|
Cash & Equivalents
|
4.71M | 3.56M | 16.77M | 11.51M | 11.42M | 25.58M | 26.28M | 20.50M | 14.81M | 9.12M | 5.25M | 5.68M | 6.92M | 3.78M | 20.17M | 12.76M | 13.30M | 11.29M | 11.09M | 7.51M | 17.14M | 15.48M | 18.06M | 18.03M | 18.21M | 19.35M | 21.24M | 12.64M | 11.13M | 4.79M | 15.61M | 6.56M | 1.91M | 2.01M | 5.29M | 3.09M | 20.66M | 18.15M | 18.14M | 9.05M | 31.47M | 10.22M | 15.26M |
|
Cash & Current Investments
|
4.71M | 3.56M | 16.77M | 11.51M | 11.42M | 25.58M | 26.28M | 20.50M | 14.81M | 9.12M | 5.25M | 5.68M | 6.92M | 3.78M | 20.17M | 12.76M | 13.30M | 11.29M | 11.09M | 7.51M | 17.14M | 15.48M | 18.06M | 18.03M | 18.21M | 19.35M | 21.24M | 12.64M | 11.13M | 4.79M | 15.61M | 6.56M | 1.91M | 2.01M | 5.29M | 3.09M | 20.66M | 18.15M | 18.14M | 9.05M | 31.47M | 10.22M | 15.26M |
|
Receivables - Net
|
| | | 1.33M | 1.20M | 1.54M | 1.51M | 1.47M | 1.40M | 1.68M | 1.74M | 1.69M | 1.53M | 1.82M | 1.78M | 1.49M | 1.33M | 1.62M | 1.87M | 1.63M | 1.70M | 2.12M | 2.28M | 2.15M | 1.74M | 2.08M | 1.93M | 2.13M | 1.93M | 2.43M | 2.35M | 2.14M | 2.77M | 3.06M | 3.22M | 3.51M | 2.50M | 2.85M | 3.42M | 3.23M | 3.50M | 4.00M | 3.95M |
|
Receivables - Other
|
| | | | 0.26M | 0.29M | 0.31M | 0.33M | 0.44M | 0.39M | 0.49M | 0.43M | 0.46M | 0.40M | 0.49M | 0.41M | 0.38M | 0.51M | 1.87M | 1.72M | 0.27M | 0.34M | 0.29M | 0.31M | 0.15M | 0.14M | 2.06M | 2.13M | 0.32M | 2.43M | 0.44M | 2.30M | 0.21M | 3.26M | 3.22M | 3.39M | 2.62M | 2.98M | 3.42M | 3.23M | 3.30M | 3.83M | 3.77M |
|
Receivables
|
| | | 1.33M | 1.46M | 1.82M | 1.82M | 1.80M | 1.85M | 2.07M | 2.23M | 2.12M | 1.99M | 2.22M | 2.27M | 1.89M | 1.72M | 2.13M | 3.75M | 3.35M | 1.97M | 2.46M | 2.57M | 2.45M | 1.89M | 2.22M | 3.99M | 4.25M | 2.25M | 4.86M | 2.79M | 4.44M | 2.98M | 6.32M | 6.44M | 6.90M | 5.12M | 5.83M | 6.84M | 6.47M | 6.79M | 7.83M | 7.71M |
|
Prepaid Assets
|
| | | 1.18M | 2.05M | 0.88M | 1.13M | 0.82M | 0.80M | 1.20M | 0.91M | 0.70M | 0.68M | 0.77M | 1.02M | 0.69M | 0.78M | 0.76M | 0.59M | 0.68M | 0.75M | 0.76M | 1.03M | 0.67M | 0.69M | 1.03M | 1.29M | 1.65M | 1.88M | 1.49M | 1.84M | 2.44M | 1.40M | 1.42M | 2.04M | 2.49M | 2.06M | 1.87M | 2.61M | 4.08M | 1.92M | 3.97M | 2.35M |
|
Current Assets
|
| | | 18.71M | 19.53M | 30.13M | 31.13M | 24.74M | 19.01M | 14.35M | 12.72M | 9.66M | 11.21M | 8.79M | 25.47M | 17.33M | 17.81M | 16.51M | 16.30M | 12.29M | 21.97M | 21.30M | 24.10M | 23.45M | 23.29M | 25.32M | 27.45M | 18.99M | 17.84M | 11.92M | 23.01M | 14.16M | 8.78M | 9.87M | 14.03M | 11.72M | 28.57M | 26.88M | 28.10M | 19.47M | 39.89M | 21.82M | 25.04M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | 40.88M | | | | 53.51M | 59.02M | 67.11M | 69.31M | 66.04M | 70.73M | 70.44M | 46.09M | 48.15M | 51.75M | 59.09M | 66.70M | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | 1.16M | | | | 1.34M | 1.46M | 1.46M | 1.48M | 1.48M | 1.48M | 1.48M | 1.48M | 2.67M | 2.67M | 2.67M | 2.73M | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 194.15M | 195.02M | 194.76M | 196.32M | 200.49M | 207.35M | 209.90M | 211.84M | 213.46M | 212.77M | 212.73M | 211.69M | 227.06M | 226.71M | 228.96M | 230.27M | 233.55M | 234.38M | 233.89M | 236.42M | 238.89M | 242.27M | 247.52M | 249.74M | 255.87M | 259.81M | 271.73M | 280.61M | 287.74M | 307.45M | 313.66M | 317.62M | 323.32M | 326.60M | 331.94M | 346.71M | 359.38M | 378.25M | 401.75M | 427.47M |
|
Long-Term Investments
|
| | | 0.82M | 0.63M | 0.50M | 0.49M | 0.48M | 0.60M | 0.47M | 0.38M | 0.34M | 0.23M | 0.18M | 0.08M | 0.08M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | 1.74M | 1.74M | 2.64M | 2.64M | 3.56M | 4.40M | 4.40M | 4.40M | 4.40M | 4.40M | 4.60M | 4.60M | 4.60M | 4.60M | 5.73M | 5.80M | 5.10M | 5.10M | 4.96M | 10.93M | 10.91M | 10.92M | 10.82M | 10.82M | 9.50M | 9.50M | 9.49M | 6.53M | 6.28M | 6.51M |
|
Intangibles
|
| | | 26.93M | 26.93M | 26.93M | 26.93M | 12.77M | 26.93M | 12.77M | 12.77M | 12.77M | 12.77M | 12.77M | 12.77M | 12.97M | 12.97M | 12.97M | 12.55M | 12.55M | 12.55M | 12.28M | 11.73M | 11.19M | 11.19M | 10.68M | 10.54M | 10.34M | 10.36M | 10.26M | 10.26M | 10.14M | 10.15M | 10.15M | 8.77M | 8.84M | 8.84M | 8.57M | 8.57M | 8.43M | 8.43M | 8.47M | 8.47M |
|
Goodwill & Intangibles
|
| | | 26.93M | 26.93M | 26.93M | 26.93M | 12.77M | 26.93M | 12.77M | 12.77M | 12.77M | 12.77M | 14.52M | 14.52M | 15.61M | 15.61M | 16.53M | 16.95M | 16.95M | 16.95M | 16.68M | 16.13M | 15.79M | 15.79M | 15.28M | 15.14M | 16.07M | 16.16M | 15.36M | 15.36M | 15.10M | 21.07M | 21.06M | 19.69M | 19.66M | 19.66M | 18.07M | 18.07M | 17.91M | 14.95M | 14.76M | 14.99M |
|
Other Non-Current Assets
|
| | | 22.88M | 22.67M | 13.50M | 13.66M | 13.59M | 13.69M | 13.53M | 13.61M | 15.44M | 0.50M | 0.48M | 0.50M | 18.07M | 0.44M | 0.48M | 1.05M | 20.27M | 1.72M | 1.92M | 2.31M | 21.10M | 3.93M | 1.32M | 0.84M | 19.22M | 19.78M | 0.80M | 21.57M | 21.19M | 27.21M | 28.23M | 26.80M | 26.05M | 26.50M | 25.64M | 28.11M | 26.29M | 25.78M | 25.81M | 28.15M |
|
Non-Current Assets
|
| | | 217.03M | 217.68M | 208.26M | 209.98M | 214.08M | 221.04M | 223.43M | 225.45M | 228.90M | 228.18M | 229.85M | 228.74M | 245.13M | 244.67M | 247.87M | 250.15M | 253.82M | 254.77M | 254.18M | 256.84M | 259.99M | 264.08M | 266.35M | 268.07M | 275.09M | 279.59M | 294.05M | 302.18M | 308.93M | 334.66M | 341.89M | 344.42M | 349.37M | 353.10M | 357.58M | 374.82M | 385.67M | 404.03M | 427.56M | 455.62M |
|
Assets
|
| | | 235.74M | 237.22M | 238.40M | 241.11M | 238.82M | 240.04M | 237.78M | 238.17M | 238.57M | 239.39M | 238.64M | 254.21M | 262.46M | 262.48M | 264.39M | 266.45M | 266.11M | 276.73M | 275.48M | 280.94M | 283.45M | 287.37M | 291.67M | 295.52M | 294.07M | 297.43M | 305.97M | 325.19M | 323.09M | 343.44M | 351.76M | 358.45M | 361.10M | 381.66M | 384.46M | 402.92M | 405.14M | 443.92M | 449.38M | 480.65M |
|
Accounts Payables
|
| | | 1.32M | 2.45M | 1.00M | 2.65M | 1.79M | 3.04M | 0.84M | 0.24M | 0.32M | 1.58M | 0.52M | 0.37M | 0.60M | 0.32M | 0.71M | 0.73M | 0.99M | 0.67M | 0.86M | 0.20M | 0.53M | 0.53M | 0.81M | 0.47M | 2.12M | 0.60M | 1.40M | 4.05M | 2.17M | 1.69M | 0.38M | 0.66M | 1.03M | 0.61M | 1.13M | 1.28M | 2.05M | 3.82M | 0.99M | 0.93M |
|
Notes Payables
|
| | | 1.71M | 1.64M | 1.64M | 1.50M | 1.48M | 1.41M | 1.42M | 1.40M | 1.40M | 1.38M | 1.37M | 1.42M | 1.46M | 1.46M | 1.43M | 1.47M | 1.45M | 1.52M | 1.50M | 1.51M | 1.56M | 1.56M | 1.59M | 1.63M | 1.65M | 1.73M | 1.80M | 1.67M | 1.68M | 1.67M | 1.69M | 1.74M | 1.63M | 1.62M | 1.60M | 1.60M | | | | |
|
Dividends payables
|
| | | 0.45M | | 0.49M | 0.45M | 0.46M | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 3.48M | 4.09M | 3.13M | 4.61M | 3.73M | 4.90M | 2.27M | 1.64M | 1.72M | 2.96M | 1.90M | 1.78M | 2.06M | 1.78M | 2.15M | 2.19M | 2.44M | 2.20M | 2.37M | 1.71M | 2.09M | 2.10M | 2.40M | 2.10M | 3.77M | 2.33M | 3.20M | 5.72M | 3.85M | 3.36M | 2.06M | 2.40M | 2.65M | 2.23M | 2.73M | 2.88M | 2.05M | 3.82M | 0.99M | 0.93M |
|
Accumulated Expenses
|
| | | 5.14M | 6.70M | 6.96M | 8.10M | 7.60M | 8.46M | 7.90M | 8.83M | 7.25M | 7.83M | 7.48M | 9.27M | 7.46M | 8.08M | 7.30M | 8.69M | 7.55M | 7.40M | 6.88M | 8.62M | 8.26M | 10.13M | 7.82M | 9.91M | 9.19M | 10.81M | 8.69M | 9.59M | 8.06M | 9.66M | 8.38M | 9.58M | 7.13M | 8.93M | 7.17M | 9.71M | 13.80M | 15.80M | 12.52M | 13.89M |
|
Other Accumulated Expenses
|
| | | 2.25M | 2.76M | 1.94M | 2.38M | 2.40M | 1.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 1.99M | 2.03M | 0.14M | 0.14M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | 0.05M | 0.05M | 0.07M | 0.08M | 0.09M | 0.12M | 0.12M | 0.12M | 0.12M | 2.04M | 2.03M | 3.99M | 3.98M | 3.83M | 3.98M | 3.96M | 3.83M | 3.83M | 3.83M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.93M | 3.93M | 3.56M | 3.94M | 3.94M |
|
Current Leases
|
| | | 0.11M | | | 0.14M | 0.03M | 0.01M | | | | 0.02M | 0.03M | 0.04M | 0.04M | 0.07M | 0.07M | 0.08M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.16M | | 0.14M | | | 0.61M | 0.51M | 0.50M | 0.50M | 0.52M | 0.55M | 0.57M | 0.66M | 0.77M | 0.87M | 0.91M | 0.89M | 0.79M |
|
Current Deferred Revenue
|
| | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | | | | | 17.70M | 17.84M | | | | 18.07M | 18.11M | 0.01M | 0.00M | 0.00M | | 19.70M | 19.80M | 20.88M | 21.65M | 20.87M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 10.66M | 13.31M | 9.75M | 12.40M | 10.90M | 12.92M | 10.19M | 10.48M | 8.98M | 10.82M | 9.42M | 11.10M | 9.58M | 9.94M | 9.53M | 10.97M | 10.10M | 9.74M | 9.38M | 10.45M | 12.39M | 14.26M | 14.22M | 15.99M | 16.93M | 17.13M | 15.85M | 19.76M | 16.25M | 17.35M | 14.83M | 16.38M | 14.22M | 15.60M | 14.43M | 17.29M | 22.26M | 25.72M | 20.01M | 21.20M |
|
Capital Leases
|
| | | 0.18M | | | | 0.05M | 0.01M | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 104.47M | 102.55M | 114.49M | 114.46M | 114.32M | 115.00M | 114.35M | 114.36M | 114.36M | 114.44M | 114.47M | 114.51M | 114.51M | 114.59M | 114.58M | 114.59M | 114.66M | 114.63M | 114.61M | 114.59M | 112.66M | 112.64M | 110.89M | 110.87M | 108.73M | 108.91M | 106.98M | 106.85M | 104.94M | 104.96M | 103.26M | 103.26M | 101.34M | 120.98M | 119.07M | 120.43M | 118.52M | 118.88M | 116.80M | 116.80M |
|
Non-Current Deffered Revenue
|
| | | 19.73M | 19.73M | 19.73M | 19.73M | 19.74M | 19.74M | 19.74M | 19.74M | 19.75M | 19.75M | 17.36M | 17.36M | 17.36M | 17.40M | 17.36M | 17.37M | 17.40M | 67.90M | 68.10M | 17.45M | 17.84M | 18.12M | 18.48M | 18.94M | 19.04M | 20.11M | 20.87M | 20.87M | 20.97M | 18.80M | 19.40M | 19.70M | 19.66M | 19.80M | 20.00M | 20.29M | 21.52M | 21.56M | 22.45M | 22.53M |
|
Liabilities from Discontinued Operations
|
| | | 0.49M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 4.16M | 3.82M | 1.86M | 2.43M | 2.58M | 2.73M | 2.98M | 3.72M | 12.88M | 3.23M | 3.97M | 4.16M | 14.04M | 4.60M | 4.86M | 5.01M | 13.75M | 5.13M | 5.10M | 5.21M | 13.35M | 3.57M | 4.18M | 4.47M | 13.38M | 3.42M | 3.57M | 3.81M | 20.66M | 6.68M | 7.04M | 8.11M | 20.18M | 8.52M | 9.08M | 10.06M | 9.70M | 9.86M | 9.71M | 9.99M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | 1.44M | 2.34M | 2.12M | 2.01M | 1.92M | 1.90M | 1.92M | 1.84M | 1.29M | 1.36M | 1.45M | 1.26M | 1.56M | 3.56M |
|
Other Non-Current Liabilities
|
| | | 4.69M | 0.29M | 0.90M | 0.93M | 0.93M | 0.93M | 1.04M | 1.00M | 0.96M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 1.77M | 1.77M | 1.88M | 2.09M | 2.66M | 3.94M | 3.89M | 1.77M | 1.77M | 1.77M | 1.76M | 1.80M | 1.76M | 1.77M | 3.10M | 3.08M | 3.08M | 14.86M | 9.46M | 8.65M | 11.73M | 15.40M | 15.38M | 13.31M | 12.87M |
|
Total Non-Current Liabilities
|
| | | 205.02M | 205.94M | 212.86M | 212.83M | 212.93M | 212.89M | 214.33M | 214.31M | 214.73M | 214.69M | 213.63M | 213.67M | 225.01M | 225.50M | 228.10M | 229.12M | 231.34M | 231.96M | 232.05M | 236.67M | 238.87M | 242.52M | 246.49M | 248.60M | 247.11M | 250.66M | 260.26M | 260.40M | 262.44M | 280.70M | 288.91M | 292.99M | 196.92M | 318.37M | 322.41M | 336.78M | 216.76M | 222.10M | 235.83M | 253.03M |
|
Total Liabilities
|
-25.45M | -24.31M | | 215.68M | 219.25M | 222.61M | 225.22M | 223.83M | 226.09M | 224.51M | 224.79M | 223.71M | 225.51M | 223.05M | 224.77M | 234.59M | 235.44M | 237.62M | 240.09M | 241.44M | 241.70M | 241.44M | 247.12M | 251.26M | 256.78M | 260.71M | 264.59M | 264.05M | 267.79M | 276.11M | 280.15M | 278.69M | 298.05M | 303.73M | 309.37M | 312.48M | 333.97M | 336.85M | 354.08M | 357.53M | 366.70M | 372.64M | 391.03M |
|
Total Debt
|
| | | 106.47M | 104.58M | 114.63M | 114.60M | 114.34M | 115.01M | 114.36M | 114.36M | 114.37M | 114.47M | 114.51M | 114.56M | 114.55M | 114.67M | 114.66M | 114.68M | 114.78M | 114.75M | 114.73M | 114.71M | 114.69M | 114.67M | 114.89M | 114.86M | 112.57M | 112.89M | 110.94M | 110.68M | 108.78M | 108.79M | 107.14M | 107.14M | 105.22M | 124.86M | 122.95M | 124.36M | 122.44M | 122.44M | 120.74M | 120.74M |
|
Common Equity
|
25.45M | 24.31M | | 20.06M | 17.96M | 15.79M | 15.89M | 14.99M | 13.95M | 13.26M | 13.38M | 14.86M | 13.89M | 15.59M | 29.44M | 27.87M | 27.05M | 26.76M | 26.36M | 24.67M | 35.03M | 34.05M | 33.82M | 32.19M | 30.59M | 30.96M | 30.93M | 30.03M | 29.64M | 29.86M | 45.03M | 44.39M | 45.38M | 48.03M | 49.08M | 48.62M | 47.69M | 47.62M | 48.84M | 47.60M | 77.22M | 76.74M | 89.62M |
|
Shareholder's Equity
|
25.45M | 24.31M | | 20.06M | 17.96M | 15.79M | 15.89M | 14.99M | 13.95M | 13.26M | 13.38M | 14.86M | 13.89M | 15.59M | 29.44M | 27.87M | 27.05M | 26.76M | 26.36M | 24.67M | 35.03M | 34.05M | 33.82M | 32.19M | 30.59M | 30.96M | 30.93M | 30.03M | 29.64M | 29.86M | 45.03M | 44.39M | 45.38M | 48.03M | 49.08M | 48.62M | 47.69M | 47.62M | 48.84M | 47.60M | 77.22M | 76.74M | 89.62M |
|
Liabilities and Shareholders Equity
|
| | | 235.74M | 237.22M | 238.40M | 241.11M | 238.82M | 240.04M | 237.78M | 238.17M | 238.57M | 239.39M | 238.64M | 254.21M | 262.46M | 262.48M | 264.39M | 266.45M | 266.11M | 276.73M | 275.48M | 280.94M | 283.45M | 287.37M | 291.67M | 295.52M | 294.07M | 297.43M | 305.97M | 325.19M | 323.09M | 343.44M | 351.76M | 358.45M | 361.10M | 381.66M | 384.46M | 402.92M | 405.14M | 443.92M | 449.38M | 480.65M |
|
Treasury Shares
|
| 0.02M | | 0.09M | 0.30M | 0.30M | 8.73M | 38.51M | 0.63M | 0.58M | 0.68M | | 0.62M | 0.02M | 0.04M | 0.06M | 0.06M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 102.71M | 0.10M | 0.13M | 0.18M | 0.18M | 0.18M | 0.22M | 0.22M | 0.22M | 0.22M | 0.31M | 0.31M | 0.32M | 0.32M | 0.34M | 0.34M | 0.34M | 0.35M | 0.36M | 0.36M |
|
Retained Earnings
|
| | | -1.60M | -1.98M | -5.57M | -4.42M | -4.17M | -3.99M | -3.56M | -2.36M | 0.38M | 0.70M | 2.95M | 3.58M | | | | | | | | | | | | | | | | | | 0.69M | 0.69M | 1.52M | 0.80M | 0.80M | 0.71M | 1.81M | | | | |