|
Cash & Equivalents
|
0.61M | | | | | 29.32M | 18.59M | 19.30M | 23.28M | 20.64M | 23.75M | 42.21M | 32.29M | 22.47M | 23.62M | 24.22M | 16.56M | 15.60M | 9.38M | 17.38M | 32.64M |
|
Cash & Current Investments
|
0.61M | | | | | 29.32M | 18.59M | 19.30M | 23.28M | 20.64M | 23.75M | 42.21M | 32.29M | 22.47M | 23.62M | 24.22M | 16.56M | 15.60M | 9.38M | 17.38M | 32.64M |
|
Receivables - Net
|
| 8.08M | | | 7.84M | 17.92M | 22.03M | 25.73M | 21.92M | 10.46M | 12.06M | 10.98M | 11.96M | 9.01M | 8.98M | 7.01M | 7.92M | 5.85M | 5.18M | 4.92M | 4.94M |
|
Receivables - Other
|
3.76M | | | | | | | | | | | | 33.20M | | | | | | | | 0.42M |
|
Receivables
|
| 8.08M | | | 7.84M | 17.92M | 22.03M | 25.73M | 21.92M | 10.46M | 12.06M | 10.98M | 45.16M | 9.01M | 8.98M | 7.01M | 7.92M | 5.85M | 5.18M | 4.92M | 5.37M |
|
Land & Improvements
|
| 167.66M | | | 163.29M | 250.19M | 254.79M | 250.72M | 243.73M | 238.22M | 236.97M | 229.10M | 227.20M | 223.26M | 223.44M | 222.73M | 12.25M | 227.15M | 223.71M | 219.22M | 187.41M |
|
Long-Term Investments
|
| 13.43M | | | 14.59M | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 159.13M | | | 159.13M | | | | | | | | | | | | | | | | |
|
Intangibles
|
| 28.68M | | | 184.56M | 298.11M | 272.62M | 247.72M | 223.53M | 202.83M | 182.63M | 161.88M | 144.30M | 126.36M | 110.14M | 97.98M | 101.50M | 95.94M | 89.53M | 85.27M | 80.10M |
|
Goodwill & Intangibles
|
| 187.81M | | | 343.69M | 298.11M | 272.62M | 247.72M | 223.53M | 202.83M | 182.63M | 161.88M | 144.30M | 126.36M | 110.14M | 97.98M | 101.50M | 95.94M | 89.53M | 85.27M | 80.10M |
|
Other Non-Current Assets
|
| 11.80M | | | 16.60M | 60.50M | 92.67M | 91.21M | 91.63M | 90.21M | 89.83M | 91.00M | 120.39M | 34.73M | 87.08M | 83.55M | 35.04M | 46.26M | 94.00M | 84.62M | 46.41M |
|
Assets
|
| 546.43M | 32.60M | 32.50M | 30.70M | 1,759.48M | 1,754.95M | 1,713.92M | 1,621.55M | 1,571.07M | 1,546.87M | 1,527.91M | 1,504.39M | 1,423.93M | 1,385.52M | 1,339.85M | 1,368.87M | 1,336.42M | 1,327.87M | 1,288.19M | 1,222.79M |
|
Accounts Payables
|
| 0.85M | | | 10.29M | 17.38M | 17.93M | 16.86M | 22.04M | 26.16M | 19.96M | 22.33M | 30.57M | 30.48M | 23.73M | 26.94M | 32.24M | 31.59M | 27.92M | 36.03M | 40.30M |
|
Notes Payables
|
| | | | | 354.36M | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | 5.66M | 5.66M | 5.66M | 5.66M | 5.67M | 5.67M | 5.58M | 5.58M | 5.59M | 5.59M | 5.59M | 5.63M | 1.12M | 1.13M | 1.13M |
|
Payables
|
| 0.85M | | | 10.29M | 371.74M | 23.59M | 22.52M | 27.70M | 31.82M | 25.62M | 28.00M | 36.15M | 36.06M | 29.32M | 32.54M | 37.83M | 37.22M | 29.05M | 37.16M | 41.43M |
|
Short term Debt
|
| | | | | 354.36M | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 37.05M | | | 143.27M | | 351.65M | 351.82M | 351.99M | 352.17M | 352.34M | 352.51M | 352.68M | 352.86M | 353.03M | 353.20M | 353.37M | 371.22M | 371.40M | 371.59M | 371.77M |
|
Minority Interest
|
| | | | | 1.37M | 1.39M | 1.39M | 1.41M | 1.39M | 1.40M | 1.42M | 1.43M | 1.38M | 1.39M | 1.39M | 1.40M | 1.34M | 1.32M | 1.32M | 1.29M |
|
Operating Leases
|
| 7.22M | | | 6.01M | 20.61M | 18.99M | 17.38M | 15.61M | 14.07M | 12.53M | 11.00M | 9.48M | 8.07M | 6.75M | 5.54M | 16.63M | 20.60M | 19.99M | 19.47M | 18.96M |
|
Other Non-Current Liabilities
|
| 4.19M | | | 4.78M | 16.36M | 19.90M | 20.34M | 21.09M | 23.34M | 22.29M | 23.68M | 21.81M | 23.94M | 24.47M | 24.09M | 24.01M | 23.13M | 20.63M | 20.64M | 20.52M |
|
Total Non-Current Liabilities
|
| 45.12M | | | 168.32M | 654.84M | 658.03M | 635.85M | 599.78M | 571.88M | 564.64M | 566.50M | 573.31M | 512.99M | 505.10M | 498.27M | 542.53M | 548.04M | 552.44M | 538.21M | 542.16M |
|
Total Liabilities
|
| 49.31M | -454.95M | -463.09M | 173.10M | 671.19M | 677.92M | 656.19M | 620.87M | 595.22M | 586.92M | 590.18M | 595.12M | 536.93M | 529.57M | 522.36M | 566.54M | 571.17M | 573.07M | 558.86M | 562.68M |
|
Total Debt
|
| 37.05M | | | 143.27M | 354.36M | 351.65M | 351.82M | 351.99M | 352.17M | 352.34M | 352.51M | 352.68M | 352.86M | 353.03M | 353.20M | 353.37M | 371.22M | 371.40M | 371.59M | 371.77M |
|
Common Equity
|
| 497.12M | 487.55M | 495.59M | 502.65M | 1,088.29M | 1,077.03M | 1,057.73M | 1,000.68M | 975.86M | 959.95M | 937.72M | 909.27M | 887.00M | 855.95M | 817.49M | 802.33M | 765.26M | 754.80M | 729.33M | 660.12M |
|
Shareholder's Equity
|
| 497.12M | 487.55M | 495.59M | 502.65M | 1,088.29M | 1,077.03M | 1,057.73M | 1,000.68M | 975.86M | 959.95M | 937.72M | 909.27M | 887.00M | 855.95M | 817.49M | 802.33M | 765.26M | 754.80M | 729.33M | 660.12M |
|
Liabilities and Shareholders Equity
|
| 546.43M | 32.60M | 32.50M | 30.70M | 1,759.48M | 1,754.95M | 1,713.92M | 1,621.55M | 1,571.07M | 1,546.87M | 1,527.91M | 1,504.39M | 1,423.93M | 1,385.52M | 1,339.85M | 1,368.87M | 1,336.42M | 1,327.87M | 1,288.19M | 1,222.79M |
|
Retained Earnings
|
| | | | | -58.72M | -74.33M | -95.56M | -154.27M | -178.91M | -193.52M | -214.93M | -237.03M | -258.81M | -290.71M | -330.14M | -345.95M | -384.35M | -395.04M | -421.30M | -491.46M |
|
Treasury Shares
|
| | | | | 0.03M | | | | | | | 0.90M | 0.90M | | | | | | | |