|
Cash & Equivalents
|
4.59M | 87.45M | 23.98M | 23.39M | 22.55M | 40.23M | 12.55M | 14.44M | 30.40M | 20.15M | 11.45M | 15.04M | 9.01M | 5.03M | 5.10M | 5.07M | 4.31M | 5.31M | 41.77M | 47.65M | 44.40M | 5.72M | 28.25M | 28.34M | 5.20M | 5.04M | 5.03M | 11.09M | 12.81M | 5.21M | 5.95M | 5.26M | 74.50M | 72.99M | 81.30M | 74.78M | 97.94M | 75.67M | 15.79M | 50.62M | 13.76M | 25.62M | 77.30M | 141.28M | 153.76M | 142.60M | 61.02M | 110.46M | 99.52M | 70.65M | 68.88M | 63.80M | 125.50M | 89.98M | 84.87M |
|
Cash & Current Investments
|
4.59M | 87.45M | 23.98M | 23.39M | 22.55M | 40.23M | 12.55M | 14.44M | 30.40M | 20.15M | 11.45M | 15.04M | 9.01M | 5.03M | 5.10M | 5.07M | 4.31M | 5.31M | 41.77M | 47.65M | 44.40M | 5.72M | 28.25M | 28.34M | 5.20M | 5.04M | 5.03M | 11.09M | 12.81M | 5.21M | 5.95M | 5.26M | 74.50M | 72.99M | 81.30M | 74.78M | 97.94M | 75.67M | 15.79M | 50.62M | 13.76M | 25.62M | 77.30M | 141.28M | 153.76M | 142.60M | 61.02M | 110.46M | 99.52M | 70.65M | 68.88M | 63.80M | 125.50M | 89.98M | 84.87M |
|
Receivables - Net
|
0.52M | 0.58M | 0.87M | 1.75M | 2.46M | 3.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.52M | 0.58M | 0.87M | 1.75M | 2.46M | 3.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.02M | | 35.02M | 35.02M |
|
Intangibles
|
| | | 61.24M | | | 60.88M | 59.64M | 60.13M | 58.56M | 59.61M | 58.89M | 58.52M | 60.08M | 60.15M | 61.80M | 60.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 61.24M | | | 60.88M | 59.64M | 60.13M | 58.56M | 59.61M | 58.89M | 58.52M | 60.08M | 60.15M | 61.80M | 60.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | -2.88M | -2.24M | -2.75M | -2.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.91M | 2.09M | 1.92M | 7.76M | 3.72M | 4.67M | 27.69M | 32.49M | 32.87M | 101.12M | 44.33M | 66.12M | 40.83M | 39.02M | 40.43M | 133.25M | 61.37M | 159.61M | 49.07M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 58.10M | 147.07M | 46.16M | 77.54M | 25.82M | 68.69M | 128.79M | 73.39M | 154.18M | 100.73M | 92.43M | 159.61M | | 149.47M | 109.45M | | 52.35M | | | 3.47M | 16.73M | 21.27M | 18.25M | 39.01M |
|
Assets
|
84.90M | 171.26M | 220.25M | 387.86M | 443.95M | 581.06M | 839.81M | 1,176.91M | 1,257.86M | 1,421.59M | 1,402.48M | 1,862.15M | 1,589.78M | 1,544.84M | 1,502.19M | 1,378.98M | 1,422.12M | 1,332.07M | 1,565.14M | 1,373.70M | 1,429.00M | 1,662.57M | 1,587.47M | 1,770.22M | 1,744.15M | 1,817.52M | 1,731.51M | 1,603.32M | 1,618.44M | 1,671.45M | 1,674.70M | 1,784.13M | 2,101.36M | 2,021.23M | 1,949.06M | 1,929.50M | 2,090.80M | 2,256.84M | 2,466.68M | 2,631.84M | 2,515.80M | 2,696.33M | 2,727.19M | 2,523.00M | 2,444.32M | 2,400.01M | 2,363.18M | 2,279.78M | 2,110.70M | 2,069.76M | 1,940.60M | 1,751.21M | 1,519.62M | 1,438.64M | 1,391.87M |
|
Accounts Payables
|
1.05M | 0.82M | 0.81M | 1.79M | 1.46M | 3.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.58M | | | | 4.13M | 4.28M | 4.53M | 4.11M | 3.79M | 4.19M | 4.14M | 3.96M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.96M | 55.01M | 54.71M | 65.05M | 54.82M | 57.85M | 61.84M | 40.43M | 43.98M | 47.38M | 50.36M | 22.63M | | 104.41M | 104.46M | 104.51M | 104.56M | 104.61M | 104.66M | 104.71M | 104.75M | | | | | |
|
Dividends payables
|
0.50M | 0.56M | 0.56M | 2.32M | 2.32M | 6.82M | 7.12M | 7.13M | 7.15M | 7.15M | 7.15M | 7.15M | 7.15M | 7.15M | 7.15M | 7.15M | 7.43M | 7.41M | 7.41M | 7.41M | 7.69M | 7.72M | 7.72M | 7.72M | 8.01M | 8.04M | 8.32M | 8.91M | 9.52M | 9.53M | 9.53M | 9.55M | 11.06M | 11.07M | 11.07M | 11.12M | 14.25M | 16.53M | 16.52M | 16.67M | 16.74M | 19.20M | 19.20M | 19.35M | 19.35M | 19.18M | 18.08M | 18.22M | 13.80M | 13.81M | 13.81M | 13.92M | 8.35M | 8.37M | 8.37M |
|
Payables
|
1.56M | 1.38M | 1.37M | 4.10M | 3.77M | 10.17M | 7.12M | 7.13M | 7.15M | 7.15M | 7.15M | 7.15M | 7.15M | 7.15M | 7.15M | 7.15M | 7.43M | 7.41M | 7.41M | 7.41M | 7.69M | 7.72M | 7.72M | 7.72M | 8.01M | 8.04M | 8.32M | 8.91M | 9.52M | 64.49M | 64.54M | 64.25M | 76.10M | 65.89M | 68.92M | 72.96M | 54.68M | 60.50M | 63.90M | 67.03M | 39.37M | 19.20M | 123.61M | 129.39M | 123.86M | 123.74M | 122.69M | 127.02M | 122.80M | 123.09M | 17.91M | 17.71M | 12.55M | 12.51M | 12.33M |
|
Accumulated Expenses
|
0.07M | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgages
|
| | | | | | 13.82M | | | 48.20M | 17.54M | 193.16M | 139.69M | 51.85M | 83.51M | 24.81M | 49.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
47.29M | 0.89M | 48.79M | 144.26M | 200.05M | 101.28M | 294.02M | 264.42M | 341.54M | 457.29M | 341.99M | 552.80M | 504.35M | 560.85M | 521.68M | 522.77M | 615.40M | 601.79M | 879.10M | 780.71M | 576.51M | 809.74M | 730.23M | 957.96M | 929.45M | 1,000.62M | 912.41M | 777.97M | 621.55M | 617.52M | 620.03M | 728.59M | 990.56M | 876.84M | 791.14M | 755.55M | 349.58M | 404.20M | 656.01M | 840.05M | 740.02M | 853.06M | 847.70M | 705.23M | 698.15M | 681.26M | 654.51M | 639.82M | 630.30M | 625.94M | 640.61M | 588.47M | 674.40M | 641.84M | 593.05M |
|
Convertible Debt
|
| | | 67.29M | | | | 67.81M | 67.95M | 68.09M | 68.24M | 67.41M | 68.54M | 68.70M | 68.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
6.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 51.53M | | 77.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 3.75M | 3.91M | 4.85M | 5.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.17M | 7.24M | 5.47M | 5.63M | 24.04M | 17.04M | 22.96M | 24.58M | 22.79M | 22.43M | 28.11M | 23.04M | 33.67M | 14.51M | 28.95M | 14.14M | 3.70M | 3.33M | 3.33M | 3.64M | 3.73M | 3.93M | 4.26M | 4.20M | 4.62M | 8.60M | 9.27M | 9.07M | 9.90M | 9.87M | 12.85M | 9.57M | 8.70M | 11.16M | 8.15M | 9.68M | 9.98M | 9.18M | 9.79M | 10.44M | 12.45M | 13.97M | 15.02M | 1,952.00M | 2,139.00M | 14.58M | 11.96M | 12.64M | 15.60M | 20.99M | 20.12M | 14.22M | 48.66M |
|
Total Non-Current Liabilities
|
| | 53.40M | 215.18M | 274.90M | 180.55M | 405.12M | 753.66M | 830.81M | 993.17M | 978.65M | 1,358.84M | 1,074.51M | 1,032.64M | 976.89M | 907.99M | 939.16M | 863.64M | 1,096.17M | 940.70M | 1,007.78M | 1,241.95M | 1,163.23M | 1,347.12M | 1,319.18M | 1,391.12M | 1,302.73M | 1,169.13M | 1,184.07M | 1,236.62M | 1,239.05M | 1,347.93M | 1,622.44M | 1,546.54M | 1,471.01M | 1,445.32M | 1,506.68M | 1,568.12M | 1,783.96M | 1,944.03M | 1,816.68M | 1,899.90M | 1,947.65M | 1,761.49M | 1,710.99M | -243.18M | -458.78M | 1,639.34M | 1,497.64M | 1,474.86M | 1,361.25M | 1,190.08M | 957.36M | 900.72M | 822.22M |
|
Total Liabilities
|
49.34M | 3.60M | 53.57M | 222.42M | 280.37M | 186.18M | 429.16M | 770.70M | 853.77M | 1,017.75M | 1,001.44M | 1,381.27M | 1,102.63M | 1,055.69M | 1,010.56M | 922.49M | 968.11M | 877.77M | 1,099.87M | 944.03M | 1,011.11M | 1,245.59M | 1,166.97M | 1,351.05M | 1,323.44M | 1,395.32M | 1,307.35M | 1,177.74M | 1,193.34M | 1,245.69M | 1,248.95M | 1,357.80M | 1,635.29M | 1,556.11M | 1,479.71M | 1,456.48M | 1,514.83M | 1,577.80M | 1,793.94M | 1,953.21M | 1,826.47M | 1,910.33M | 1,960.11M | 1,775.46M | 1,726.02M | 1,708.82M | 1,680.22M | 1,653.93M | 1,509.61M | 1,487.49M | 1,376.85M | 1,211.07M | 977.48M | 914.94M | 870.88M |
|
Total Debt
|
47.29M | 0.89M | 48.79M | 144.26M | 200.05M | 101.28M | 294.02M | 264.42M | 341.54M | 457.29M | 341.99M | 552.80M | 504.35M | 560.85M | 521.68M | 522.77M | 615.40M | 601.79M | 879.10M | 780.71M | 576.51M | 809.74M | 730.23M | 957.96M | 929.45M | 1,000.62M | 912.41M | 777.97M | 621.55M | 617.52M | 620.03M | 728.59M | 990.56M | 876.84M | 791.14M | 755.55M | 349.58M | 404.20M | 656.01M | 840.05M | 740.02M | 853.06M | 847.70M | 705.23M | 698.15M | 681.26M | 654.51M | 639.82M | 630.30M | 625.94M | 640.61M | 588.47M | 674.40M | 641.84M | 593.05M |
|
Common Equity
|
29.27M | 167.66M | 166.68M | 165.44M | 163.58M | 394.88M | 410.65M | 406.22M | 404.09M | 403.83M | 401.04M | 480.89M | 487.15M | 489.15M | 491.62M | 456.49M | 454.00M | 454.30M | 465.27M | 429.67M | 417.89M | 416.98M | 420.50M | 419.17M | 420.71M | 422.20M | 424.16M | 425.59M | 425.10M | 425.76M | 425.74M | 426.34M | 466.06M | 465.13M | 469.35M | 473.01M | 575.97M | 679.04M | 672.74M | 678.63M | 689.33M | 786.00M | 767.08M | 747.54M | 718.30M | 691.19M | 682.96M | 625.85M | 601.09M | 582.26M | 563.75M | 540.13M | 542.14M | 523.70M | 520.98M |
|
Shareholder's Equity
|
29.27M | 167.66M | 166.68M | 165.44M | 163.58M | 394.88M | 410.65M | 406.22M | 404.09M | 403.83M | 401.04M | 480.89M | 487.15M | 489.15M | 491.62M | 456.49M | 454.00M | 454.30M | 465.27M | 429.67M | 417.89M | 416.98M | 420.50M | 419.17M | 420.71M | 422.20M | 424.16M | 425.59M | 425.10M | 425.76M | 425.74M | 426.34M | 466.06M | 465.13M | 469.35M | 473.01M | 575.97M | 679.04M | 672.74M | 678.63M | 689.33M | 786.00M | 767.08M | 747.54M | 718.30M | 691.19M | 682.96M | 625.85M | 601.09M | 582.26M | 563.75M | 540.13M | 542.14M | 523.70M | 520.98M |
|
Liabilities and Shareholders Equity
|
84.90M | 171.26M | 220.25M | 387.86M | 443.95M | 581.06M | 839.81M | 1,176.91M | 1,257.86M | 1,421.59M | 1,402.48M | 1,862.15M | 1,589.78M | 1,544.84M | 1,502.19M | 1,378.98M | 1,422.12M | 1,332.07M | 1,565.14M | 1,373.70M | 1,429.00M | 1,662.57M | 1,587.47M | 1,770.22M | 1,744.15M | 1,817.52M | 1,731.51M | 1,603.32M | 1,618.44M | 1,671.45M | 1,674.70M | 1,784.13M | 2,101.36M | 2,021.23M | 1,949.06M | 1,929.50M | 2,090.80M | 2,256.84M | 2,466.68M | 2,631.84M | 2,515.80M | 2,696.33M | 2,727.19M | 2,523.00M | 2,444.32M | 2,400.01M | 2,363.18M | 2,279.78M | 2,110.70M | 2,069.76M | 1,940.60M | 1,751.21M | 1,519.62M | 1,438.64M | 1,391.87M |
|
Retained Earnings
|
-0.73M | -1.51M | -2.62M | -3.85M | -5.84M | -9.40M | -8.89M | -13.47M | -15.87M | -16.38M | -19.43M | -17.67M | -17.76M | -15.94M | -13.72M | -11.99M | -14.29M | -13.01M | -1.97M | -1.31M | -2.55M | -3.55M | -0.21M | -1.75M | -0.44M | 0.83M | 2.46M | 3.56M | 2.59M | 2.82M | 2.32M | 2.44M | -30.95M | -32.26M | -28.40M | -25.12M | -23.62M | -22.54M | -29.11M | -28.63M | -29.17M | -38.34M | -56.89M | -73.33M | -99.11M | -120.49M | -129.39M | -187.02M | -213.15M | -233.08M | -252.77M | -277.36M | -276.37M | -295.77M | -299.48M |
|
Treasury Shares
|
| 0.04M | 0.06M | 0.05M | 0.05M | 0.06M | 0.05M | 0.07M | 0.15M | 0.15M | 0.14M | 0.11M | 0.10M | 0.12M | 0.09M | 0.08M | 0.07M | 0.13M | 0.03M | 0.02M | 0.01M | 0.11M | 0.10M | 0.11M | 0.10M | 0.17M | 0.16M | 0.20M | 0.28M | 0.26M | 0.23M | 0.29M | 0.21M | 0.23M | 0.21M | 0.36M | 0.30M | 0.29M | 0.25M | 0.54M | 0.45M | 0.44M | 0.43M | 848.61M | 0.68M | 0.54M | 0.54M | 1,097.58M | 803.96M | | | 1,194.82M | 853.45M | 924.65M | 852.57M |