 3.90M | 3.36M | 2.59M | 2.81M | 3.37M | 3.11M | 2.82M | 3.23M | 3.89M | 3.46M | 3.18M | 3.20M | 4.76M | 3.62M |
|
Notes Payables
|
24.42M | 42.05M | 41.08M | 39.36M | 39.39M | 39.41M | 39.44M | 56.96M | 56.94M | 56.84M | 56.75M | 56.64M | 56.54M | 60.36M | 64.14M | 64.40M | 64.85M | 65.07M | 64.97M | 64.81M | 64.73M | 64.55M | 64.35M | 64.09M | 64.35M | 64.24M | 64.11M | 64.00M | 63.93M | 66.69M |
|
Payables
|
25.52M | 45.29M | 43.51M | 42.40M | 42.80M | 42.69M | 42.13M | 60.34M | 61.11M | 60.22M | 59.45M | 59.63M | 60.74M | 63.66M | 66.84M | 67.27M | 68.75M | 68.43M | 67.56M | 67.62M | 68.10M | 67.66M | 67.16M | 67.33M | 68.24M | 67.70M | 67.30M | 67.20M | 68.69M | 70.32M |
|
Non-Current Debt
|
0.26M | 7.63M | 7.50M | 6.60M | 2.12M | 1.25M | 1.31M | | | 0.02M | 2.65M | 0.03M | 0.00M | 0.17M | 1.89M | 0.20M | 2.71M | 2.09M | 2.01M | 2.16M | | | | | | | | | | |
|
Preferred Stock Liabilities
|
0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
7.55M | 7.21M | 6.87M | 7.08M | 7.04M | 6.78M | 6.56M | 6.52M | 6.22M | 6.20M | 5.89M | 5.84M | 5.57M | 5.63M | 5.70M | 5.89M | 6.00M | 5.80M | 5.55M | 5.56M | 5.44M | 5.26M | 4.85M | 5.07M | 4.92M | 4.61M | 4.52M | 4.50M | 4.31M | 4.07M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 0.36M | 0.06M | 2.01M | | 2.40M | 2.02M | 2.21M | 0.06M | | 2.12M | 2.10M | 2.07M | 2.36M | 2.18M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 71.10M | 70.46M | 67.56M | 69.78M | 68.10M | 67.66M | 67.16M | 69.84M | 71.10M | 67.70M | 67.30M | 67.20M | 68.69M | 70.32M |
|
Total Liabilities
|
25.79M | 52.92M | 51.02M | 49.00M | 44.92M | 43.95M | 43.44M | 62.42M | 64.57M | 63.67M | 63.12M | 64.31M | 66.15M | 69.33M | 69.67M | 69.94M | 71.46M | 70.52M | 69.57M | 69.78M | 70.51M | 69.68M | 69.37M | 69.90M | 71.10M | 69.82M | 69.40M | 69.27M | 71.05M | 72.50M |
|
Total Debt
|
0.26M | 7.63M | 7.50M | 6.60M | 2.12M | 1.25M | 1.31M | | | 0.02M | 2.65M | 0.03M | 0.00M | 0.17M | 1.89M | 0.20M | 2.71M | 2.09M | 2.01M | 2.16M | | | | | | | | | | |
|
Common Equity
|
17.96M | 18.53M | 19.71M | 21.93M | 26.26M | 31.59M | 34.31M | 38.11M | 35.71M | 37.41M | 36.66M | 37.51M | 41.67M | 44.84M | 42.76M | 41.79M | 43.11M | 44.53M | 42.96M | 40.97M | 40.17M | 41.73M | 39.32M | 37.54M | 37.13M | 38.38M | 36.81M | 34.65M | 34.71M | 33.82M |
|
Shareholder's Equity
|
17.96M | 18.53M | 19.71M | 21.93M | 26.26M | 31.59M | 34.31M | 38.11M | 35.71M | 37.41M | 36.66M | 37.51M | 41.67M | 44.84M | 42.76M | 41.79M | 43.11M | 44.53M | 42.96M | 40.97M | 40.17M | 41.73M | 39.32M | 37.54M | 37.13M | 38.38M | 36.81M | 34.65M | 34.71M | 33.82M |
|
Liabilities and Shareholders Equity
|
43.79M | 71.45M | 70.73M | 70.93M | 71.18M | 75.54M | 77.75M | 101.75M | 101.46M | 102.29M | 100.95M | 102.97M | 108.99M | 115.40M | 113.66M | 112.95M | 115.84M | 116.38M | 113.85M | 112.05M | 112.08M | 112.81M | 110.09M | 108.84M | 109.57M | 109.59M | 107.59M | 105.27M | 107.14M | 107.75M |
|
Retained Earnings
|
-1.41M | -1.71M | -2.37M | -3.12M | -3.03M | -2.06M | -2.27M | -4.36M | -5.67M | -4.91M | -6.09M | -7.20M | -6.15M | -3.62M | -3.50M | -3.82M | -1.49M | 1.28M | 0.89M | -0.14M | 0.44M | 3.13M | 2.11M | 1.06M | 1.75M | 4.24M | 3.71M | 2.52M | 3.71M | 6.39M |
|
Treasury Shares
|
| 0.00M | 0.02M | | | 0.00M | 0.01M | | 0.02M | 0.01M | 0.03M | 0.00M | 0.03M | 0.06M | 0.10M | 0.01M | 0.04M | 0.04M | 0.10M | 0.02M | 0.02M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.00M | 0.02M | 0.02M | 0.02M |