|
Cash & Equivalents
|
1.00M | 0.98M | 0.98M | 0.72M | 0.55M | 0.37M | 0.19M | 0.38M | 0.31M | | | 0.08M | 0.65M | 0.64M | 0.35M | 0.28M | 0.44M | 0.53M | 0.76M | 0.70M | 0.72M | 1.07M | 1.32M | 1.22M | 1.15M | 1.62M | 1.51M | 1.61M | 1.77M | 2.01M | 2.13M | 0.57M | 15.84M | 13.61M | 15.84M | | 5.60M | 37.07M | 28.83M | 9.28M | 3.17M | 1.94M | 1.19M | 4.22M | 3.85M | 5.31M | 4.27M | 3.61M | 4.10M | 4.42M | 2.94M | 2.40M | 2.23M | 2.03M | 1.48M | 1.99M |
|
Short-term Investments
|
| | | | | | | | | | | 0.27M | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.00M | 0.98M | 0.98M | 0.72M | 0.55M | 0.37M | 0.19M | 0.38M | 0.31M | | | 0.35M | 1.18M | 0.64M | 0.35M | 0.28M | 0.44M | 0.53M | 0.76M | 0.70M | 0.72M | 1.07M | 1.32M | 1.22M | 1.15M | 1.62M | 1.51M | 1.61M | 1.77M | 2.01M | 2.13M | 0.57M | 15.84M | 13.61M | 15.84M | | 5.60M | 37.07M | 28.83M | 9.28M | 3.17M | 1.94M | 1.19M | 4.22M | 3.85M | 5.31M | 4.27M | 3.61M | 4.10M | 4.42M | 2.94M | 2.40M | 2.23M | 2.03M | 1.48M | 1.99M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.00M | 0.02M | 0.10M | 0.09M | 0.04M | | 0.04M | 0.02M | | | 0.04M | 0.01M | | 0.05M | | 0.06M | 0.13M | 0.12M | 0.05M | 0.03M | 0.08M | 0.07M | 0.05M | 0.01M | 0.04M | 0.03M | 0.02M | 0.02M | 0.07M | -0.03M | 0.05M | 0.01M | 0.04M | -0.06M | | 0.09M | 0.06M | 0.20M | 0.14M | 0.49M | 0.05M | 0.03M | 0.02M | 0.01M | 0.13M | 0.12M | 0.13M | 0.21M | 0.46M | 0.71M | 0.34M | 0.46M | 0.26M | 0.34M | 0.27M |
|
Current Assets
|
| 0.98M | | | | 0.38M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | 3.44M | 6.96M | 9.12M | 11.15M | 19.33M | 20.16M | 22.49M | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | 1.06M | 1.06M | 1.06M | 2.61M | | | 6.79M | 6.79M | | 6.79M | 6.79M | 6.79M | 6.79M | 6.79M | 6.79M | 6.79M | 6.79M | 6.79M | 6.79M | 6.79M | 6.79M | 6.79M | 6.79M | 6.79M | 6.79M | 6.79M | 6.93M | 6.93M | 7.38M | 7.78M | | 10.31M | 19.22M | 22.59M | 42.96M | 29.51M | 51.47M | 52.74M | 52.34M | 40.41M | 45.97M | 45.37M | 37.54M | 4.47M | 12.30M | 8.76M | 4.47M | 4.75M | 4.47M | 4.76M | 4.73M |
|
Intangibles
|
| | | | | | | | | | | 4.83M | 4.95M | | 4.66M | 4.60M | 4.95M | 4.48M | 4.42M | 4.36M | 4.95M | 4.24M | 4.18M | 4.12M | 4.95M | 4.00M | 3.95M | 3.89M | 3.83M | 3.77M | 3.71M | 3.65M | 3.59M | 3.53M | 3.47M | | 4.95M | 3.29M | 3.23M | 3.17M | 2.96M | 5.76M | 5.76M | 5.76M | 2.73M | 2.68M | 2.62M | 2.56M | 2.50M | 2.45M | 2.39M | 2.33M | 2.28M | 2.22M | 2.16M | 2.11M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 4.83M | 4.95M | | 4.66M | 4.60M | 4.95M | 4.48M | 4.42M | 4.36M | 4.95M | 4.24M | 4.18M | 4.12M | 4.95M | 4.00M | 3.95M | 3.89M | 3.83M | 3.77M | 3.71M | 3.65M | 3.59M | 3.53M | 3.47M | | 4.95M | 3.29M | 3.23M | 3.17M | 2.96M | 5.76M | 5.76M | 5.76M | 2.73M | 2.68M | 2.62M | 2.56M | 2.50M | 2.45M | 2.39M | 2.33M | 2.28M | 2.22M | 2.16M | 2.11M |
|
Other Non-Current Assets
|
| | 0.04M | 0.04M | 0.04M | 0.05M | 0.09M | 0.12M | 0.14M | | | 0.99M | 0.96M | | 0.69M | 0.54M | 0.34M | 0.45M | 0.42M | 0.29M | 0.23M | 0.35M | 0.33M | 0.18M | 0.30M | 0.40M | 0.37M | 0.29M | 0.34M | 0.45M | -275.00 | 0.34M | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.05M | 3.17M | | | | 3.85M | 1.00M | 1.00M | 1.00M | 1.90M | 4.42M | 2.94M | 2.40M | 2.23M | 2.03M | 1.48M | 1.99M |
|
Non-Current Assets
|
| 9.15M | | | | 10.25M | 10.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| 10.13M | 10.11M | 10.01M | 9.83M | 10.64M | 10.49M | 10.75M | 12.23M | 15.18M | | 22.58M | 22.34M | | 21.69M | 21.39M | 21.31M | 21.64M | 21.66M | 21.33M | 21.21M | 21.71M | 21.83M | 21.51M | 21.46M | 22.00M | 21.80M | 21.74M | 21.90M | 22.23M | 22.25M | 22.33M | 37.71M | 38.31M | 38.87M | | 40.54M | 83.34M | 85.29M | 87.47M | 85.32M | 98.28M | 99.10M | 103.82M | 86.20M | 85.75M | 83.58M | 73.98M | 70.21M | 68.88M | 49.79M | 48.44M | 46.10M | 45.60M | 27.88M | 27.96M |
|
Accounts Payables
|
| 0.01M | 0.10M | 0.10M | 0.05M | 0.34M | 0.44M | 0.54M | 0.56M | | | 0.96M | 0.64M | | 0.48M | 0.27M | 0.10M | 0.15M | 0.04M | 0.12M | 0.08M | 0.06M | 0.03M | 0.15M | 0.02M | 0.03M | 0.02M | 0.03M | 0.02M | 0.07M | 0.02M | 0.04M | 0.05M | 0.06M | 0.02M | | 0.08M | 0.07M | 0.09M | 0.08M | 0.02M | 0.50M | 0.51M | 1.01M | 1.41M | 1.11M | 0.98M | 0.98M | 0.00M | 0.08M | 0.09M | 0.02M | 0.17M | 0.24M | 0.22M | 0.23M |
|
Dividends payables
|
| | | 0.16M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.01M | 0.10M | 0.26M | 0.21M | 0.34M | 0.44M | 0.54M | 0.56M | | | 0.96M | 0.64M | | 0.48M | 0.27M | 0.10M | 0.15M | 0.04M | 0.12M | 0.08M | 0.06M | 0.03M | 0.15M | 0.02M | 0.03M | 0.02M | 0.03M | 0.02M | 0.07M | 0.02M | 0.04M | 0.05M | 0.06M | 0.02M | | 0.08M | 0.07M | 0.09M | 0.08M | 0.02M | 0.50M | 0.51M | 1.01M | 1.41M | 1.11M | 0.98M | 0.98M | 0.00M | 0.08M | 0.09M | 0.02M | 0.17M | 0.24M | 0.22M | 0.23M |
|
Accumulated Expenses
|
| | | | | | 0.01M | 0.02M | 0.03M | | | 0.04M | 0.05M | | 0.09M | 0.09M | 0.07M | 0.09M | 0.07M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | | 0.08M | 0.08M | 0.08M | 0.00M | 0.08M | 0.08M | 0.13M | 0.15M | 0.34M | 0.62M | 0.68M | 0.73M | 0.49M | 1.43M | 0.39M | 0.11M | 0.17M | 0.04M | 0.14M | 0.19M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.22M | 0.14M | | | | | |
|
Short term Debt
|
| | | | | 0.01M | 0.01M | 0.01M | | | | 1.65M | 0.20M | | 1.65M | 1.65M | 0.31M | 0.30M | 0.34M | 0.36M | 0.34M | 0.34M | 0.38M | 0.37M | 0.37M | 0.37M | 0.38M | 0.39M | 0.39M | 0.39M | 0.41M | 0.41M | 0.56M | 0.58M | 0.59M | | 0.61M | 0.61M | 0.62M | 0.63M | 0.64M | 0.65M | 1.66M | 2.78M | 0.62M | 1.08M | 1.08M | 16.87M | 15.04M | 15.04M | 16.45M | 16.99M | 17.45M | 18.40M | 0.74M | 0.75M |
|
Current Deferred Revenue
|
| | | | | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.25M | 0.03M | | 0.10M | | 0.02M | 0.13M | 0.43M | 0.19M | 0.05M | 0.40M | 0.46M | 0.17M | 0.04M | 0.39M | 0.12M | 0.07M | 0.03M | 0.15M | 0.11M | 0.07M | 0.03M | 0.15M | 0.11M | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.01M | | | | 0.37M | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.50M | 15.00M | 16.40M | 17.00M | 17.40M | 18.40M | | |
|
Non-Current Debt
|
| | | | | 0.80M | 0.80M | 0.80M | 1.65M | 1.65M | | 7.69M | 1.65M | | 7.40M | 7.25M | 10.62M | | | | 9.87M | | | | 9.53M | 9.52M | 9.41M | 9.17M | 9.17M | 9.16M | 9.03M | 8.78M | 23.80M | 23.73M | 23.55M | | 23.19M | 23.13M | 22.93M | 22.62M | 22.56M | 33.81M | 32.61M | 35.60M | 37.17M | 37.16M | 36.96M | 20.86M | 20.68M | 20.62M | 20.38M | 20.04M | 19.97M | 19.89M | 19.65M | 19.30M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 0.03M | | | 0.15M | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.23M | 0.44M | 0.68M | 0.86M | 1.28M | 1.57M | 1.17M | | | | | | | | | | | 0.01M | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | | | | 3.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.65M | 8.82M | 8.98M | 9.14M | 9.31M | 9.47M | -9.63M | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | 3.49M | | | | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | | | | 1.53M | 0.71M | 0.78M | 1.24M | 3.22M | 2.23M | 2.29M | 1.51M | 1.60M | 1.54M | 1.18M | 1.26M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.39M | 0.69M | | 1.14M | 1.24M | 1.83M | 2.31M | 1.84M | 2.42M | 2.23M | | 0.88M | 0.92M | 0.92M | 0.88M | 1.10M | 0.22M | 0.14M | 1.10M | 0.36M | 0.24M | 0.01M | 0.01M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.39M | 24.53M | 24.60M | 24.40M | | 24.19M | 24.28M | 24.28M | 24.20M | 25.17M | 36.60M | 36.72M | 43.05M | 41.06M | 40.68M | 40.48M | 40.73M | 38.34M | 39.75M | 39.70M | 37.56M | 38.99M | 39.88M | 21.93M | 21.73M |
|
Total Liabilities
|
| 0.01M | 0.10M | 0.26M | 0.21M | 1.28M | 1.38M | 1.49M | 3.10M | | | 10.91M | 11.18M | | 10.71M | 10.62M | 10.70M | 10.90M | 10.97M | 10.61M | 10.44M | 10.76M | 10.71M | 10.30M | 10.05M | 10.40M | 10.02M | 9.75M | 9.70M | 9.85M | 9.67M | 9.51M | 24.64M | 24.99M | 25.09M | | 25.33M | 25.52M | 26.11M | 26.52M | 27.01M | 39.02M | 38.95M | 43.05M | 41.95M | 41.61M | 41.41M | 41.61M | 39.44M | 39.97M | 39.83M | 38.67M | 39.35M | 40.12M | 21.93M | 21.74M |
|
Total Debt
|
| | | | | 0.81M | 0.81M | 0.81M | 1.65M | 1.65M | | 9.34M | 1.85M | | 9.05M | 8.90M | 10.93M | 0.30M | 0.34M | 0.36M | 10.21M | 0.34M | 0.38M | 0.37M | 9.89M | 9.89M | 9.79M | 9.56M | 9.56M | 9.55M | 9.44M | 9.19M | 24.36M | 24.31M | 24.14M | | 23.80M | 23.74M | 23.55M | 23.25M | 23.20M | 34.46M | 34.26M | 38.39M | 37.79M | 38.24M | 38.04M | 37.73M | 35.73M | 35.66M | 36.83M | 37.03M | 37.41M | 38.29M | 20.39M | 20.05M |
|
Common Equity
|
| 10.12M | 10.01M | 9.75M | 9.62M | 9.35M | 9.11M | 9.26M | 9.13M | | | 0.23M | 7.66M | | 7.49M | 7.28M | 7.12M | 7.25M | 7.20M | 7.23M | 7.28M | 7.46M | 7.66M | 7.71M | 7.92M | 8.11M | 8.29M | 8.49M | 8.70M | 8.89M | 9.08M | 9.33M | 9.57M | 9.83M | 10.29M | | 11.72M | 49.33M | 50.69M | 52.46M | 49.82M | 50.76M | 51.66M | 52.28M | 35.60M | 35.32M | 33.19M | 23.22M | 30.77M | 28.91M | 9.96M | 9.77M | 6.75M | 5.48M | 5.95M | 6.22M |
|
Shareholder's Equity
|
| 10.12M | 10.01M | 9.75M | 9.62M | 9.35M | 9.11M | 9.26M | 9.13M | | | 8.21M | 7.66M | | 7.49M | 7.28M | 7.12M | 7.25M | 7.20M | 7.23M | 7.28M | 7.46M | 7.66M | 7.71M | 7.92M | 8.11M | 8.29M | 8.49M | 8.70M | 8.89M | 9.08M | 9.33M | 9.57M | 9.83M | | | 11.72M | 49.33M | 50.69M | 52.46M | 49.82M | 50.76M | 51.66M | 52.28M | 35.60M | 35.32M | 33.19M | 23.22M | 30.77M | 28.91M | 9.96M | 9.77M | 6.75M | 5.48M | 5.95M | 6.22M |
|
Liabilities and Shareholders Equity
|
| 10.13M | 10.11M | 10.01M | 9.83M | 10.64M | 10.49M | 10.75M | 12.23M | 15.18M | | 22.58M | 22.34M | | 21.69M | 21.39M | 21.31M | 21.64M | 21.66M | 21.33M | 21.21M | 21.71M | 21.83M | 21.51M | 21.46M | 22.00M | 21.80M | 21.74M | 21.90M | 22.23M | 22.25M | 22.33M | 37.71M | 38.31M | 38.87M | | 40.54M | 83.34M | 85.29M | 87.47M | 85.32M | 98.28M | 99.10M | 103.82M | 86.20M | 85.75M | 83.58M | 73.98M | 70.21M | 68.88M | 49.79M | 48.44M | 46.10M | 45.60M | 27.88M | 27.96M |
|
Retained Earnings
|
| 0.05M | -0.06M | -0.32M | -0.47M | -0.76M | -1.03M | -1.14M | -1.32M | | | -2.47M | -3.15M | | -3.43M | -3.69M | -3.88M | -3.79M | -3.90M | -3.92M | -3.92M | -3.79M | -3.67M | -3.63M | -3.48M | -3.33M | -3.20M | -3.06M | -2.92M | -2.79M | -2.65M | -2.45M | -2.25M | -2.07M | -1.66M | | -0.36M | 0.58M | 1.96M | 3.62M | 4.13M | 4.97M | 5.75M | 6.17M | -10.78M | -11.28M | -13.63M | -23.82M | -24.98M | -28.03M | -46.20M | -46.53M | -49.69M | -51.10M | -50.78M | -50.56M |
|
Preferred Shares
|
| 1.00 | 1.00 | | | | | | | | | 3.46M | 3.49M | | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | 3.49M | | | | | | | | | | | | | | | | | | | | | | | | | 8.49M | | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M | 8.49M |
|
Treasury Shares
|
| | | | | 0.03M | | 0.03M | 0.02M | 0.01M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.05M | 0.05M | 0.04M | 0.03M | 0.06M | 0.06M | 0.05M | 0.04M | 0.03M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 554.00 | |
|
Shares Outstanding
|
| 0.00M | | | | 1.62M | | | | | | | 1.73M | | | | 1.74M | | | | 1.78M | | | | 1.83M | 1.83M | 1.83M | 1.87M | 1.87M | 1.87M | 1.87M | 1.87M | 1.87M | 1.91M | 1.91M | 1.92M | 1.92M | 3.30M | 3.32M | 3.32M | 3.37M | 3.37M | 3.37M | 3.39M | 3.39M | 3.39M | 3.39M | 3.39M | 3.39M | 3.39M | 3.39M | 3.39M | 3.39M | 3.39M | 3.39M | 3.39M |