|
Cash & Equivalents
|
0.34M | 6.17M | 49.03M | 5.21M | 9.58M | 17.61M | 42.02M | 61.72M | 28.99M | 49.34M | 58.48M | 43.65M | 44.12M | 33.16M | 28.54M | 30.61M | 33.79M | 64.28M | 27.63M | 70.99M | 82.17M | 54.83M | 50.83M | 167.53M | 181.73M | 168.95M | 104.63M | 133.98M | 164.13M | 168.62M | 184.21M | 202.66M | 75.84M | 233.18M | 368.21M | 360.63M | 364.45M | 391.80M | 436.25M | 446.80M | 241.55M | 146.51M | 204.02M | 264.39M | 326.08M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46M | 17.13M | 21.91M | 42.72M | 41.40M | 33.04M | 41.05M | 39.69M | 26.94M | 27.04M | 22.71M | 12.04M | 15.97M | 4.57M | | |
|
Cash & Current Investments
|
0.34M | 6.17M | 49.03M | 5.21M | 9.58M | 17.61M | 42.02M | 61.72M | 28.99M | 49.34M | 58.48M | 43.65M | 44.12M | 33.16M | 28.54M | 30.61M | 33.79M | 64.28M | 27.63M | 70.99M | 82.17M | 54.83M | 50.83M | 167.53M | 181.73M | 168.95M | 104.63M | 133.98M | 164.13M | 172.07M | 201.34M | 224.56M | 118.56M | 274.58M | 401.25M | 401.67M | 404.13M | 418.74M | 463.29M | 469.51M | 253.59M | 162.49M | 208.59M | 264.39M | 326.08M |
|
Receivables - Other
|
2.00M | 2.00M | 3.20M | 2.50M | 2.00M | 8.95M | 7.50M | 12.00M | 13.00M | 5.40M | 0.45M | | 75.10M | 76.00M | 76.10M | 76.20M | 1.80M | 19.68M | 2.20M | 1.64M | 1.52M | 0.84M | 13.30M | 0.80M | 0.99M | 1.41M | 1.42M | 0.55M | 0.27M | 0.27M | 0.28M | 0.23M | 0.23M | 0.27M | | | | | | | | | | | |
|
Prepaid Assets
|
0.06M | 0.51M | 2.06M | 2.69M | 6.27M | 3.76M | 7.64M | 8.33M | 4.90M | 18.86M | 14.43M | 13.57M | 13.07M | 12.22M | 15.68M | 9.66M | 6.86M | 31.12M | 5.20M | 36.71M | 34.13M | 33.57M | 34.30M | 36.97M | 37.83M | 30.60M | 31.09M | 27.72M | 32.22M | 40.38M | | 39.05M | 35.35M | 31.88M | 29.85M | 29.46M | 28.96M | 27.45M | 40.99M | 42.17M | 45.37M | | | | |
|
Buildings
|
| | 4.61M | 260.59M | 340.66M | 353.08M | 381.72M | 432.40M | 531.53M | 788.00M | 797.23M | 815.35M | 815.35M | 815.72M | 815.72M | 816.08M | 819.08M | 2,165.02M | 819.22M | 3,097.97M | 3,092.80M | 3,043.53M | 3,081.40M | 3,084.56M | 3,114.73M | 3,112.25M | 4,102.88M | 4,081.95M | 4,082.59M | 4,104.78M | 4,107.55M | 4,029.83M | 2,865.55M | 2,631.97M | 2,523.24M | 2,045.41M | 2,042.35M | 1,968.31M | 1,942.06M | 1,942.59M | 1,836.90M | 1,009.29M | 1,769.40M | 1,456.83M | 794.89M |
|
Construction in Progress
|
| | | | | | | | | 0.08M | 0.01M | 0.04M | 0.29M | 0.30M | 0.38M | 0.10M | 0.13M | 27.70M | 0.27M | 25.50M | 14.79M | 31.79M | 33.45M | 43.00M | 16.17M | 11.89M | 17.40M | 19.92M | 21.52M | 4.76M | 3.08M | 4.58M | 2.79M | 1.99M | 8.22M | 1.58M | 2.20M | 8.37M | 9.00M | 1.07M | 1.02M | 0.96M | 1.43M | 1.67M | 2.60M |
|
Land & Improvements
|
| | 0.57M | 30.08M | 51.74M | 53.23M | 57.36M | 83.77M | | 117.57M | 119.38M | 122.48M | 122.48M | 122.48M | 122.48M | 122.48M | 122.48M | 350.47M | 122.48M | 486.35M | 473.71M | 458.34M | 461.75M | 453.83M | 451.70M | 445.67M | 586.39M | 584.29M | 584.29M | 584.29M | 584.29M | 573.31M | 381.00M | 327.41M | 316.34M | 245.87M | 244.37M | 231.18M | 227.14M | 225.33M | 212.31M | 341.70M | 434.62M | 392.59M | 360.38M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | 30.57M | | 26.03M | 20.80M | 11.03M | 8.25M | 4.09M | 0.03M | 0.03M | | | | | | | 194.49M | 178.65M | 164.88M | 146.40M | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | 229.95M | | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 94.68M | 94.68M | 94.68M | 94.68M | 78.65M | 74.10M | 74.10M | 74.10M | 68.37M | 68.40M | 68.40M | 68.37M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.86M | | | | 29.69M | 28.92M | 28.28M | 27.60M | 2.40M | 26.38M | 15.63M | 1.15M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | 229.95M | | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 229.95M | 128.54M | 94.68M | 94.68M | 94.68M | 108.34M | 103.02M | 102.38M | 101.70M | 70.77M | 94.78M | 84.03M | 69.52M |
|
Other Non-Current Assets
|
0.25M | 1.90M | 1.81M | 1.76M | 2.77M | | | | | 14.22M | 14.22M | 14.46M | 14.45M | 12.89M | 12.72M | 14.76M | 14.64M | 15.81M | 12.99M | 33.45M | 31.91M | 58.43M | 44.76M | 33.64M | 35.83M | 34.35M | 27.32M | 32.25M | 20.37M | 17.52M | 35.44M | 19.64M | 12.04M | 4.76M | 2.00M | 3.04M | 5.65M | 27.45M | 11.21M | 14.50M | 25.18M | 1,101.36M | 20.24M | 22.77M | 475.89M |
|
Assets
|
187.50M | 10.59M | 61.83M | 388.04M | 512.91M | 536.72M | 597.38M | 711.21M | 819.49M | 1,184.47M | 1,199.10M | 1,206.11M | 1,199.87M | 1,179.95M | 1,170.83M | 1,160.20M | 1,154.05M | 3,012.78M | 1,125.00M | 4,263.98M | 4,262.80M | 4,175.50M | 4,165.93M | 4,243.32M | 4,223.95M | 4,151.85M | 5,366.06M | 5,335.49M | 5,311.40M | 5,273.02M | 5,250.32M | 5,149.02M | 3,934.40M | 3,633.38M | 3,584.61M | 3,010.23M | 2,840.21M | 2,789.09M | 2,753.76M | 2,730.72M | 2,444.33M | 2,676.23M | 2,595.20M | 2,190.57M | 1,986.37M |
|
Accounts Payables
|
0.05M | 0.18M | 0.39M | 1.86M | 5.74M | 7.01M | 5.89M | 9.96M | 19.89M | 21.53M | 20.94M | 19.59M | 21.45M | 19.90M | 19.93M | 20.20M | 21.77M | 80.62M | 12.96M | 87.83M | 91.37M | 96.39M | 98.69M | 109.62M | 118.26M | 114.43M | 102.91M | 101.44M | 109.58M | 109.12M | 103.67M | 110.81M | 80.10M | 80.80M | 79.11M | 80.54M | 80.45M | 78.80M | 64.13M | 64.97M | 62.86M | 62.31M | 69.96M | 65.18M | 58.86M |
|
Notes Payables
|
| | | | | 126.01M | 126.04M | 126.06M | 126.09M | 126.20M | 126.22M | 126.24M | 126.27M | 126.29M | 126.31M | 375.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| 0.02M | 0.09M | 0.25M | 0.70M | 0.56M | 0.75M | 0.98M | 1.25M | 1.49M | 1.64M | 1.60M | 1.61M | 1.69M | 1.75M | 1.71M | 1.77M | 12.25M | 1.93M | 17.12M | 15.59M | 15.53M | 15.13M | 6.83M | 9.10M | 9.43M | 12.26M | 11.94M | 12.04M | 12.40M | 12.39M | 12.08M | 12.11M | 12.40M | 5.16M | 8.29M | 8.30M | 8.34M | 8.42M | 8.49M | 8.44M | 8.48M | 8.56M | 8.56M | 3.80M |
|
Payables
|
0.05M | 0.19M | 0.49M | 2.11M | 6.44M | 133.58M | 132.68M | 137.00M | 147.23M | 149.22M | 148.80M | 147.44M | 149.33M | 147.88M | 147.99M | 397.23M | 23.54M | 92.86M | 14.89M | 104.95M | 106.95M | 111.92M | 113.82M | 116.44M | 127.35M | 123.86M | 115.17M | 113.38M | 121.62M | 121.52M | 116.06M | 122.89M | 92.21M | 93.20M | 84.28M | 88.84M | 88.75M | 87.15M | 72.55M | 73.46M | 71.30M | 70.79M | 78.52M | 73.74M | 62.66M |
|
Accumulated Expenses
|
| | | | | | | | | 5.58M | | | 9.02M | | | | | 19.02M | | | | 16.67M | 24.97M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.49M | 0.87M | 2.33M | 195.90M | 275.40M | 135.94M | 98.97M | 99.13M | 99.29M | 330.27M | 330.52M | 345.04M | 345.30M | 16.90M | 355.81M | 105.85M | 18.99M | 42.41M | 12.17M | 12.66M | 14.87M | 10.88M | 7.47M | 5.85M | 5.16M | 3.27M | 3.12M | 1.97M | 2.06M | 2.42M | 2.53M | 1.69M | 1.64M | 1.46M | 0.88M | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 9.48M | | | 4.97M | | | | | | | 0.75M | 1.13M | 1.64M | | 1.03M | 1.55M | 2.06M | 0.52M | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 0.05M | | | 13.71M | 4.57M | 6.90M | 9.10M | 13.17M | 16.93M | 21.04M | 25.25M | 29.12M | | | | | 125.00M | | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | 125.00M | | | | | | | | | | |
|
Minority Interest
|
0.00M | 0.14M | 0.29M | 1.20M | | 4.57M | | | | 16.93M | | | | 32.41M | 33.54M | 33.39M | 37.40M | 232.20M | 37.27M | 4.89M | 4.89M | 4.83M | 4.83M | 4.58M | 4.57M | 4.61M | 4.64M | 4.67M | 4.70M | 4.77M | 4.67M | 4.67M | 3.81M | 174.66M | 3.80M | | | 91.63M | 90.88M | 89.47M | 84.33M | 66.80M | 59.64M | 35.93M | 35.74M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 0.18M | | | | | | | | | | | | | | | | | 0.54M | 0.16M | 0.09M | 1.27M | 68.23M | | 0.25M | 66.26M |
|
Operating Leases
|
| | 0.24M | 33.93M | 35.81M | 35.26M | 39.61M | 44.15M | 49.43M | 55.32M | 55.11M | 53.85M | 52.57M | 51.30M | 50.05M | 48.78M | 47.51M | 23.11M | 44.98M | 32.18M | 44.87M | 45.02M | 45.17M | 45.33M | 45.49M | 27.33M | 50.43M | 50.62M | 50.81M | 30.63M | 48.62M | 52.24M | 46.60M | 46.52M | 46.32M | 46.37M | 46.37M | 46.28M | 46.93M | 46.93M | 46.86M | 0.74M | 46.71M | 46.73M | 1.49M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 6.96M | | 23.25M | 29.98M | 24.15M | 55.00M | 61.32M | 58.85M | 53.98M | 37.56M | 37.20M | 33.80M | 25.11M | 4.93M | | | 52.02M | | 1.04M | 0.71M | | 89.19M | 85.37M | 10.26M | | 0.71M | 4.62M | 5.33M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 1,520.12M | | 2,134.88M | 2,247.44M | 2,279.44M | 2,293.31M | 2,386.94M | 2,401.15M | 2,357.96M | 2,762.25M | 2,757.59M | 2,757.75M | 2,746.48M | 2,739.39M | 2,741.89M | 1,662.36M | 1,595.22M | | 1,614.36M | 1,594.22M | 1,585.37M | 1,462.75M | 1,458.75M | 1,301.91M | 1,524.21M | 1,515.69M | 1,409.71M | 1,204.18M |
|
Total Liabilities
|
0.54M | 1.06M | 3.05M | 240.11M | 333.81M | 307.21M | 276.47M | 298.39M | 316.69M | 613.09M | 593.92M | 603.67M | 599.08M | 585.00M | 583.00M | 582.42M | 584.91M | 1,527.08M | 576.02M | 2,158.13M | 2,277.42M | 2,303.59M | 2,348.31M | 2,448.25M | 2,460.01M | 2,411.93M | 2,799.81M | 2,794.80M | 2,791.55M | 2,771.59M | 2,744.32M | 2,741.89M | 1,662.36M | 1,647.24M | 1,613.50M | 1,615.40M | 1,594.93M | 1,585.37M | 1,551.94M | 1,544.12M | 1,312.16M | 1,524.21M | 1,516.40M | 1,414.33M | 1,209.52M |
|
Total Debt
|
0.49M | 0.87M | 2.33M | 195.90M | 275.40M | 135.94M | 98.97M | 99.13M | 99.29M | 330.27M | 330.52M | 345.04M | 345.30M | 16.90M | 355.81M | 105.85M | 18.99M | 42.41M | 12.17M | 12.66M | 14.87M | 10.88M | 7.47M | 5.85M | 5.16M | 3.27M | 3.12M | 1.97M | 2.06M | 2.42M | 2.53M | 1.69M | 1.64M | 1.46M | 0.88M | | | | | | | | | | |
|
Common Equity
|
2.10M | 9.48M | 58.49M | 114.17M | 162.74M | 224.94M | 314.01M | 403.73M | 489.63M | 554.46M | 584.14M | 577.19M | 571.66M | 562.54M | 554.30M | 544.39M | 531.74M | 1,344.29M | 511.70M | 1,938.59M | 1,839.63M | 1,721.52M | 1,582.04M | 1,665.49M | 1,633.04M | 1,608.27M | 2,436.35M | 2,411.02M | 2,390.15M | 2,371.66M | 2,376.33M | 2,277.45M | 2,143.23M | 1,857.32M | 1,842.30M | 1,394.83M | 1,245.28M | 1,203.71M | 1,201.82M | 1,186.59M | 1,132.17M | 1,152.02M | 1,078.80M | 776.24M | 776.86M |
|
Shareholder's Equity
|
2.10M | 9.48M | 58.49M | 114.17M | 162.74M | 224.94M | 314.01M | 403.73M | 489.63M | 554.46M | 584.14M | 577.19M | 571.66M | 562.54M | 554.30M | 544.39M | 531.74M | 1,344.29M | 511.70M | 1,938.59M | 1,839.63M | 1,721.52M | 1,582.04M | 1,665.49M | 1,633.04M | 1,608.27M | 2,436.35M | 2,411.02M | 2,390.15M | 2,371.66M | 2,376.33M | 2,277.45M | 2,143.23M | 1,857.32M | 1,842.30M | 1,394.83M | 1,245.28M | 1,203.71M | 1,201.82M | 1,186.59M | 1,132.17M | 1,152.02M | 1,078.80M | 776.24M | 776.86M |
|
Liabilities and Shareholders Equity
|
187.50M | 10.59M | 61.83M | 388.04M | 512.91M | 536.72M | 597.38M | 711.21M | 819.49M | 1,184.47M | 1,199.10M | 1,206.11M | 1,199.87M | 1,179.95M | 1,170.83M | 1,160.20M | 1,154.05M | 3,012.78M | 1,125.00M | 4,263.98M | 4,262.80M | 4,175.50M | 4,165.93M | 4,243.32M | 4,223.95M | 4,151.85M | 5,366.06M | 5,335.49M | 5,311.40M | 5,273.02M | 5,250.32M | 5,149.02M | 3,934.40M | 3,633.38M | 3,584.61M | 3,010.23M | 2,840.21M | 2,789.09M | 2,753.76M | 2,730.72M | 2,444.33M | 2,676.23M | 2,595.20M | 2,190.57M | 1,986.37M |
|
Retained Earnings
|
-0.05M | -0.44M | -1.46M | -11.26M | -14.52M | -17.68M | -18.82M | -21.65M | -24.38M | -23.79M | -20.66M | -17.30M | -14.20M | -12.67M | -11.87M | -12.35M | -13.10M | 128.53M | -17.59M | 148.07M | 157.00M | 153.31M | 154.05M | 157.35M | 148.74M | 140.35M | 135.53M | 138.51M | 140.97M | 141.98M | 142.13M | 69.93M | -41.29M | -269.93M | -263.89M | -680.37M | -807.97M | -827.85M | -822.83M | -826.60M | -850.99M | -838.28M | -887.66M | -1152.96M | -1149.46M |
|
Treasury Shares
|
| | | | | | | | | 0.17M | | | | 10.41M | 0.00M | 7.02M | 1.37M | | | 10.35M | 10.52M | 0.76M | 0.55M | 301.00 | 0.69M | 0.10M | 0.77M | 0.87M | 0.59M | 0.25M | 1.37M | 1.34M | 0.07M | 0.15M | 896.00 | 0.29M | 0.28M | 0.16M | | 0.63M | 0.63M | 0.39M | 0.87M | 0.82M | 0.82M |