|
Cash & Equivalents
|
9.16M | 125.33M | 115.38M | 104.06M | 82.10M | 37.55M | 105.21M | 68.48M | 54.77M | 7.94M | 24.07M | 15.79M | 12.37M | 37.03M | 29.38M | 56.35M | 43.55M | 42.50M | 36.30M | 88.25M | 82.86M | 72.06M | 87.95M | 85.03M | 59.13M | 34.52M | 25.34M | 29.43M | 19.99M | 18.15M | 18.80M | 16.34M | 22.45M | 22.16M | 21.88M | 20.25M | 18.62M | 19.90M | 21.29M | 32.03M | 26.05M |
|
Short-term Investments
|
5.88M | -4.09M | | | | 11.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
15.03M | 121.25M | 115.38M | 104.06M | 82.10M | 48.65M | 105.21M | 68.48M | 54.77M | 7.94M | 24.07M | 15.79M | 12.37M | 37.03M | 29.38M | 56.35M | 43.55M | 42.50M | 36.30M | 88.25M | 82.86M | 72.06M | 87.95M | 85.03M | 59.13M | 34.52M | 25.34M | 29.43M | 19.99M | 18.15M | 18.80M | 16.34M | 22.45M | 22.16M | 21.88M | 20.25M | 18.62M | 19.90M | 21.29M | 32.03M | 26.05M |
|
Receivables - Net
|
-3.22M | 2.63M | | | | 4.49M | 5.35M | 4.57M | 5.21M | 6.57M | 3.54M | 2.68M | 3.26M | 3.58M | 2.91M | 3.36M | 4.98M | 4.19M | 4.75M | 7.85M | 8.06M | 7.00M | 8.34M | 6.65M | 7.89M | 10.26M | 5.08M | 4.69M | 5.15M | 5.00M | 4.77M | 5.17M | 5.23M | 5.18M | 4.84M | 5.84M | 6.32M | 6.37M | 6.97M | 7.84M | 7.55M |
|
Receivables
|
-3.22M | 2.63M | | | | 4.49M | 5.35M | 4.57M | 5.21M | 6.57M | 3.54M | 2.68M | 3.26M | 3.58M | 2.91M | 3.36M | 4.98M | 4.19M | 4.75M | 7.85M | 8.06M | 7.00M | 8.34M | 6.65M | 7.89M | 10.26M | 5.08M | 4.69M | 5.15M | 5.00M | 4.77M | 5.17M | 5.23M | 5.18M | 4.84M | 5.84M | 6.32M | 6.37M | 6.97M | 7.84M | 7.55M |
|
Prepaid Assets
|
| 9.09M | | | | 11.22M | 14.64M | 12.33M | 15.20M | 11.55M | 7.65M | 12.35M | 9.18M | 13.38M | 7.51M | 13.19M | 12.95M | 14.50M | 8.58M | 13.47M | 12.05M | 11.16M | 8.97M | 9.09M | 9.74M | 15.64M | 12.77M | 9.92M | 10.87M | 13.65M | 10.66M | 5.96M | 10.24M | 10.85M | 8.38M | 6.28M | 10.44M | 6.24M | 8.17M | 7.66M | 12.17M |
|
Buildings
|
| 376.23M | | | | 435.32M | 438.28M | 442.39M | 445.48M | 463.73M | 467.74M | 471.15M | 475.28M | 479.36M | 483.79M | 489.38M | 597.60M | 602.55M | 607.35M | 613.98M | 624.38M | 630.66M | 634.50M | 637.77M | 644.52M | 649.69M | 651.44M | 652.89M | 654.28M | 656.46M | 659.11M | 718.66M | 722.35M | 726.27M | 729.03M | 732.92M | 735.21M | 736.42M | 718.75M | 720.62M | 836.32M |
|
Construction in Progress
|
| | | | | | | 89.31M | 92.44M | 96.27M | 104.63M | 111.05M | 116.75M | 125.47M | 132.18M | 139.06M | | 31.79M | 32.89M | 34.33M | 35.18M | 36.12M | 37.64M | 40.41M | 45.97M | 97.30M | 111.90M | 126.51M | 134.78M | 142.29M | 150.72M | 66.36M | 73.30M | 87.28M | 105.23M | 124.07M | 137.69M | 146.25M | 153.80M | 162.28M | |
|
Land & Improvements
|
| 384.44M | | | | 433.67M | 433.67M | 433.67M | 433.67M | 497.34M | 497.34M | 497.34M | 497.34M | 497.34M | 497.34M | 497.34M | 540.86M | 540.86M | 540.86M | 540.86M | 540.86M | 540.86M | 540.86M | 540.86M | 540.86M | 540.86M | 540.86M | 540.86M | 540.86M | 540.86M | 540.86M | 571.99M | 571.99M | 571.99M | 571.99M | 571.99M | 571.99M | 571.99M | 508.31M | 508.31M | 559.42M |
|
Other Non-Current Assets
|
3.08M | 5.56M | | | | 11.11M | 16.54M | 13.39M | 17.80M | 13.73M | 13.59M | 12.46M | 12.71M | 8.84M | 13.26M | 16.45M | 17.08M | 14.43M | 17.57M | 28.05M | 22.12M | 16.97M | 18.24M | 13.26M | 29.10M | 17.70M | 18.49M | 14.54M | 15.51M | 12.51M | 19.02M | 14.73M | 14.90M | 14.06M | 18.32M | 16.49M | 17.47M | 18.16M | 45.90M | 28.81M | 30.59M |
|
Assets
|
766.86M | 881.12M | | | | 905.21M | 981.28M | 1,027.39M | 1,023.39M | 1,052.09M | 1,068.70M | 1,068.19M | 1,067.67M | 1,101.01M | 1,097.15M | 1,141.38M | 1,138.32M | 1,166.21M | 1,158.38M | 1,231.31M | 1,224.17M | 1,207.87M | 1,223.41M | 1,213.87M | 1,211.62M | 1,233.66M | 1,226.78M | 1,233.07M | 1,228.99M | 1,229.63M | 1,237.40M | 1,225.82M | 1,239.76M | 1,249.33M | 1,263.94M | 1,274.60M | 1,287.02M | 1,286.96M | 1,262.08M | 1,241.32M | 1,237.97M |
|
Accounts Payables
|
1.87M | 5.33M | | | | 8.98M | 6.51M | 6.02M | 7.42M | 8.60M | 9.89M | 12.00M | 13.71M | 12.55M | 12.56M | 12.71M | 12.25M | 13.03M | 9.79M | 10.81M | 11.76M | 11.72M | 12.49M | 11.17M | 16.61M | 19.56M | 17.23M | 17.64M | 13.65M | 17.09M | 13.94M | 15.32M | 12.95M | 20.99M | 15.58M | 19.80M | 21.77M | 18.73M | 19.65M | 15.44M | 14.01M |
|
Payables
|
1.87M | 5.33M | | | | 8.98M | 6.51M | 6.02M | 7.42M | 8.60M | 9.89M | 12.00M | 13.71M | 12.55M | 12.56M | 12.71M | 12.25M | 13.03M | 9.79M | 10.81M | 11.76M | 11.72M | 12.49M | 11.17M | 16.61M | 19.56M | 17.23M | 17.64M | 13.65M | 17.09M | 13.94M | 15.32M | 12.95M | 20.99M | 15.58M | 19.80M | 21.77M | 18.73M | 19.65M | 15.44M | 14.01M |
|
Short term Debt
|
-14.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.51M | 3.88M | | | | 3.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 102.07M | | | | 88.02M | 119.61M | 116.50M | 113.45M | 110.68M | 103.11M | 101.17M | 99.62M | 96.30M | 93.78M | 90.95M | 88.49M | 84.55M | 81.87M | 76.52M | 72.46M | 64.65M | 57.92M | 53.81M | 49.50M | 43.44M | 35.23M | 31.19M | 27.31M | 23.09M | 16.39M | 12.13M | 8.47M | 4.49M | 0.46M | -2.91M | -5.88M | -8.82M | -32.73M | -35.76M | -40.81M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | | |
|
Operating Leases
|
| 7.85M | | | | 6.86M | 6.42M | 5.97M | 5.52M | 5.08M | 4.54M | 4.00M | 3.46M | 2.92M | 2.47M | 2.03M | 1.75M | 1.62M | 1.50M | 1.37M | 0.19M | 0.16M | 0.13M | 0.09M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | 0.00M | | | | | | | | | |
|
Other Non-Current Liabilities
|
-0.02M | 2.57M | | | | 6.25M | 6.60M | 6.56M | 6.50M | 6.05M | 6.44M | 6.68M | 6.83M | 6.64M | 6.70M | 7.04M | 7.57M | 7.57M | 7.64M | 7.58M | 7.08M | 6.98M | 6.99M | 6.97M | 6.86M | 7.11M | 7.20M | 7.59M | 8.01M | 7.94M | 10.80M | 8.66M | 8.65M | 8.77M | 12.05M | 9.11M | 9.04M | 9.07M | 12.65M | 9.10M | 9.44M |
|
Total Non-Current Liabilities
|
729.67M | 732.17M | | | | 772.74M | 774.11M | 825.49M | 826.65M | 860.45M | 889.35M | 891.87M | 893.80M | 932.89M | 933.20M | 981.83M | 982.37M | 1,016.85M | 1,013.46M | 1,095.41M | 1,095.70M | 1,096.77M | 1,123.14M | 1,120.25M | 1,125.05M | 1,156.60M | 1,162.85M | 1,175.26M | 1,177.00M | 1,184.51M | 1,200.20M | 1,197.63M | 1,217.47M | 1,233.33M | 1,251.16M | 1,270.18M | 1,287.44M | 1,292.13M | 1,302.24M | 1,289.92M | 1,294.37M |
|
Total Liabilities
|
729.66M | 734.74M | | | | 778.99M | 780.71M | 832.05M | 833.15M | 866.49M | 895.79M | 898.55M | 900.63M | 939.52M | 939.91M | 988.87M | 989.93M | 1,024.42M | 1,021.09M | 1,102.99M | 1,102.78M | 1,103.75M | 1,130.13M | 1,127.22M | 1,131.91M | 1,163.71M | 1,170.05M | 1,182.85M | 1,185.01M | 1,192.45M | 1,211.01M | 1,206.29M | 1,226.12M | 1,242.10M | 1,263.21M | 1,279.29M | 1,296.48M | 1,301.19M | 1,314.89M | 1,299.02M | 1,303.81M |
|
Total Debt
|
-14.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
37.20M | 146.38M | | | | 126.22M | 200.57M | 195.35M | 190.24M | 185.59M | 172.91M | 169.64M | 167.04M | 161.49M | 157.25M | 152.52M | 148.38M | 141.78M | 137.29M | 128.32M | 121.39M | 104.11M | 93.28M | 86.65M | 79.71M | 69.95M | 56.73M | 50.22M | 43.98M | 37.18M | 26.39M | 19.53M | 13.64M | 7.24M | 0.73M | -4.69M | -9.46M | -14.23M | -52.80M | -57.70M | -65.84M |
|
Shareholder's Equity
|
37.20M | 146.38M | | | | 126.22M | 200.57M | 195.35M | 190.24M | 185.59M | 172.91M | 169.64M | 167.04M | 161.49M | 157.25M | 152.52M | 148.38M | 141.78M | 137.29M | 128.32M | 121.39M | 104.11M | 93.28M | 86.65M | 79.71M | 69.95M | 56.73M | 50.22M | 43.98M | 37.18M | 26.39M | 19.53M | 13.64M | 7.24M | 0.73M | -4.69M | -9.46M | -14.23M | -52.80M | -57.70M | -65.84M |
|
Liabilities and Shareholders Equity
|
766.86M | 881.12M | | | | 905.21M | 981.28M | 1,027.39M | 1,023.39M | 1,052.09M | 1,068.70M | 1,068.19M | 1,067.67M | 1,101.01M | 1,097.15M | 1,141.38M | 1,138.32M | 1,166.21M | 1,158.38M | 1,231.31M | 1,224.17M | 1,207.87M | 1,223.41M | 1,213.87M | 1,211.62M | 1,233.66M | 1,226.78M | 1,233.07M | 1,228.99M | 1,229.63M | 1,237.40M | 1,225.82M | 1,239.76M | 1,249.33M | 1,263.94M | 1,274.60M | 1,287.02M | 1,286.96M | 1,262.08M | 1,241.32M | 1,237.97M |
|
Retained Earnings
|
| -1.86M | | | | -8.58M | -10.57M | -12.91M | -15.23M | -17.54M | -22.86M | -24.43M | -25.62M | -27.94M | -29.69M | -31.85M | -33.61M | -36.38M | -38.22M | -42.01M | -44.87M | -48.05M | -52.27M | -55.03M | -57.85M | 6.00M | -66.87M | -69.52M | -72.10M | -74.89M | -79.11M | -81.88M | -84.29M | -86.90M | -89.44M | -91.62M | -93.56M | -95.51M | -110.39M | -112.44M | -115.72M |
|
Treasury Shares
|
| 0.38M | | | | 0.48M | 0.48M | 0.65M | 0.65M | 0.62M | 0.72M | 0.72M | 0.72M | 0.18M | 0.88M | 0.88M | 0.88M | 0.22M | | | 0.05M | 0.67M | | | | 0.81M | 1.77M | 2.95M | 2.95M | 1.90M | 3.38M | 3.38M | 3.38M | 1.77M | 3.89M | 3.88M | 3.88M | 5.70M | 6.24M | 6.24M | 6.24M |