|
Cash & Equivalents
|
98.70M | 26.84M | 4.77M | 30.92M | 4.77M | 8.15M | 4.68M | 8.84M | 8.52M | 5.74M | 4.50M | 5.14M | 18.69M | 60.40M | 4.22M | 5.82M | 22.85M | 67.06M | 15.08M | 16.80M | 18.07M | 16.06M | 21.04M | 12.48M | 15.31M | 13.47M | 12.12M | 12.77M | 12.79M | 11.28M | 9.33M | 13.40M | 8.08M | 10.27M | 7.19M | 11.20M | 8.85M | 10.26M | 6.62M | 57.97M | 36.88M | 31.57M | 21.12M | 14.64M | 131.37M | 18.58M | 19.19M | 18.15M | 17.75M | 19.91M | 26.27M | 22.47M | 32.90M | 71.65M | 68.13M | 72.26M | 10.60M | 19.35M | 20.20M | 18.59M | 17.17M | 13.23M |
|
Short-term Investments
|
-2.50M | 5.69M | -0.38M | -0.39M | -12.62M | | | | | | -0.28M | | | | -32.28M | | 0.52M | | 84.28M | | | | 24.52M | | | | | | | | | | | | | | | 15.17M | 20.50M | 26.69M | 30.55M | 33.72M | 43.65M | 52.54M | 58.88M | 64.17M | 67.55M | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
96.20M | 32.53M | 4.39M | 30.52M | -7.85M | 8.15M | 4.68M | 8.84M | 8.52M | 5.74M | 4.21M | 5.14M | 18.69M | 60.40M | -28.06M | 5.82M | 23.37M | 67.06M | 99.36M | 16.80M | 18.07M | 16.06M | 45.56M | 12.48M | 15.31M | 13.47M | 12.12M | 12.77M | 12.79M | 11.28M | 9.33M | 13.40M | 8.08M | 10.27M | 7.19M | 11.20M | 8.85M | 25.43M | 27.12M | 84.67M | 67.43M | 65.29M | 64.78M | 67.18M | 190.25M | 82.75M | 86.74M | 18.15M | 17.75M | 19.91M | 26.27M | 22.47M | 32.90M | 71.65M | 68.13M | 72.26M | 10.60M | 19.35M | 20.20M | 18.59M | 17.17M | 13.23M |
|
Receivables - Net
|
| | 0.89M | | 1.35M | 2.14M | 2.06M | 2.00M | 1.78M | 1.87M | 2.10M | 1.98M | 2.30M | 2.25M | 2.46M | 2.21M | | 4.20M | 3.60M | 5.19M | 5.03M | 7.16M | 4.43M | 0.23M | 6.28M | 7.25M | 4.39M | 6.69M | 7.28M | 7.69M | 4.05M | 5.29M | 6.98M | 6.42M | 4.50M | 5.22M | 7.47M | 9.46M | 4.63M | 2.80M | 2.25M | 2.23M | 1.69M | 2.51M | 3.83M | 3.23M | 3.00M | 3.63M | 7.28M | 15.23M | 5.18M | 4.55M | 5.71M | 5.20M | 4.38M | 3.75M | 4.18M | 4.36M | 2.92M | 3.13M | 4.68M | 3.91M |
|
Receivables - Other
|
0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | 0.03M | 0.07M | 0.10M | | 0.03M | 0.05M | 0.07M | | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.89M | | 1.35M | 2.14M | 2.06M | 2.00M | 1.78M | 1.87M | 2.10M | 1.98M | 2.30M | 2.25M | 2.46M | 2.21M | | 4.20M | 3.60M | 5.19M | 5.03M | 7.16M | 4.43M | 0.23M | 6.28M | 7.25M | 4.39M | 6.69M | 7.28M | 7.69M | 4.05M | 5.29M | 6.98M | 6.53M | 4.50M | 5.25M | 7.54M | 9.55M | 4.63M | 2.83M | 2.30M | 2.30M | 1.69M | 2.53M | 3.86M | 3.26M | 3.00M | 3.63M | 7.28M | 15.23M | 5.18M | 4.55M | 5.71M | 5.20M | 4.38M | 3.75M | 4.18M | 4.36M | 2.92M | 3.13M | 4.68M | 3.91M |
|
Current Deferred Tax Assets
|
-0.57M | -0.86M | -1.22M | 0.35M | 0.08M | | | | | | 1.19M | | | | 0.01M | | 0.02M | | -0.19M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.10M | -0.17M | 0.73M | 1.18M | 1.79M | 2.15M | 1.50M | 1.81M | 1.90M | 3.30M | -4.30M | 2.43M | 2.48M | 2.39M | 1.21M | 3.09M | -1.10M | 2.87M | -5.39M | 3.85M | 3.67M | 5.00M | 5.05M | 6.52M | 5.44M | 4.25M | 2.78M | 5.20M | 5.10M | 4.35M | 2.52M | 5.55M | 4.44M | 3.76M | 2.43M | 5.50M | 4.48M | 4.12M | 2.62M | 6.01M | 4.61M | 4.00M | 2.27M | 6.88M | 5.84M | 5.14M | 2.79M | 9.53M | 8.27M | 6.38M | 3.43M | 9.63M | 9.60M | 6.16M | 3.79M | 9.69M | 8.20M | 6.24M | 2.81M | 8.38M | 7.74M | 6.77M |
|
Buildings
|
| | 176.35M | 176.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | 3.50M | 8.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 24.62M | 24.62M | | | 60.06M | | 60.06M | 59.11M | 63.43M | | 72.61M | 78.62M | 94.85M | 94.85M | | | 261.11M | | 261.11M | 274.54M | 274.54M | 274.54M | 274.54M | 274.54M | 274.55M | 274.55M | 274.55M | 284.65M | 291.05M | 291.05M | 291.05M | 293.35M | 296.25M | 296.26M | 288.66M | 296.83M | 296.88M | 296.89M | 296.90M | 296.90M | 287.05M | 287.05M | 287.05M | 291.75M | 291.77M | 302.64M | 289.57M | 289.58M | 289.59M | 289.60M | 289.65M | 289.67M | 289.67M | 285.58M | 285.72M | 285.77M | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | 14.13M | | | | 13.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | 14.13M | | | | 13.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M | 0.06M | 0.06M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 3.02M | | 15.64M | 7.84M | 5.30M | 3.67M | 2.87M | 2.60M | 2.95M | 2.27M | 2.69M | 5.06M | 4.61M | 5.29M | | 15.30M | 12.03M | 14.68M | 18.55M | 16.52M | 19.27M | 21.42M | 22.51M | 24.93M | 25.08M | 24.12M | 25.02M | 27.69M | 27.17M | 25.40M | 27.88M | 28.38M | 118.60M | 21.34M | 18.07M | 16.14M | 104.56M | 11.60M | 8.86M | 10.85M | 10.33M | 8.72M | 10.93M | 10.99M | 10.68M | 8.30M | 10.04M | 14.28M | 18.88M | 13.28M | 14.80M | 18.33M | 17.62M | 19.24M | 15.10M | 9.50M | 9.65M | 6.60M | 7.04M | 8.14M |
|
Assets
|
175.75M | 189.07M | 222.20M | 252.49M | 248.84M | 429.76M | 458.71M | 447.39M | 437.45M | 430.41M | 457.22M | 490.40M | 546.05M | 619.97M | 953.51M | 674.36M | | 1,095.17M | 1,087.74M | 1,254.62M | 1,251.26M | 1,341.87M | 1,337.23M | 1,327.16M | 1,323.76M | 1,315.85M | 1,302.95M | 1,299.62M | 1,295.48M | 1,344.53M | 1,392.22M | 1,393.16M | 1,384.10M | 1,405.09M | 2,428.00M | 1,464.11M | 1,444.76M | 1,453.50M | 2,326.28M | 1,470.09M | 1,437.36M | 1,429.49M | 1,370.26M | 1,362.75M | 1,476.72M | 1,425.97M | 1,410.70M | 1,437.71M | 1,353.76M | 1,354.71M | 1,343.74M | 1,331.86M | 1,336.66M | 1,365.99M | 1,343.93M | 1,332.97M | 1,302.48M | 1,294.98M | 1,254.68M | 1,226.31M | 1,194.33M | 1,182.54M |
|
Accounts Payables
|
2.09M | 3.04M | 5.25M | 5.12M | 0.33M | 8.89M | 10.18M | 8.35M | 8.20M | 7.43M | 5.21M | 8.70M | 10.09M | 11.88M | -6.89M | 12.94M | 7.75M | 17.82M | 14.95M | 21.95M | 22.33M | 26.64M | 25.10M | 25.93M | 26.39M | 30.60M | 27.78M | 28.68M | 27.82M | 32.76M | 31.69M | 31.77M | 31.36M | 36.36M | 33.69M | 30.18M | 29.84M | 36.26M | 33.01M | 25.29M | 19.31M | 26.20M | 25.37M | 22.35M | 25.50M | 30.77M | 27.72M | 23.84M | 27.91M | 34.29M | 28.53M | 26.62M | 29.96M | 35.78M | 29.25M | 29.29M | 28.45M | 34.59M | 29.62M | 29.27M | 27.12M | 31.28M |
|
Notes Payables
|
| | | | | | 67.50M | | 53.50M | 48.50M | 79.50M | 96.50M | 30.50M | 48.50M | 50.00M | 55.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| 1.66M | 1.66M | 2.46M | 2.46M | 2.46M | 2.46M | 2.49M | 2.85M | 2.86M | 2.88M | 1.28M | 1.66M | 1.90M | 1.95M | 1.93M | | 2.85M | 2.90M | 3.93M | 3.97M | 4.04M | 7.20M | 4.57M | 4.66M | 4.75M | 4.74M | 4.83M | 5.04M | 5.22M | 5.85M | 5.95M | 5.43M | 5.58M | 5.70M | 5.73M | 5.89M | 6.02M | 6.10M | 0.47M | 0.47M | 0.47M | 0.50M | 0.15M | 0.15M | 2.13M | 1.80M | 1.66M | 1.66M | 1.66M | 5.22M | 5.28M | 5.33M | 5.37M | 5.41M | 5.43M | 5.48M | 5.53M | 5.58M | 6.59M | 6.67M | 6.72M |
|
Payables
|
2.09M | 4.70M | 6.91M | 7.58M | 2.79M | 11.36M | 80.15M | 10.84M | 64.55M | 58.80M | 87.59M | 106.48M | 42.25M | 62.28M | 45.05M | 69.88M | 7.75M | 20.67M | 17.85M | 25.88M | 26.30M | 30.68M | 32.30M | 30.50M | 31.05M | 35.34M | 32.52M | 33.51M | 32.86M | 37.98M | 37.54M | 37.73M | 36.79M | 41.94M | 39.39M | 35.92M | 35.74M | 42.28M | 39.11M | 25.75M | 19.77M | 26.67M | 25.87M | 22.50M | 25.65M | 32.91M | 29.52M | 25.50M | 29.57M | 35.95M | 33.75M | 31.90M | 35.29M | 41.16M | 34.67M | 34.72M | 33.94M | 40.12M | 35.20M | 35.87M | 33.79M | 38.00M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 5.77M | | | | 5.52M | | 2.39M | | 3.17M | | | | 5.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | 0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | 50.00M | | | | 527.72M | 5.00M | | 60.00M | 539.62M | 70.58M | 66.28M | 53.00M | 530.32M | 56.50M | 45.00M | 75.00M | 506.32M | 34.00M | 27.00M | 30.00M | 501.78M | 97.00M | 79.00M | 86.00M | 495.46M | 493.26M | 491.18M | 489.02M | 460.14M | 457.92M | 443.46M | 441.41M | 439.28M | 437.07M | 434.94M | 432.79M | 430.55M | 394.41M | 376.45M | 396.60M | 394.54M | 392.99M | 190.37M | 171.46M | 157.21M | 141.31M | 141.36M | 197.43M |
|
Minority Interest
|
0.15M | 0.28M | 0.42M | 0.58M | 0.73M | 0.88M | 1.03M | 1.18M | 1.32M | 1.47M | 1.61M | 1.75M | 1.89M | 2.03M | 2.17M | 2.31M | | 3.35M | 3.42M | 3.73M | 3.96M | 4.08M | 4.13M | 4.25M | 4.47M | 4.69M | 4.85M | 4.95M | 5.38M | 5.98M | 6.62M | 7.06M | 8.55M | 9.31M | 704.87M | 10.33M | 11.11M | 11.94M | 610.11M | 12.34M | 13.00M | 13.75M | 14.71M | 13.32M | 14.84M | 15.86M | 16.69M | 19.11M | 20.55M | 22.08M | 23.10M | 24.55M | 26.01M | 27.43M | 28.32M | 29.95M | 31.42M | 32.80M | 33.78M | 34.18M | 34.88M | 36.04M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.62M | 23.92M | 23.82M | 23.72M | 23.60M | 23.48M | 23.36M | 23.23M | 23.10M | 22.97M | 22.84M | 22.70M | 22.55M | 22.41M | 22.26M | 22.11M | 21.95M | 21.02M | 20.92M | 20.81M | 20.70M | 20.86M | 20.75M | 20.35M | 20.22M | 20.08M | 19.93M |
|
Total Liabilities
|
7.32M | 22.28M | 57.04M | 19.84M | 20.28M | 204.30M | 241.59M | 233.82M | 225.14M | 219.01M | 250.61M | 238.60M | 218.09M | 237.49M | 968.86M | 295.37M | | 494.57M | 831.95M | 553.03M | 547.99M | 635.27M | 640.23M | 637.67M | 634.14M | 624.87M | 621.36M | 625.18M | 611.72M | 646.10M | 582.44M | 584.36M | 575.42M | 582.91M | 1,643.38M | 669.19M | 648.16M | 661.47M | 1,647.16M | 731.82M | 725.21M | 734.61M | 677.80M | 645.28M | 647.66M | 599.44M | 596.51M | 633.57M | 541.06M | 530.33M | 525.74M | 522.60M | 522.17M | 548.14M | 539.55M | 538.00M | 504.58M | 496.87M | 462.68M | 437.43M | 405.36M | 397.06M |
|
Total Debt
|
| | | | | | | | 0.93M | | | | | | 50.00M | | | | 527.72M | 5.00M | | 60.00M | 539.62M | 70.58M | 66.28M | 53.00M | 530.32M | 56.50M | 45.00M | 75.00M | 506.32M | 34.00M | 27.00M | 30.00M | 501.78M | 97.00M | 79.00M | 86.00M | 495.46M | 493.26M | 491.18M | 489.02M | 460.14M | 457.92M | 443.46M | 441.41M | 439.28M | 437.07M | 434.94M | 432.79M | 430.55M | 394.41M | 376.45M | 396.60M | 394.54M | 392.99M | 190.37M | 171.46M | 157.21M | 141.31M | 141.36M | 197.43M |
|
Common Equity
|
168.44M | 166.79M | 165.16M | 232.66M | 228.56M | 225.46M | 217.12M | 213.56M | 212.31M | 211.40M | 206.61M | 251.81M | 327.96M | 382.48M | 385.54M | 378.99M | | 600.60M | 591.95M | 701.59M | 703.28M | 706.60M | 697.00M | 689.49M | 689.62M | 690.98M | 681.59M | 674.44M | 683.77M | 698.43M | 809.78M | 808.80M | 808.68M | 822.18M | 807.42M | 794.92M | 796.60M | 792.03M | 775.02M | 738.27M | 712.14M | 694.88M | 692.46M | 717.47M | 829.06M | 826.53M | 814.19M | 804.14M | 812.70M | 824.38M | 818.00M | 809.26M | 814.49M | 817.85M | 804.38M | 794.98M | 797.89M | 798.12M | 792.00M | 788.88M | 788.97M | 785.48M |
|
Shareholder's Equity
|
| 166.79M | 165.16M | 232.66M | 228.56M | 225.46M | 217.12M | 213.56M | 212.31M | 211.40M | 206.61M | 251.81M | 327.96M | 382.48M | 385.54M | 378.99M | | 600.60M | 591.95M | 701.59M | 703.28M | 706.60M | 697.00M | 689.49M | 689.62M | 690.98M | 681.59M | 674.44M | 683.77M | 698.43M | 809.78M | 808.80M | 808.68M | 822.18M | 807.42M | 794.92M | 796.60M | 792.03M | 775.02M | 738.27M | 712.14M | 694.88M | 692.46M | 717.47M | 829.06M | 826.53M | 814.19M | 804.14M | 812.70M | 824.38M | 818.00M | 809.26M | 814.49M | 817.85M | 804.38M | 794.98M | 797.89M | 798.12M | 792.00M | 788.88M | 788.97M | 785.48M |
|
Liabilities and Shareholders Equity
|
175.75M | 189.07M | 222.20M | 252.49M | 248.84M | 429.76M | 458.71M | 447.39M | 437.45M | 430.41M | 457.22M | 490.40M | 546.05M | 619.97M | 953.51M | 674.36M | | 1,095.17M | 1,087.74M | 1,254.62M | 1,251.26M | 1,341.87M | 1,337.23M | 1,327.16M | 1,323.76M | 1,315.85M | 1,302.95M | 1,299.62M | 1,295.48M | 1,344.53M | 1,392.22M | 1,393.16M | 1,384.10M | 1,405.09M | 2,428.00M | 1,464.11M | 1,444.76M | 1,453.50M | 2,326.28M | 1,470.09M | 1,437.36M | 1,429.49M | 1,370.26M | 1,362.75M | 1,476.72M | 1,425.97M | 1,410.70M | 1,437.71M | 1,353.76M | 1,354.71M | 1,343.74M | 1,331.86M | 1,336.66M | 1,365.99M | 1,343.93M | 1,332.97M | 1,302.48M | 1,294.98M | 1,254.68M | 1,226.31M | 1,194.33M | 1,182.54M |
|
Retained Earnings
|
-0.64M | -2.54M | -4.44M | -6.88M | -11.23M | -14.61M | -23.22M | -27.39M | -29.03M | -30.32M | -35.49M | -40.81M | -42.70M | -45.14M | -50.79M | -58.08M | | 2.39M | -11.12M | -21.22M | -19.97M | -17.18M | -27.28M | -35.89M | -36.40M | -35.72M | -45.66M | -53.73M | -61.47M | -60.10M | -69.02M | -81.31M | -83.08M | -83.76M | -99.28M | -113.04M | -119.05M | -124.53M | -142.37M | -180.48M | -207.31M | -225.36M | -228.72M | -226.06M | -234.62M | -237.93M | -251.10M | -262.54M | -255.37M | -245.23M | -252.66M | -262.92M | -259.18M | -257.26M | -271.65M | -282.29M | -280.85M | -282.01M | -289.13M | -293.99M | -295.01M | -297.86M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Treasury Shares
|
| 0.00M | 0.08M | | -915.00 | 915.00 | 0.05M | 0.05M | 0.14M | 0.14M | 0.14M | 0.14M | 445.00 | 0.16M | 0.16M | 867.00 | | 0.18M | 0.18M | 763.00 | 763.00 | 0.17M | 0.18M | 0.11M | 0.11M | 0.11M | 0.30M | 0.48M | 0.48M | 0.48M | 0.48M | 0.66M | 0.48M | 0.48M | 0.48M | 0.60M | 0.60M | 0.60M | 0.60M | 0.67M | 0.67M | 0.67M | 0.67M | 0.76M | 0.76M | 0.76M | 0.76M | 0.91M | 0.91M | 0.91M | 0.91M | 1.00M | 1.00M | 1.00M | 1.00M | 1.14M | 1.16M | 1.16M | 1.14M | 1.38M | 1.38M | 1.38M |