|
Cash & Equivalents
|
0.13M | 7.41M | 10.37M | 9.67M | 8.44M | 9.24M | 11.27M | 11.96M | 11.16M | 11.61M | 11.07M | 9.91M | 12.44M | 12.38M | 9.45M | 9.59M | 9.46M | 9.24M | 9.88M | 16.59M | 17.12M | 15.67M | 12.54M | 10.91M | 10.29M | 9.79M | 8.29M | 7.72M | 10.11M | 16.59M | 11.98M | 11.99M | 11.48M | 11.62M |
|
Cash & Current Investments
|
0.13M | 7.41M | 10.37M | 9.67M | 8.44M | 9.24M | 11.27M | 11.96M | 11.16M | 11.61M | 11.07M | 9.91M | 12.44M | 12.38M | 9.45M | 9.59M | 9.46M | 9.24M | 9.88M | 16.59M | 17.12M | 15.67M | 12.54M | 10.91M | 10.29M | 9.79M | 8.29M | 7.72M | 10.11M | 16.59M | 11.98M | 11.99M | 11.48M | 11.62M |
|
Buildings
|
| | 83.03M | 147.24M | 147.26M | 221.72M | 221.72M | 222.06M | 222.30M | 222.64M | 232.93M | 233.04M | 233.04M | 233.28M | 233.60M | 233.70M | 233.82M | 233.98M | 196.28M | 196.36M | 196.47M | 196.73M | 197.09M | 197.15M | 198.77M | 199.10M | 153.27M | 199.20M | 153.27M | 153.27M | 153.43M | 153.45M | 153.45M | 153.45M |
|
Construction in Progress
|
| | | | | | 2.33M | 4.18M | 7.29M | 10.74M | 0.20M | 0.13M | 0.16M | 0.24M | 0.10M | 0.08M | 0.16M | 0.19M | 0.08M | 0.08M | 0.51M | 0.91M | 1.76M | 2.45M | 0.57M | 0.22M | 0.30M | 0.43M | 0.34M | 0.38M | 0.23M | 0.29M | 1.21M | 1.58M |
|
Land & Improvements
|
| | 8.68M | 14.99M | 14.99M | 20.69M | 20.69M | 20.69M | 20.69M | 20.69M | 20.69M | 20.69M | 20.69M | 20.69M | 20.69M | 20.69M | 20.69M | 20.69M | 16.91M | 16.91M | 16.91M | 16.91M | 16.91M | 16.91M | 16.91M | 16.91M | 12.01M | 16.91M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M |
|
Intangibles
|
| | 3.74M | 8.23M | 5.74M | 13.45M | 11.73M | 9.89M | 8.06M | 6.22M | 4.45M | 3.49M | 2.54M | 1.58M | 0.63M | 22.30M | 22.30M | 22.30M | 22.30M | 19.60M | 19.60M | 19.60M | 19.60M | 19.60M | 19.60M | 19.60M | 19.60M | 19.60M | 19.60M | 16.00M | 16.00M | | | |
|
Goodwill & Intangibles
|
| | 3.74M | 8.23M | 5.74M | 13.45M | 11.73M | 9.89M | 8.06M | 6.22M | 4.45M | 3.49M | 2.54M | 1.58M | 0.63M | 22.30M | 22.30M | 22.30M | 22.30M | 19.60M | 19.60M | 19.60M | 19.60M | 19.60M | 19.60M | 19.60M | 19.60M | 19.60M | 19.60M | 16.00M | 16.00M | | | |
|
Long-Term Deferred Tax
|
| | | | | | 0.30M | | | | 1.00M | | | | 2.10M | 2.50M | 2.90M | 3.30M | 3.60M | 4.10M | 4.40M | 4.80M | 5.20M | 5.50M | 5.40M | 5.70M | 6.10M | 6.36M | | | | | | |
|
Other Non-Current Assets
|
| | 4.01M | 3.80M | 4.77M | 4.24M | 3.75M | 3.52M | 3.80M | 4.14M | 3.87M | 3.69M | 3.34M | 3.45M | 3.25M | 3.14M | 3.05M | 2.95M | 38.55M | 2.37M | 2.78M | 3.14M | 2.22M | 2.57M | 2.94M | 3.23M | 2.70M | 1.93M | 2.25M | 2.75M | 2.16M | 2.08M | 1.88M | 1.83M |
|
Assets
|
| | 115.13M | 191.51M | 187.46M | 277.39M | 273.08M | 268.81M | 275.47M | 276.47M | 273.08M | 268.81M | 267.99M | 265.43M | 259.54M | 256.91M | 254.84M | 252.60M | 250.32M | 217.31M | 215.63M | 213.55M | 210.45M | 207.83M | 205.83M | 203.97M | 201.35M | 199.51M | 200.97M | 163.17M | 158.04M | 157.01M | 156.06M | 154.90M |
|
Accounts Payables
|
| | 1.56M | 2.44M | 3.32M | 4.78M | 4.03M | 4.02M | 5.15M | 6.63M | 4.22M | 3.72M | 4.31M | 5.40M | 3.69M | 4.01M | 4.16M | 4.56M | 3.49M | 3.23M | 3.53M | 3.67M | 3.68M | 3.60M | 3.74M | 4.15M | 3.68M | 3.94M | 4.04M | 2.95M | 2.36M | 2.65M | 2.44M | 2.97M |
|
Dividends payables
|
| | 0.46M | 0.55M | 0.56M | 0.65M | 0.91M | 1.16M | 1.39M | 1.66M | 1.97M | 2.24M | 2.51M | 2.78M | 3.09M | 3.37M | 3.66M | 3.96M | 4.26M | 4.57M | 4.88M | 5.20M | 5.52M | 5.84M | 6.18M | 6.52M | 6.86M | 7.21M | 7.56M | 7.92M | 8.29M | 8.66M | 9.03M | 9.41M |
|
Payables
|
| | 2.02M | 2.99M | 3.88M | 5.43M | 4.94M | 5.18M | 6.54M | 8.29M | 6.18M | 5.96M | 6.82M | 8.18M | 6.78M | 7.38M | 7.83M | 8.52M | 7.75M | 7.80M | 8.41M | 8.86M | 9.20M | 9.44M | 9.91M | 10.67M | 10.55M | 11.15M | 11.60M | 10.87M | 10.65M | 11.31M | 11.47M | 12.38M |
|
Non-Current Debt
|
| | 52.30M | 116.59M | 116.11M | 202.11M | 203.74M | 205.65M | 207.20M | 208.76M | 208.42M | 206.15M | 208.11M | 208.08M | 206.84M | 206.83M | 204.83M | 204.78M | 181.13M | 163.84M | 163.61M | 163.38M | 162.82M | 162.32M | 161.83M | 161.35M | 131.39M | 160.19M | 130.20M | 104.53M | 104.11M | 103.68M | 103.26M | 102.84M |
|
Preferred Stock Liabilities
|
| | 0.30M | 0.84M | 1.47M | 2.09M | 2.66M | 3.18M | 3.65M | 4.15M | 4.72M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.13M | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 13.08M | | 14.30M | 14.99M | 15.66M | 16.47M | 16.41M | 13.96M | 14.31M | 14.47M | 14.88M | 14.50M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 172.01M | | 171.75M | 172.02M | 171.41M | 171.34M | 176.18M | 115.40M | 114.76M | 114.98M | 114.73M | 115.22M |
|
Total Liabilities
|
| | 54.57M | 120.30M | 120.37M | 210.23M | 212.91M | 216.19M | 220.14M | 224.62M | 222.72M | 220.86M | 223.24M | 225.24M | 222.66M | 223.88M | 222.99M | 224.33M | 223.92M | 183.06M | 183.88M | 184.72M | 185.10M | 185.27M | 186.05M | 187.01M | 187.07M | 187.80M | 192.59M | 129.36M | 129.08M | 129.45M | 129.61M | 129.72M |
|
Total Debt
|
| | 52.30M | 116.59M | 116.11M | 202.11M | 203.74M | 205.65M | 207.20M | 208.76M | 208.42M | 206.15M | 208.11M | 208.08M | 206.84M | 206.83M | 204.83M | 204.78M | 181.13M | 163.84M | 163.61M | 163.38M | 162.82M | 162.32M | 161.83M | 161.35M | 131.39M | 160.19M | 130.20M | 104.53M | 104.11M | 103.68M | 103.26M | 102.84M |
|
Common Equity
|
| | 60.26M | 70.38M | 65.01M | 58.76M | 52.30M | 47.40M | 41.56M | 37.57M | 35.49M | 32.46M | 29.24M | 24.69M | 21.37M | 17.52M | 16.33M | 12.76M | 10.88M | 18.73M | 16.24M | 13.31M | 9.84M | 7.04M | 4.26M | 1.44M | -1.24M | -3.81M | -7.14M | 18.29M | 14.55M | 13.15M | 12.04M | 10.77M |
|
Shareholder's Equity
|
| | 60.26M | 70.38M | 65.01M | 58.76M | 52.30M | 47.40M | 41.56M | 37.57M | 35.49M | 32.46M | 29.24M | 24.69M | 21.37M | 17.52M | 16.33M | 12.76M | 10.88M | 18.73M | 16.24M | 13.31M | 9.84M | 7.04M | 4.26M | 1.44M | -1.24M | -3.81M | -7.14M | 18.29M | 14.55M | 13.15M | 12.04M | 10.77M |
|
Liabilities and Shareholders Equity
|
| | 115.13M | 191.51M | 187.46M | 277.39M | 273.08M | 268.81M | 275.47M | 276.47M | 273.08M | 268.81M | 267.99M | 265.43M | 259.54M | 256.91M | 254.84M | 252.60M | 250.32M | 217.31M | 215.63M | 213.55M | 210.45M | 207.83M | 205.83M | 203.97M | 201.35M | 199.51M | 200.97M | 163.17M | 158.04M | 157.01M | 156.06M | 154.90M |
|
Retained Earnings
|
| | -6.23M | -8.96M | -13.04M | -17.57M | -22.26M | -27.00M | -31.65M | -37.09M | -41.84M | -45.91M | -50.15M | -54.72M | -58.03M | -61.88M | -63.07M | -66.65M | -68.52M | -60.69M | -63.18M | -66.11M | -69.06M | -71.85M | -74.63M | -77.45M | -80.13M | -82.70M | -86.03M | -60.65M | -62.29M | -63.70M | -64.81M | -66.09M |
|
Preferred Shares
|
| | | | 0.61M | 6.31M | 10.10M | 10.11M | 10.12M | 10.13M | 10.14M | 10.15M | 10.15M | 10.15M | 10.16M | 10.16M | 10.17M | 10.17M | 10.17M | 10.17M | 10.17M | 10.17M | 10.17M | 10.17M | 10.17M | 10.17M | 10.17M | 10.17M | 10.17M | 10.17M | 10.17M | 10.17M | 10.17M | 10.17M |