|
Cash & Equivalents
|
19.09M | 28.18M | 24.54M | 25.98M | 22.24M | 103.76M | 50.75M | 75.56M | 93.43M | 96.68M | 81.75M | 56.66M | 79.67M | 64.74M | 75.09M | 102.87M | 78.13M | 86.31M | 100.41M | 52.55M | 62.98M | 78.70M | 77.09M | 132.53M | 128.00M | 90.01M | 121.04M | 104.16M | 120.89M | 126.21M | 156.27M | 158.65M | 125.06M | 162.94M | 126.69M | 136.13M | 171.02M | 111.69M | 113.21M | 142.03M | 138.10M | 170.16M |
|
Short-term Investments
|
| | 2.30M | | 6.65M | 0.25M | | | 14.48M | | | 55.06M | 58.22M | 61.45M | 57.71M | 64.48M | 65.91M | 65.92M | 78.29M | 83.57M | 107.91M | 116.01M | 129.66M | 140.04M | 150.88M | 151.79M | 172.61M | 163.57M | 139.54M | 133.74M | 152.47M | 171.37M | 196.85M | 207.95M | 234.81M | 287.65M | 317.48M | 365.63M | 398.36M | 433.08M | 513.88M | 571.12M |
|
Cash & Current Investments
|
19.09M | 28.18M | 26.84M | 25.98M | 28.89M | 104.01M | 50.75M | 75.56M | 107.91M | 96.68M | 81.75M | 111.72M | 137.89M | 126.19M | 132.80M | 167.35M | 144.04M | 152.22M | 178.70M | 136.12M | 170.88M | 194.71M | 206.75M | 272.57M | 278.89M | 241.80M | 293.65M | 267.73M | 260.43M | 259.95M | 308.75M | 330.01M | 321.90M | 370.89M | 361.51M | 423.79M | 488.50M | 477.32M | 511.57M | 575.10M | 651.98M | 741.28M |
|
Receivables - Net
|
| | 15.55M | | 16.67M | 15.48M | 16.98M | 18.70M | 19.04M | 19.10M | 19.79M | 22.89M | 24.02M | 22.46M | 24.25M | 30.94M | 34.15M | 33.42M | 34.48M | 42.19M | 50.87M | 47.65M | 48.64M | 55.21M | 65.73M | 63.71M | 71.00M | 86.40M | 97.31M | 96.10M | 105.75M | 128.77M | 147.09M | 124.09M | 143.21M | 159.15M | 171.81M | 134.95M | 140.03M | 148.56M | 168.37M | 124.06M |
|
Receivables - Other
|
| | 95.67M | | 75.54M | 77.61M | 70.32M | | | | 49.59M | | | | 56.79M | | | | 72.57M | | | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | | | | | | | | | | | | | | | |
|
Receivables
|
| | 111.22M | | 92.21M | 93.09M | 87.30M | 18.70M | 19.04M | 19.10M | 69.38M | 22.89M | 24.02M | 22.46M | 81.04M | 30.94M | 34.15M | 33.42M | 107.06M | 42.19M | 50.87M | 49.15M | 50.14M | 56.71M | 67.23M | 65.21M | 72.50M | 86.40M | 97.31M | 96.10M | 105.75M | 128.77M | 147.09M | 124.09M | 143.21M | 159.15M | 171.81M | 134.95M | 140.03M | 148.56M | 168.37M | 124.06M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.95M | 18.17M | 15.60M | 14.37M | 14.80M | 15.00M | 15.00M | | | | | |
|
Long-Term Investments
|
| | 344.14M | | 402.22M | 416.82M | 429.60M | 420.17M | 431.33M | 458.90M | 479.32M | 517.60M | 526.14M | 569.46M | 567.96M | 605.26M | 655.99M | 782.56M | 807.83M | 902.47M | 1,001.27M | 1,140.90M | 1,211.46M | 1,239.80M | 1,375.76M | 1,494.66M | 1,564.68M | 1,625.81M | 1,643.38M | 1,820.99M | 2,030.30M | 2,246.28M | 2,486.32M | 2,616.15M | 2,966.95M | 3,160.69M | 3,412.15M | 3,847.71M | 3,954.68M | 4,203.19M | 4,481.31M | 4,768.34M |
|
Intangibles
|
| | 3.54M | | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M |
|
Goodwill & Intangibles
|
| | 3.54M | | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M |
|
Long-Term Deferred Tax
|
| | 6.82M | | 4.60M | 4.94M | 6.61M | 6.65M | 6.21M | 4.83M | 2.49M | 4.20M | 5.07M | 6.13M | 7.18M | 6.93M | 6.07M | 2.89M | 3.37M | 9.87M | | | | 0.61M | | 0.39M | 2.11M | 22.31M | 43.17M | 59.14M | 56.98M | 53.32M | 58.05M | 68.53M | 55.70M | 56.10M | 57.41M | 34.99M | 60.22M | 50.31M | 45.10M | 36.73M |
|
Other Non-Current Assets
|
| | 1.91M | | 2.74M | 2.28M | 2.07M | 2.01M | 1.66M | 4.73M | 2.66M | 2.09M | 4.09M | 5.38M | 3.60M | 7.11M | 10.97M | 20.78M | 23.92M | 33.83M | 43.06M | 50.10M | 50.13M | 49.22M | 52.45M | 54.22M | 57.01M | 51.71M | 52.14M | 58.42M | 54.84M | 58.96M | 68.58M | 70.26M | 66.44M | 70.09M | 84.30M | 88.68M | 87.77M | 99.72M | 123.40M | 135.50M |
|
Assets
|
| | 545.28M | | 563.59M | 663.27M | 614.39M | 594.46M | 622.97M | 662.99M | 667.85M | 687.77M | 728.90M | 770.50M | 773.06M | 852.87M | 894.81M | 1,036.45M | 1,090.55M | 1,165.49M | 1,289.35M | 1,468.59M | 1,546.90M | 1,645.34M | 1,806.28M | 1,898.89M | 2,025.65M | 2,114.55M | 2,198.12M | 2,464.23M | 2,747.12M | 2,997.82M | 3,270.20M | 3,442.54M | 3,772.97M | 4,031.29M | 4,395.29M | 4,732.24M | 4,886.70M | 5,215.00M | 5,556.53M | 5,833.31M |
|
Accounts Payables
|
| | 7.41M | | 4.87M | 6.24M | 8.75M | 3.40M | 4.99M | 5.95M | 6.52M | 3.17M | 4.23M | 5.73M | 7.09M | 4.84M | 7.66M | 9.88M | 12.37M | 7.53M | 9.94M | 10.40M | 13.65M | 6.50M | 11.69M | 16.73M | 23.25M | 8.91M | 15.56M | 22.22M | 31.36M | 12.51M | 22.46M | 32.76M | 44.92M | 16.30M | 27.19M | 39.78M | 55.16M | 22.96M | 38.23M | 50.85M |
|
Notes Payables
|
| | 29.60M | | 29.68M | 27.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 37.01M | | 34.55M | 33.46M | 8.75M | 3.40M | 4.99M | 5.95M | 6.52M | 3.17M | 4.23M | 5.73M | 7.09M | 4.84M | 7.66M | 9.88M | 12.37M | 7.53M | 9.94M | 10.40M | 13.65M | 6.50M | 11.69M | 16.73M | 23.25M | 8.91M | 15.56M | 22.22M | 31.36M | 12.51M | 22.46M | 32.76M | 44.92M | 16.30M | 27.19M | 39.78M | 55.16M | 22.96M | 38.23M | 50.85M |
|
Other Accumulated Expenses
|
185.84M | 202.09M | 219.63M | 235.28M | 245.21M | 253.46M | 264.80M | 273.00M | 284.43M | 310.93M | 315.72M | 328.21M | 344.56M | 365.81M | 369.15M | 385.12M | 407.43M | 429.53M | 460.06M | 491.33M | 525.80M | 603.20M | 636.01M | 688.77M | 753.32M | 814.86M | 881.34M | 957.58M | 1,036.74M | 1,197.32M | 1,238.40M | 1,354.15M | 1,455.73M | 1,564.91M | 1,692.88M | 1,844.79M | 2,013.06M | 2,160.76M | 2,285.67M | 2,470.64M | 2,623.65M | 2,765.19M |
|
Current Deferred Revenue
|
| | 81.71M | | 86.88M | 88.28M | 89.34M | 93.74M | 100.19M | 102.30M | 103.11M | 110.36M | 120.74M | 125.57M | 128.25M | 140.74M | 157.75M | 170.93M | 187.37M | 207.66M | 229.60M | 247.07M | 260.99M | 284.83M | 317.46M | 334.62M | 347.73M | 387.62M | 442.48M | 471.74M | 499.68M | 563.73M | 675.25M | 690.35M | 701.35M | 747.40M | 846.64M | 844.70M | 828.45M | 845.70M | 921.14M | 909.59M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 11.21M | 16.74M | 24.10M | 33.11M | 40.14M | 42.57M | 42.60M | 42.63M | 42.70M | 42.70M | 42.73M | 42.80M | | 195.75M | 72.60M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 13.68M | | 0.06M | 1.25M | 28.44M | | 2.56M | | 29.33M | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.74M | | 13.10M | 21.73M | 0.69M | 4.52M | 4.07M | 8.50M | 1.09M | 2.93M | 7.71M | 10.17M | 0.02M | 27.75M | 7.29M | 19.16M | 0.98M | 22.90M | 20.32M | 20.76M | 0.12M | 20.05M | 28.74M | 15.77M | 15.19M | 36.08M | 7.65M | 4.02M | 4.46M | 22.78M | 6.92M | 1.12M | 15.57M | 20.11M | 18.83M | 24.78M | 5.79M | 63.76M | 25.05M | 8.36M |
|
Total Non-Current Liabilities
|
| | 431.09M | | 420.67M | 431.65M | 403.48M | 373.46M | 392.85M | 422.73M | 428.57M | 444.99M | 473.25M | 502.43M | 509.06M | 536.24M | 579.61M | 627.26M | 683.69M | 741.26M | 812.91M | 913.70M | 970.54M | 1,037.72M | 1,147.90M | 1,223.96M | 1,311.13M | 1,412.91M | 1,556.41M | 1,840.75M | 1,997.21M | 2,159.31M | 2,391.46M | 2,517.65M | 2,670.58M | 2,840.21M | 3,119.26M | 3,272.51M | 3,397.36M | 3,568.26M | 3,808.90M | 3,959.73M |
|
Total Liabilities
|
-103.15M | -109.22M | 431.83M | -120.84M | 433.77M | 453.39M | 404.18M | 377.98M | 396.92M | 431.24M | 429.66M | 447.92M | 480.96M | 512.60M | 509.08M | 563.98M | 586.90M | 646.41M | 684.67M | 764.15M | 833.23M | 934.46M | 970.66M | 1,057.77M | 1,176.64M | 1,239.73M | 1,326.32M | 1,448.98M | 1,564.05M | 1,844.78M | 2,001.67M | 2,182.09M | 2,398.39M | 2,518.77M | 2,686.14M | 2,860.32M | 3,138.09M | 3,297.29M | 3,403.14M | 3,632.02M | 3,833.95M | 3,968.09M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | 11.21M | 16.74M | 24.10M | 33.11M | 40.14M | 42.57M | 42.60M | 42.63M | 42.70M | 42.70M | 42.73M | 42.80M | | 195.75M | 72.60M | | | | | | | | | | |
|
Common Equity
|
103.15M | 109.22M | 113.45M | 120.84M | 129.82M | 209.88M | 210.21M | 216.47M | 226.04M | 231.76M | 238.19M | 239.85M | 247.94M | 257.90M | 263.99M | 288.89M | 307.91M | 390.04M | 405.88M | 401.33M | 456.11M | 534.13M | 576.24M | 587.57M | 629.64M | 659.16M | 699.34M | 665.57M | 634.07M | 619.46M | 745.45M | 815.73M | 871.82M | 923.76M | 1,086.83M | 1,170.97M | 1,257.20M | 1,434.95M | 1,483.56M | 1,582.97M | 1,722.57M | 1,865.22M |
|
Shareholder's Equity
|
103.15M | 109.22M | 113.45M | 120.84M | 129.82M | 209.88M | 210.21M | 216.47M | 226.04M | 231.76M | 238.19M | 239.85M | 247.94M | 257.90M | 263.99M | 288.89M | 307.91M | 390.04M | 405.88M | 401.33M | 456.11M | 534.13M | 576.24M | 587.57M | 629.64M | 659.16M | 699.34M | 665.57M | 634.07M | 619.46M | 745.45M | 815.73M | 871.82M | 923.76M | 1,086.83M | 1,170.97M | 1,257.20M | 1,434.95M | 1,483.56M | 1,582.97M | 1,722.57M | 1,865.22M |
|
Liabilities and Shareholders Equity
|
| | 545.28M | | 563.59M | 663.27M | 614.39M | 594.46M | 622.97M | 662.99M | 667.85M | 687.77M | 728.90M | 770.50M | 773.06M | 852.87M | 894.81M | 1,036.45M | 1,090.55M | 1,165.49M | 1,289.35M | 1,468.59M | 1,546.90M | 1,645.34M | 1,806.28M | 1,898.89M | 2,025.65M | 2,114.55M | 2,198.12M | 2,464.23M | 2,747.12M | 2,997.82M | 3,270.20M | 3,442.54M | 3,772.97M | 4,031.29M | 4,395.29M | 4,732.24M | 4,886.70M | 5,215.00M | 5,556.53M | 5,833.31M |
|
Treasury Shares
|
| | 0.28M | | | | | | | | | | | | 0.09M | | | | 0.12M | | | | 0.11M | | | | 0.10M | | | | 0.10M | | | | | | | | 0.02M | 0.05M | 0.07M | 0.11M |
|
Retained Earnings
|
| | 29.57M | | 40.88M | 47.82M | 53.64M | 58.66M | 65.90M | 68.84M | 73.50M | 84.50M | 93.13M | 103.58M | 106.55M | 123.56M | 135.63M | 146.83M | 162.91M | 166.07M | 194.32M | 207.18M | 243.31M | 272.89M | 306.02M | 340.13M | 385.94M | 414.76M | 438.87M | 468.87M | 533.12M | 585.69M | 655.23M | 728.11M | 828.25M | 923.71M | 1,012.80M | 1,123.53M | 1,229.14M | 1,314.41M | 1,444.57M | 1,582.26M |
|
Preferred Shares
|
| | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |