|
Cash & Equivalents
|
0.00M | 17.05M | 37.92M | 111.83M | 406.34M | 964.33M | 766.06M | 184.40M | 98.66M | 109.49M | 47.75M | 29.12M | 36.51M | 40.65M | 50.43M | 33.19M | 91.68M | 158.13M | 67.11M | 94.18M | 61.28M | 71.02M | 52.11M | 77.26M | 63.51M | 47.50M | 52.42M | 95.69M | 90.53M | 83.53M | 82.23M | 72.36M | 74.07M | 46.73M | 29.78M | 59.74M | 66.42M | 42.66M | 40.12M | 53.65M | 35.79M | 71.70M | 51.04M | 46.41M | 28.67M | 29.46M | 32.86M | 21.65M | 71.38M | 47.12M | 47.06M |
|
Short-term Investments
|
| | | | | | | | | | | 0.09M | | | | 0.06M | 0.06M | 0.04M | 0.02M | 2.55M | 6.82M | 8.26M | 9.27M | 4.63M | 2.17M | | | 0.39M | | | | 0.01M | | | | 0.17M | | | | 40.65M | | 36.78M | 37.55M | 28.37M | 33.50M | 31.57M | 17.18M | 19.21M | 13.28M | 11.21M | 8.41M |
|
Cash & Current Investments
|
0.00M | 17.05M | 37.92M | 111.83M | 406.34M | 964.33M | 766.06M | 184.40M | 98.66M | 109.49M | 47.75M | 29.21M | 36.51M | 40.65M | 50.43M | 33.25M | 91.74M | 158.17M | 67.13M | 96.73M | 68.10M | 79.28M | 61.38M | 81.90M | 65.68M | 47.50M | 52.42M | 96.08M | 90.53M | 83.53M | 82.23M | 72.37M | 74.07M | 46.73M | 29.78M | 59.91M | 66.42M | 42.66M | 40.12M | 94.30M | 35.79M | 108.48M | 88.59M | 74.78M | 62.17M | 61.03M | 50.03M | 40.86M | 84.66M | 58.33M | 55.47M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | 7.10M | 8.00M | 9.40M | 10.10M | 10.10M | 10.10M | 10.10M | 8.20M | 12.70M | 12.70M | 12.70M | | | | | | | | | | | | | | | | 5.85M | 8.10M | 9.31M | 10.24M |
|
Receivables - Other
|
| | | 0.51M | | | | -0.36M | | | | -0.54M | -0.79M | -0.48M | -0.50M | -0.86M | | -0.69M | -1.04M | 1.64M | 0.18M | 0.25M | 0.07M | 0.61M | 0.62M | 0.70M | 0.27M | 1.20M | -0.18M | -0.43M | 1.20M | 2.20M | 0.85M | 1.52M | 1.15M | 0.93M | 0.17M | 0.07M | 0.13M | 0.05M | 0.01M | | | | 12.10M | | | 12.10M | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | 7.35M | 8.07M | 10.01M | 10.72M | 10.80M | 10.37M | 11.30M | 8.02M | 12.27M | 13.90M | 14.90M | | | | | | | | | | | | | | | | 17.95M | 8.10M | 9.31M | 10.24M |
|
Prepaid Assets
|
| 0.04M | 0.61M | 1.89M | 3.88M | 14.53M | 18.93M | 14.71M | 19.63M | 23.92M | 30.20M | 21.71M | 22.24M | 19.00M | 22.20M | 22.07M | 20.09M | 22.18M | 24.39M | 22.10M | 25.50M | 28.47M | 30.30M | 28.79M | 34.85M | | | 39.71M | 39.65M | 35.89M | 41.80M | 34.93M | 32.59M | 28.26M | 30.41M | 32.56M | 30.49M | 29.63M | 30.82M | 34.55M | 41.20M | 33.12M | 36.02M | 35.78M | 40.83M | 35.80M | 32.87M | 26.32M | 23.72M | 22.59M | 24.97M |
|
Construction in Progress
|
| | | | | | | | | | 17.98M | 21.31M | 27.18M | 31.98M | 43.07M | 60.05M | 62.90M | 66.02M | 67.93M | 72.01M | 74.93M | 76.05M | 78.69M | 80.60M | 82.86M | 84.03M | 85.96M | | | | | | 0.47M | 0.48M | 1.42M | | | | | | | | | | | | | 7.87M | 9.56M | 4.13M | 2.54M |
|
Land & Improvements
|
| 0.41M | 2.28M | 3.22M | 4.35M | 19.20M | 65.64M | 113.46M | 129.35M | 143.51M | 163.38M | 192.79M | 192.79M | 191.57M | 187.87M | 187.87M | 184.74M | 186.04M | 189.89M | 201.43M | 204.52M | 206.44M | 202.72M | 209.28M | 212.11M | 212.47M | 210.06M | 207.34M | 214.08M | 212.57M | 212.57M | 212.65M | 214.09M | 207.03M | 206.46M | 206.39M | 203.37M | 207.06M | 206.16M | 206.45M | 208.54M | 207.31M | 208.59M | 207.99M | 209.19M | 208.52M | 198.12M | 190.08M | 182.66M | 178.00M | 176.51M |
|
Intangibles
|
| 0.91M | 5.42M | 6.51M | 7.73M | 20.15M | 103.44M | 186.85M | 201.00M | 211.29M | 216.54M | 241.46M | 241.46M | 241.18M | 234.75M | 234.75M | 233.06M | 234.74M | 239.50M | 256.68M | 258.34M | 259.60M | 255.99M | 256.45M | 259.15M | | | 269.62M | 280.93M | 279.18M | 279.18M | 276.01M | 276.71M | 271.71M | 291.47M | 288.37M | 287.98M | 290.92M | 290.75M | 292.03M | 295.98M | 292.15M | 293.30M | 293.30M | 295.83M | 294.68M | 290.41M | 284.45M | 256.44M | 249.94M | 248.06M |
|
Goodwill & Intangibles
|
| 0.91M | 5.42M | 6.51M | 7.73M | 20.15M | 103.44M | 186.85M | 201.00M | 211.29M | 216.54M | 241.46M | 241.46M | 241.18M | 234.75M | 234.75M | 233.06M | 234.74M | 239.50M | 256.68M | 258.34M | 259.60M | 255.99M | 256.45M | 259.15M | | | 269.62M | 280.93M | 279.18M | 279.18M | 276.01M | 276.71M | 271.71M | 291.47M | 288.37M | 287.98M | 290.92M | 290.75M | 292.03M | 295.98M | 292.15M | 293.30M | 293.30M | 295.83M | 294.68M | 290.41M | 284.45M | 256.44M | 249.94M | 248.06M |
|
Other Non-Current Assets
|
| | | | | 1.90M | 1.90M | 1.78M | 1.99M | 3.20M | 2.95M | 4.65M | 4.30M | 4.24M | 4.57M | 3.96M | 37.82M | 37.82M | 37.82M | 8.41M | 9.75M | 14.61M | 17.10M | 14.09M | 15.27M | 17.68M | 19.16M | 15.91M | 16.04M | 16.25M | 17.07M | 17.99M | 18.03M | 24.43M | 26.08M | 25.64M | 26.42M | 26.83M | 23.86M | 22.88M | 25.55M | 33.80M | 40.24M | 44.91M | 47.74M | 51.51M | 52.05M | 52.44M | 55.02M | 56.05M | 55.48M |
|
Assets
|
0.00M | 26.00M | 80.86M | 160.21M | 481.77M | 1,193.62M | 1,810.53M | 1,857.71M | 1,875.82M | 1,982.36M | 1,994.27M | 2,269.84M | 2,266.03M | 2,239.67M | 2,220.12M | 2,193.70M | 2,240.81M | 2,307.60M | 2,225.64M | 2,371.86M | 2,348.35M | 2,364.81M | 2,350.91M | 2,377.45M | 2,345.49M | 2,330.04M | 2,330.53M | 2,325.30M | 2,390.90M | 2,350.45M | 2,339.63M | 2,286.89M | 2,275.75M | 2,178.80M | 2,228.57M | 2,214.40M | 2,194.05M | 2,178.35M | 2,173.76M | 2,180.35M | 2,170.06M | 2,185.28M | 2,172.26M | 2,145.16M | 2,133.70M | 2,113.38M | 1,997.67M | 1,946.02M | 1,831.88M | 1,758.90M | 1,739.06M |
|
Accounts Payables
|
1.18M | 1.21M | 0.61M | 0.96M | 2.01M | 6.17M | 15.11M | 22.25M | 24.82M | 26.64M | 32.43M | 38.45M | 29.30M | 28.07M | 28.61M | 27.08M | 28.97M | 34.05M | 36.74M | 38.11M | 39.37M | 39.63M | 40.98M | 40.30M | 51.42M | | | 43.09M | 47.36M | 44.75M | 49.42M | 42.27M | 41.45M | 38.87M | 41.70M | 42.71M | 41.24M | 40.08M | 43.03M | 45.25M | 40.57M | 42.35M | 48.23M | 48.36M | 47.71M | 143.62M | 84.47M | 89.58M | 54.65M | 46.32M | 46.44M |
|
Dividends payables
|
| 0.12M | 0.47M | 0.99M | 2.83M | 6.50M | 11.10M | 12.10M | 12.21M | 11.92M | 12.02M | 12.52M | 12.52M | 12.23M | 12.35M | 12.87M | 12.92M | 10.68M | 10.76M | 11.16M | 6.58M | 6.39M | 6.38M | 6.64M | 6.67M | | | 6.90M | 7.43M | 7.53M | 1.08M | 0.74M | 0.74M | 1.83M | 1.88M | 3.41M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.43M | 3.37M |
|
Payables
|
1.18M | 1.33M | 1.08M | 1.95M | 4.84M | 12.67M | 26.21M | 34.34M | 37.03M | 38.56M | 44.45M | 50.97M | 41.82M | 40.30M | 40.95M | 39.95M | 41.89M | 44.73M | 47.50M | 49.27M | 45.95M | 46.03M | 47.36M | 46.94M | 58.10M | | | 49.99M | 54.79M | 52.28M | 50.50M | 43.01M | 42.20M | 40.69M | 43.58M | 46.12M | 44.74M | 43.57M | 46.53M | 48.74M | 44.07M | 45.84M | 51.73M | 51.85M | 51.20M | 147.12M | 87.97M | 93.07M | 58.15M | 49.75M | 49.81M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 1.64M | | | | 0.76M | | 0.70M | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | 6.20M | | | 6.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | 59.33M | 66.03M | 65.79M | 97.04M | 135.00M | 185.00M | 430.00M | 460.00M | 461.50M | 476.50M | 481.50M | 580.94M | 422.62M | 422.62M | 152.50M | 599.02M | 519.02M | 549.02M | 602.62M | 587.49M | 438.33M | 436.71M | 605.27M | 700.55M | 700.82M | 700.32M | 674.55M | 674.86M | 542.59M | 626.42M | 584.24M | 581.71M | 578.61M | 578.67M | 578.70M | 578.77M | 808.51M | 808.75M | 809.00M | 816.73M | 816.76M | 816.99M | 779.16M | 711.07M | 696.51M | 696.81M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.91M | | | 6.42M | 8.62M | 6.85M | 6.82M | 6.41M | 5.92M | 6.45M | 5.48M | 6.90M | 6.50M | 6.54M | 6.47M | 5.72M | 7.22M | 8.28M | 9.35M | 10.23M |
|
Minority Interest
|
| | | | | | | 10.11M | 9.91M | 10.16M | 9.90M | 9.70M | 9.52M | 9.33M | 9.12M | 8.87M | 8.67M | 8.46M | 8.21M | 8.51M | 8.34M | 8.14M | 8.01M | 7.80M | 7.73M | 5.93M | 5.84M | 5.41M | 5.24M | 4.79M | 4.55M | 4.39M | 4.43M | 4.35M | 6.76M | 6.70M | 6.91M | 6.68M | 6.67M | 6.55M | 6.44M | 6.66M | 6.58M | 6.43M | 6.36M | 5.84M | 5.66M | 5.57M | 5.54M | 5.45M | 5.43M |
|
Operating Leases
|
| | 0.06M | 0.06M | 0.05M | 0.35M | 0.34M | 19.54M | 23.67M | 24.70M | 21.76M | 22.99M | 22.36M | 21.72M | 20.77M | 20.19M | 19.50M | 18.99M | 18.47M | 18.83M | 18.36M | 17.90M | 17.58M | 17.10M | 15.11M | | | 12.05M | 12.02M | 11.49M | 11.14M | 10.80M | 10.54M | 10.23M | 10.73M | 10.94M | 10.55M | 10.15M | 9.77M | 9.41M | 9.06M | 8.64M | 8.52M | 8.16M | 8.03M | 8.13M | 8.12M | 8.11M | 7.82M | 7.80M | 8.30M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 0.30M | 0.12M | | | | | | | | | 5.30M | 42.41M | 44.97M | 42.90M | 38.39M | 22.75M | 24.76M | 21.83M | 13.90M | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | 689.38M | | 879.30M | 845.80M | | | | | 1,136.51M | | | | 1,213.25M | 1,327.32M | 1,323.17M | 1,319.75M | 1,287.13M | 1,287.63M | 1,149.83M | 1,238.78M | 1,160.10M | 1,153.96M | 1,148.88M | 1,150.46M | 1,181.16M | | | | | | | | | | | |
|
Total Liabilities
|
1.18M | 1.37M | 1.19M | 2.06M | 4.97M | 75.78M | 96.95M | 125.53M | 166.84M | 306.15M | 355.93M | 668.02M | 683.61M | 678.66M | 687.56M | 689.38M | 790.59M | 879.60M | 845.93M | 1,015.80M | 1,016.73M | 1,053.10M | 1,082.95M | 1,136.51M | 1,124.26M | 1,149.18M | 1,193.79M | 1,218.56M | 1,369.73M | 1,368.14M | 1,362.64M | 1,325.52M | 1,310.39M | 1,174.58M | 1,260.61M | 1,174.00M | 1,153.96M | 1,148.88M | 1,150.46M | 1,181.16M | 1,195.63M | 1,225.70M | 1,231.68M | 1,244.58M | 1,249.65M | 1,350.79M | 1,289.36M | 1,255.90M | 1,151.77M | 1,106.41M | 1,106.41M |
|
Total Debt
|
| | | | | 59.33M | 66.03M | 65.79M | 97.04M | 135.00M | 185.00M | 430.00M | 460.00M | 461.50M | 476.50M | 481.50M | 580.94M | 422.62M | 422.62M | 154.14M | 599.02M | 519.02M | 549.02M | 603.39M | 587.49M | 439.03M | 437.19M | 605.27M | 700.55M | 700.82M | 700.32M | 674.55M | 674.86M | 542.59M | 626.42M | 584.24M | 581.71M | 578.61M | 578.67M | 578.70M | 578.77M | 808.51M | 808.75M | 809.00M | 816.73M | 816.76M | 816.99M | 779.16M | 711.07M | 696.51M | 696.81M |
|
Common Equity
|
-1.18M | 24.62M | 79.66M | 158.15M | 476.80M | 1,117.84M | 1,713.58M | 1,732.18M | 1,708.98M | 1,676.21M | 1,638.34M | 1,601.82M | 1,582.42M | 1,561.02M | 1,532.56M | 1,504.33M | 1,450.22M | 1,428.00M | 1,379.71M | 1,356.06M | 1,331.62M | 1,311.71M | 1,267.96M | 1,240.93M | 1,221.23M | 1,180.86M | 1,136.74M | 1,106.74M | 1,021.17M | 982.31M | 976.98M | 961.37M | 965.36M | 1,004.22M | 967.97M | 1,040.40M | 1,040.09M | 1,029.46M | 1,023.30M | 999.19M | 974.42M | 959.58M | 940.58M | 900.58M | 884.05M | 762.59M | 708.31M | 690.12M | 680.12M | 652.48M | 632.65M |
|
Shareholder's Equity
|
-1.18M | 24.62M | 79.66M | 158.15M | 476.80M | 1,117.84M | 1,713.58M | 1,732.18M | 1,708.98M | 1,676.21M | 1,638.34M | 1,601.82M | 1,582.42M | 1,561.02M | 1,532.56M | 1,504.33M | 1,450.22M | 1,428.00M | 1,379.71M | 1,356.06M | 1,331.62M | 1,311.71M | 1,267.96M | 1,240.93M | 1,221.23M | 1,180.86M | 1,136.74M | 1,106.74M | 1,021.17M | 982.31M | 976.98M | 961.37M | 965.36M | 1,004.22M | 967.97M | 1,040.40M | 1,040.09M | 1,029.46M | 1,023.30M | 999.19M | 974.42M | 959.58M | 940.58M | 900.58M | 884.05M | 762.59M | 708.31M | 690.12M | 680.12M | 652.48M | 632.65M |
|
Liabilities and Shareholders Equity
|
0.00M | 26.00M | 80.86M | 160.21M | 481.77M | 1,193.62M | 1,810.53M | 1,857.71M | 1,875.82M | 1,982.36M | 1,994.27M | 2,269.84M | 2,266.03M | 2,239.67M | 2,220.12M | 2,193.70M | 2,240.81M | 2,307.60M | 2,225.64M | 2,371.86M | 2,348.35M | 2,364.81M | 2,350.91M | 2,377.45M | 2,345.49M | 2,330.04M | 2,330.53M | 2,325.30M | 2,390.90M | 2,350.45M | 2,339.63M | 2,286.89M | 2,275.75M | 2,178.80M | 2,228.57M | 2,214.40M | 2,194.05M | 2,178.35M | 2,173.76M | 2,180.35M | 2,170.06M | 2,185.28M | 2,172.26M | 2,145.16M | 2,133.70M | 2,113.38M | 1,997.67M | 1,946.02M | 1,831.88M | 1,758.90M | 1,739.06M |
|
Retained Earnings
|
0.06M | -0.31M | -1.81M | | -10.27M | -29.63M | -80.71M | -129.41M | -169.98M | -219.43M | -272.29M | -316.28M | -354.47M | -394.45M | -440.85M | -486.57M | -530.30M | -567.31M | -624.29M | -665.03M | -698.92M | -725.24M | -774.44M | -804.33M | -828.85M | | | -971.19M | -44.31M | -46.49M | -43.82M | -1108.56M | -23.83M | -25.62M | -22.48M | -1282.87M | 11.93M | 22.09M | 39.04M | 36.91M | 29.48M | 34.95M | 35.34M | 23.46M | 25.74M | 24.47M | 14.30M | 16.64M | 11.65M | 9.44M | 7.56M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Treasury Shares
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.07M | 0.14M | 0.27M | 0.46M | 0.89M | 0.98M | 0.98M | 0.98M | 0.01M | 1.27M | 0.01M | 0.27M | 1.55M | 0.37M | 0.60M | 0.76M | 0.76M | 3.29M | 0.66M | 0.67M | 1.10M | 0.71M | 0.71M | 0.71M | 0.71M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | 4.90M | | | | | | 0.20M | 0.17M |