|
Cash & Equivalents
|
51.16M | 207.68M | 184.34M | 109.90M | 189.30M | 192.95M | 182.70M | 153.14M | 73.26M | 53.15M | 49.82M | 78.13M | 74.17M | 58.99M | 47.22M | 26.93M | 70.51M | 64.06M | 47.95M | 48.57M | 93.88M | 53.82M |
|
Cash & Current Investments
|
51.16M | 207.68M | 184.34M | 109.90M | 189.30M | 192.95M | 182.70M | 153.14M | 73.26M | 53.15M | 49.82M | 78.13M | 74.17M | 58.99M | 47.22M | 26.93M | 70.51M | 64.06M | 47.95M | 48.57M | 93.88M | 53.82M |
|
Receivables - Other
|
| | | | 0.80M | 0.70M | 0.82M | -0.35M | 24.80M | 0.09M | 0.50M | 0.37M | -0.12M | 0.02M | -0.33M | -0.16M | -0.29M | 0.02M | -0.05M | -0.34M | -0.76M | -0.28M |
|
Prepaid Assets
|
0.27M | 0.17M | 3.62M | 2.62M | 5.16M | 10.39M | 7.63M | 27.20M | 9.89M | 13.30M | 13.02M | 15.55M | 11.42M | 17.88M | 17.72M | 18.64M | 19.07M | 22.59M | 9.46M | 24.85M | 30.47M | 6.71M |
|
Land & Improvements
|
| | 83.32M | 133.38M | 133.38M | 133.38M | 133.38M | 133.38M | 133.38M | 133.38M | 133.38M | 133.38M | 133.38M | 133.38M | 133.38M | 133.38M | 133.38M | 133.38M | 138.11M | 138.11M | 138.11M | 193.66M |
|
Intangibles
|
1.02M | 6.24M | 47.28M | 81.38M | 80.93M | 80.41M | 80.41M | 80.41M | 114.87M | 113.99M | 109.50M | 108.93M | 107.45M | 107.13M | 105.95M | 104.47M | 102.31M | 100.95M | 103.28M | 100.47M | 100.47M | 109.86M |
|
Goodwill & Intangibles
|
1.02M | 6.24M | 47.28M | 81.38M | 80.93M | 80.41M | 80.41M | 80.41M | 114.87M | 113.99M | 109.50M | 108.93M | 107.45M | 107.13M | 105.95M | 104.47M | 102.31M | 100.95M | 103.28M | 100.47M | 100.47M | 109.86M |
|
Other Non-Current Assets
|
| | | | | | | | 2.13M | 2.87M | 2.15M | 28.58M | 30.64M | 28.52M | 7.62M | 8.16M | 7.18M | 5.73M | 6.85M | 7.92M | 6.29M | 7.75M |
|
Assets
|
69.02M | 311.94M | 458.56M | 656.47M | 735.47M | 741.27M | 726.41M | 717.25M | 804.77M | 785.21M | 773.60M | 799.44M | 786.37M | 775.27M | 760.45M | 741.72M | 780.13M | 772.08M | 773.74M | 822.34M | 867.30M | 909.32M |
|
Accounts Payables
|
2.39M | 2.36M | 3.02M | 7.22M | 8.52M | 5.74M | 4.89M | 3.96M | 14.11M | 5.34M | 6.58M | 7.20M | 7.52M | 10.62M | 11.41M | 12.10M | 10.33M | 13.92M | 11.13M | 9.61M | 10.49M | 7.07M |
|
Notes Payables
|
| | | | | | 93.18M | 93.72M | 190.00M | 190.67M | 191.33M | 233.05M | 233.20M | 233.36M | 233.52M | 233.57M | 281.54M | 281.76M | 291.65M | 291.88M | 344.52M | 394.62M |
|
Dividends payables
|
| 1.51M | 2.54M | 3.11M | 3.59M | 3.77M | 3.92M | 3.93M | 3.83M | 3.80M | 3.95M | 3.96M | 3.86M | 3.87M | 4.04M | 0.00M | | | | | | |
|
Payables
|
2.39M | 3.88M | 5.57M | 10.32M | 12.12M | 9.51M | 101.98M | 101.61M | 207.94M | 199.81M | 201.86M | 244.21M | 244.58M | 247.85M | 248.96M | 245.68M | 291.87M | 295.68M | 302.78M | 301.49M | 355.01M | 401.70M |
|
Non-Current Debt
|
| | | 96.00M | 96.00M | 96.00M | 96.00M | 96.00M | 195.00M | 195.00M | 195.00M | 239.00M | 239.00M | 239.00M | 239.00M | 239.00M | 289.00M | 289.00M | 299.00M | 299.00M | 354.00M | 405.00M |
|
Operating Leases
|
0.94M | 7.87M | 15.37M | 29.29M | 28.50M | 27.41M | 26.64M | 25.88M | 30.41M | 29.47M | 28.53M | 27.61M | 26.70M | 25.82M | 24.75M | 23.75M | 22.89M | 22.05M | 21.51M | 54.90M | 54.90M | 54.90M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 0.07M | 1.33M | 1.88M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 383.22M | 433.99M | 480.80M |
|
Total Liabilities
|
3.52M | 11.96M | 21.16M | 136.24M | 137.32M | 133.73M | 130.28M | 130.47M | 241.23M | 232.67M | 233.41M | 276.25M | 275.48M | 279.23M | 278.97M | 274.84M | 319.77M | 323.21M | 330.06M | 383.29M | 435.32M | 482.68M |
|
Total Debt
|
| | | 96.00M | 96.00M | 96.00M | 96.00M | 96.00M | 195.00M | 195.00M | 195.00M | 239.00M | 239.00M | 239.00M | 239.00M | 239.00M | 289.00M | 289.00M | 299.00M | 299.00M | 354.00M | 405.00M |
|
Common Equity
|
65.50M | 299.99M | 437.41M | 520.23M | 598.15M | 607.53M | 596.14M | 586.77M | 563.54M | 552.54M | 540.19M | 523.18M | 510.90M | 496.04M | 481.48M | 466.88M | 460.36M | 448.87M | 443.68M | 439.05M | 431.98M | 686.00M |
|
Shareholder's Equity
|
65.50M | 299.99M | 437.41M | 520.23M | 598.15M | 607.53M | 596.14M | 586.77M | 563.54M | 552.54M | 540.19M | 523.18M | 510.90M | 496.04M | 481.48M | 466.88M | 460.36M | 448.87M | 443.68M | 439.05M | 431.98M | 686.00M |
|
Liabilities and Shareholders Equity
|
69.02M | 311.94M | 458.56M | 656.47M | 735.47M | 741.27M | 726.41M | 717.25M | 804.77M | 785.21M | 773.60M | 799.44M | 786.37M | 775.27M | 760.45M | 741.72M | 780.13M | 772.08M | 773.74M | 822.34M | 867.30M | 909.32M |
|
Retained Earnings
|
-0.42M | -6.00M | -16.91M | -32.61M | -45.10M | -58.80M | -74.44M | -89.34M | -107.33M | -123.31M | -140.60M | -156.85M | -173.89M | -191.62M | -210.60M | -224.86M | -231.39M | -237.25M | -242.39M | -246.97M | -252.80M | -257.61M |
|
Treasury Shares
|
0.00M | 0.00M | | 0.00M | 0.06M | 0.05M | 0.18M | 0.18M | 0.45M | 0.46M | 0.46M | 0.28M | 578.00 | 0.08M | 0.36M | 0.25M | 2.20M | 0.15M | 0.25M | | | 0.01M |