|
Cash & Equivalents
|
1.47M | 1.56M | | 1.87M | | 0.95M | | 2.22M | 0.54M | 0.16M | | 3.10M | 11.00M | 18.84M | 1.63M | 4.65M | 5.38M | 19.41M | 18.35M | 62.23M | 19.24M | 41.94M | 57.86M | 29.13M | 35.46M | 23.71M | 20.33M | 15.13M | 25.81M | 12.60M | 18.41M | 10.58M | 5.90M | 18.07M | 24.41M | 22.47M | 11.17M |
|
Short-term Investments
|
| | | 0.34M | | | | | | | | | | 15.95M | | | | 37.29M | 36.31M | 44.50M | 56.08M | 60.63M | 35.51M | 34.38M | 34.35M | 24.58M | 35.84M | 37.20M | 37.04M | 37.78M | 38.43M | 1.80M | 1.60M | 1.52M | 1.39M | 1.04M | 1.43M |
|
Cash & Current Investments
|
1.47M | 1.56M | | 2.21M | | 0.95M | | 2.22M | 0.54M | 0.16M | | 3.10M | 11.00M | 34.79M | 1.63M | 4.65M | 5.38M | 56.70M | 54.65M | 106.73M | 75.32M | 102.57M | 93.37M | 63.51M | 69.82M | 48.29M | 56.17M | 52.33M | 62.86M | 50.37M | 56.85M | 12.38M | 7.50M | 19.58M | 25.81M | 23.51M | 12.60M |
|
Receivables - Other
|
| 0.18M | 0.60M | 0.31M | 0.17M | 0.23M | 0.18M | 0.05M | 0.39M | 0.15M | 0.13M | 0.13M | 0.22M | 0.14M | 0.12M | 0.12M | 0.09M | 0.07M | 0.41M | 0.13M | 0.43M | 0.09M | 0.30M | 0.49M | 0.51M | 3.52M | 3.74M | 4.01M | 4.39M | 1.92M | 1.39M | 1.22M | 1.53M | 1.79M | 1.62M | 1.94M | 0.93M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.07M | 0.07M | | 0.09M | 0.35M | 0.26M | 0.16M | 0.05M | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.03M | 0.07M | 0.04M | 0.00M | 0.03M | 0.05M | 0.03M | 0.01M | 0.09M | 0.06M | 0.04M | 0.02M | 0.03M | 0.07M | 0.11M | 0.07M | 0.17M | 0.15M | 0.09M | 0.31M | 0.23M | 0.17M | 0.47M | 0.48M | 0.46M | 0.57M | 0.22M | 0.54M | 0.43M | 0.31M | 0.22M | 0.57M | 0.51M | | |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.96M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.40M | 0.49M | 0.50M | 0.51M | 0.50M | 0.50M | 0.48M | 0.81M | 1.18M | 1.33M | 1.32M | 1.32M | 1.35M | 1.36M | 1.38M | 1.42M | 1.43M | 1.45M | 2.17M | 2.19M | 2.17M | 2.15M | 2.94M | 3.40M | 4.12M | 4.79M | 4.53M | 3.43M | 3.37M | 3.33M | 3.28M | 3.25M | 3.22M | 3.21M | 3.13M | 3.05M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 15.95M | 16.25M | 15.96M | 27.69M | | 1.84M | 1.84M | 1.80M | 6.06M | 17.41M | 19.62M | 22.54M | 30.83M | 35.32M | 35.40M | 39.96M | 43.04M | 46.22M | 46.95M | 54.12M | 53.94M | 53.94M | 48.71M | 41.17M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 0.40M | 0.39M | 0.40M | 0.40M | 0.40M | 0.40M | 0.39M | 0.39M | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 0.40M | 0.39M | 0.97M | 0.97M | 0.97M | 0.97M | 0.96M | 0.96M | | |
|
Other Non-Current Assets
|
| | 0.03M | 0.01M | | | | 0.02M | | 0.06M | 1.07M | | | | | | | | | | | 0.94M | 0.36M | 0.42M | 1.12M | 4.98M | 5.42M | 5.61M | 6.43M | 8.96M | 9.14M | 8.81M | 5.34M | 6.16M | 5.97M | 7.05M | 5.66M |
|
Assets
|
| 38.37M | 44.66M | 52.99M | 56.88M | 67.49M | 73.43M | 79.89M | 85.03M | 86.01M | 92.32M | 95.93M | 109.28M | 141.21M | 141.18M | 143.45M | 169.63M | 226.67M | 228.43M | 296.32M | 313.35M | 417.96M | 481.76M | 525.37M | 561.82M | 565.66M | 597.00M | 624.03M | 637.85M | 620.89M | 626.53M | 586.32M | 555.46M | 491.98M | 491.39M | 501.76M | 484.40M |
|
Accounts Payables
|
| 0.66M | 0.67M | 0.54M | 0.45M | 0.39M | 0.16M | 0.10M | 0.10M | 0.32M | 0.13M | 0.31M | 0.13M | 0.25M | 0.26M | 0.30M | 0.52M | 0.37M | 0.54M | 0.32M | 0.19M | 0.70M | 0.51M | 0.18M | 1.16M | 1.44M | 2.01M | 2.12M | 2.06M | 2.32M | 2.75M | 2.80M | 3.29M | 4.38M | 2.71M | 3.49M | 3.38M |
|
Notes Payables
|
| 0.31M | 0.31M | 0.31M | 0.30M | 0.72M | 0.30M | 0.30M | 0.29M | | 0.12M | 21.73M | 22.42M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | 2.62M | | | | | | | | 2.65M | | | | 3.93M | | | | 5.34M | | | | 5.14M | | | | | | | |
|
Payables
|
| 0.97M | 0.98M | 0.85M | 0.75M | 1.11M | 0.46M | 0.40M | 0.39M | 2.94M | 0.25M | 22.04M | 22.55M | 0.33M | 0.33M | 0.37M | 0.58M | 3.08M | 0.59M | 0.36M | 0.23M | 4.66M | 0.54M | 0.20M | 1.17M | 6.79M | 2.01M | 2.12M | 2.06M | 7.47M | 2.75M | 2.80M | 3.29M | 4.38M | 2.71M | 3.49M | 3.38M |
|
Accumulated Expenses
|
| 0.02M | 0.31M | 0.04M | 0.08M | 0.04M | | 0.13M | 0.16M | 0.18M | 0.20M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.08M | 0.00M | | 0.02M | | 0.16M | 0.29M | 0.47M | 0.60M | 0.32M | 0.42M | 0.49M | 0.38M | 0.48M | 0.48M | 0.44M | 0.38M | 0.53M | 0.30M | | |
|
Current Deferred Revenue
|
| 0.29M | 0.40M | 0.69M | 0.87M | 1.11M | 1.17M | 1.24M | 1.15M | 1.06M | 1.03M | 1.11M | 1.07M | 1.21M | 1.28M | 0.86M | 1.11M | 2.10M | 2.18M | 2.23M | 3.88M | 4.64M | 4.88M | 4.63M | 4.47M | 4.36M | 4.68M | 4.82M | 4.96M | 4.65M | 4.36M | 4.85M | 3.37M | | | | |
|
Capital Leases
|
| | | | | | | | | | 0.01M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 8.11M | 4.15M | 12.16M | 15.92M | 9.84M | 14.15M | 22.15M | 27.26M | 27.22M | 30.38M | 2.22M | 0.50M | 55.48M | 55.59M | 55.71M | 69.45M | 109.64M | 109.88M | 110.14M | 110.39M | 160.53M | 209.05M | 240.21M | 279.56M | 280.05M | 280.61M | 281.18M | 281.76M | 282.35M | 282.96M | 259.91M | 260.46M | 226.53M | 227.01M | 227.50M | 171.01M |
|
Other Non-Current Liabilities
|
| 800.00 | 800.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 9.88M | 6.06M | 13.98M | 17.72M | 12.93M | 18.51M | 24.38M | 29.24M | 33.20M | 35.22M | 26.51M | 25.02M | 58.64M | 59.22M | 58.99M | 85.75M | 145.74M | 143.78M | 150.01M | 154.59M | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| 9.88M | 6.06M | 13.98M | 17.72M | 12.93M | 18.51M | 24.38M | 29.24M | 33.21M | 35.23M | 26.51M | 25.02M | 58.65M | 59.23M | 59.00M | 85.77M | 145.75M | 143.79M | 150.03M | 154.59M | 237.88M | 282.35M | 320.37M | 342.52M | 347.95M | 368.00M | 394.99M | 402.32M | 390.82M | 389.08M | 356.15M | 334.85M | 310.32M | 312.06M | 323.86M | 308.78M |
|
Total Debt
|
| 8.11M | 4.15M | 12.16M | 15.92M | 9.84M | 14.15M | 22.15M | 27.26M | 27.22M | 30.38M | 2.22M | 0.50M | 55.48M | 55.59M | 55.71M | 69.45M | 109.64M | 109.88M | 110.14M | 110.39M | 160.53M | 209.05M | 240.21M | 279.56M | 280.05M | 280.61M | 281.18M | 281.76M | 282.35M | 282.96M | 259.91M | 260.46M | 226.53M | 227.01M | 227.50M | 171.01M |
|
Common Equity
|
| 28.49M | | 39.00M | 39.16M | 54.57M | 54.92M | 55.51M | 55.79M | 52.80M | 57.09M | 69.42M | 84.26M | 82.56M | 81.96M | 84.45M | 83.86M | 80.92M | 84.64M | 146.29M | 158.76M | 180.08M | 199.41M | 205.00M | 219.30M | 217.71M | 229.00M | 229.04M | 235.53M | 230.08M | 237.44M | 230.17M | 220.61M | 181.65M | 179.34M | 177.91M | 175.62M |
|
Shareholder's Equity
|
| 28.49M | | 39.00M | 39.16M | 54.57M | 54.92M | 55.51M | 55.79M | 52.80M | 57.09M | 69.42M | 84.26M | 82.56M | 81.96M | 84.45M | 83.86M | 80.92M | 84.64M | 146.29M | 158.76M | 180.08M | 199.41M | 205.00M | 219.30M | 217.71M | 229.00M | 229.04M | 235.53M | 230.08M | 237.44M | 230.17M | 220.61M | 181.65M | 179.34M | 177.91M | 175.62M |
|
Liabilities and Shareholders Equity
|
| 38.37M | 44.66M | 52.99M | 56.88M | 67.49M | 73.43M | 79.89M | 85.03M | 86.01M | 92.32M | 95.93M | 109.28M | 141.21M | 141.18M | 143.45M | 169.63M | 226.67M | 228.43M | 296.32M | 313.35M | 417.96M | 481.76M | 525.37M | 561.82M | 565.66M | 597.00M | 624.03M | 637.85M | 620.89M | 626.53M | 586.32M | 555.46M | 491.98M | 491.39M | 501.76M | 484.40M |
|
Retained Earnings
|
| | 0.61M | 1.01M | 1.16M | 1.24M | 1.59M | 2.18M | 2.43M | -0.41M | 1.65M | 0.74M | 0.45M | -1.27M | -1.68M | 0.58M | 0.07M | -2.89M | -0.71M | -0.96M | -0.91M | -4.99M | -1.56M | -1.58M | -2.71M | -8.00M | -6.29M | -7.22M | -7.89M | 75.09M | -16.47M | -25.81M | -35.75M | 35.52M | 36.42M | 38.31M | 39.31M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.23M | 0.07M | 0.07M | 0.07M | 0.23M | 0.23M | 0.54M | 0.58M | | | |