|
Assets
|
| 539.51M | 43.90M | 42.10M | 40.65M | 37.32M | 35.49M | 849.48M | 868.98M | 1109.33M | 1646.99M | 1786.66M | 2058.47M | 2433.91M | 2690.47M | 3286.69M |
|
Cash & Equivalents
|
1.46M | 1.81M | 2.09M | 1.78M | 0.29M | 0.31M | 0.45M | 20.64M | 51.32M | 10.39M | 40.16M | 102.02M | 134.61M | 127.83M | 342.57M | 740.02M |
|
Cash & Current Investments
|
1.46M | 1.81M | 2.09M | 1.78M | 0.29M | 0.31M | 0.45M | 20.64M | 51.32M | 10.39M | 40.16M | 102.02M | 134.61M | 127.83M | 342.57M | 740.02M |
|
Receivables - Net
|
| 96.09M | 8.33M | 8.60M | 8.60M | 7.44M | 5.67M | 164.21M | 155.52M | 148.92M | 154.76M | 129.59M | 135.06M | 166.36M | 163.71M | 185.82M |
|
Receivables - Other
|
| | 2.41M | 1.12M | 2.79M | 5.51M | 5.26M | 2.43M | 2.34M | 0.59M | 1.24M | 5.84M | 5.38M | 18.97M | 25.34M | 41.87M |
|
Receivables
|
| 96.09M | 10.74M | 9.72M | 11.39M | 12.95M | 10.93M | 166.64M | 157.86M | 149.51M | 156.00M | 135.42M | 140.45M | 185.33M | 189.05M | 227.69M |
|
Current Deferred Tax Assets
|
| | 2.30M | 7.61M | 13.32M | 17.25M | 22.28M | | | | | | | | | |
|
Prepaid Assets
|
| 14.30M | 0.34M | 0.60M | 0.67M | 0.13M | 0.54M | 28.43M | 26.17M | 46.29M | 45.00M | 32.98M | 49.21M | 54.02M | 47.66M | 51.54M |
|
Current Assets
|
| 111.03M | 13.17M | 12.10M | 12.35M | 13.08M | 11.47M | 217.91M | 235.35M | 208.69M | 241.17M | 270.42M | 324.26M | 367.18M | 579.28M | 1019.25M |
|
Construction in Progress
|
| | | | | | | | | | 24.20M | 26.00M | 9.30M | 41.10M | 22.60M | 31.30M |
|
Land & Improvements
|
| | 0.25M | 0.25M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 194.23M | 22.07M | 19.36M | 17.79M | 13.85M | 13.75M | 247.72M | 244.30M | 345.73M | 813.27M | 883.00M | 484.25M | 565.96M | 604.40M | 694.79M |
|
Long-Term Investments
|
| 15.44M | 22.33M | 28.60M | 28.95M | 32.12M | 33.58M | 43.51M | 52.44M | 37.97M | 34.47M | 34.53M | 42.23M | 57.89M | 92.71M | 104.06M |
|
Goodwill
|
| 143.35M | 159.51M | 193.87M | 9.92M | 9.92M | 9.92M | 239.55M | 256.78M | 418.09M | 441.97M | 472.88M | 513.82M | 677.66M | 679.50M | 710.66M |
|
Intangibles
|
| 57.35M | 0.84M | 0.72M | 0.59M | 0.47M | 0.35M | 42.68M | 40.42M | 40.59M | 42.99M | 52.39M | 56.60M | 106.23M | 90.61M | 81.35M |
|
Goodwill & Intangibles
|
| 200.70M | 160.35M | 194.59M | 10.51M | 10.39M | 10.27M | 282.24M | 297.20M | 458.69M | 484.97M | 525.27M | 570.42M | 783.89M | 770.12M | 792.01M |
|
Long-Term Deferred Tax
|
| | | 92.71M | 95.60M | 100.90M | 24.68M | 50.36M | 67.54M | 74.38M | 34.55M | 34.69M | 14.85M | | | |
|
Other Non-Current Assets
|
| 15.49M | 13.49M | 11.98M | 8.73M | 6.12M | | 5.73M | 6.95M | 25.39M | 37.00M | 36.98M | 36.03M | 53.17M | 46.33M | 34.57M |
|
Non-Current Assets
|
| 428.49M | 30.73M | 30.00M | 28.31M | 24.24M | 24.02M | 631.56M | 633.63M | 900.64M | 1405.81M | 1516.23M | 1734.21M | 2066.72M | 2111.20M | 2267.44M |
|
Accounts Payables
|
| 82.62M | 3.61M | 2.04M | 1.94M | 1.48M | 0.84M | 111.17M | 135.81M | 181.03M | 207.59M | 236.68M | 263.94M | 369.60M | 342.94M | 351.46M |
|
Notes Payables
|
| 8.22M | 2.70M | 0.91M | 0.67M | 0.69M | 0.21M | 22.03M | 30.22M | 33.65M | 39.69M | 39.79M | 11.16M | 12.40M | 17.97M | 24.69M |
|
Payables
|
| 90.84M | 6.31M | 2.95M | 2.61M | 2.17M | 1.04M | 133.20M | 166.03M | 214.68M | 247.28M | 276.48M | 275.10M | 382.00M | 360.91M | 376.16M |
|
Accumulated Expenses
|
| | 1.94M | 0.97M | 1.06M | 1.16M | 0.63M | 0.76M | 67.30M | 60.96M | 83.85M | 84.31M | 93.42M | 181.57M | 124.06M | 153.25M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | 23.10M | 15.91M | 43.65M |
|
Current Leases
|
| 9.14M | 0.28M | 0.27M | 0.17M | | | 4.53M | 3.87M | 5.61M | 61.21M | 65.79M | 65.45M | 57.61M | 55.98M | 56.62M |
|
Current Taxes
|
| 2.98M | 3.76M | 1.60M | 2.65M | 6.29M | 6.56M | 13.14M | 16.39M | 13.09M | 14.35M | 14.01M | 23.53M | 23.10M | | |
|
Current Deferred Revenue
|
| 1.57M | 0.13M | 0.17M | 0.21M | 0.23M | 0.27M | 2.96M | 2.71M | 3.73M | 1.32M | 39.26M | 10.70M | 4.02M | 4.65M | 3.29M |
|
Total Current Liabilities
|
| 105.26M | 6.72M | 3.39M | 2.98M | 2.41M | 1.32M | 155.34M | 191.61M | 239.52M | 327.43M | 398.11M | 374.78M | 466.72M | 437.45M | 479.71M |
|
Capital Leases
|
| 5.64M | 0.41M | 0.14M | 5.85M | 11.78M | | 7.26M | 6.54M | 12.12M | 3.26M | 0.74M | | | | |
|
Non-Current Debt
|
| 481.58M | 1.92M | 1.01M | 1.26M | 0.56M | 0.36M | 609.45M | 572.37M | 626.51M | 652.70M | 612.91M | 743.50M | 839.34M | 812.07M | 991.57M |
|
Non-Current Deffered Revenue
|
| 10.38M | 1.75M | 1.59M | 1.40M | 1.17M | 1.03M | 24.80M | 26.25M | 31.54M | | | | | | |
|
Minority Interest
|
| 0.06M | 0.95M | 0.63M | 2.29M | 2.34M | 3.88M | 3.57M | 8.37M | 73.07M | 81.45M | 92.56M | 117.25M | 158.46M | 182.66M | 231.10M |
|
Non-Current Deferred Tax Liability
|
| 0.28M | -32.61M | -36.57M | 42.37M | 48.32M | 51.92M | | | | | | 195.69M | 225.57M | 212.00M | 22.23M |
|
Operating Leases
|
| | | | | | | | | | 482.13M | 528.89M | 643.13M | 661.72M | 661.08M | 655.98M |
|
Other Non-Current Liabilities
|
| 18.85M | 8.55M | 8.89M | 7.54M | 6.24M | 177.67M | 5.11M | 6.16M | 5.01M | 9.53M | 53.49M | 16.36M | 23.02M | 6.72M | 3.79M |
|
Total Non-Current Liabilities
|
| 603.14M | 2.25M | -2.76M | -1.90M | -2.10M | -174.97M | 792.32M | 792.89M | 904.07M | 18.87M | 21.58M | 22.37M | 37.95M | 70.83M | 70.24M |
|
Total Liabilities
|
-24.56M | 621.99M | 10.80M | 6.13M | 5.64M | 4.14M | 2.70M | 797.42M | 799.05M | 909.08M | 1413.85M | 1528.35M | 1712.32M | 1942.45M | 1877.11M | 2153.28M |
|
Total Debt
|
| 481.58M | 1.92M | 1.01M | 1.26M | 0.56M | 0.36M | 609.45M | 572.37M | 626.51M | 652.70M | 612.91M | 743.50M | 839.34M | 812.07M | 991.57M |
|
Common Equity
|
24.56M | 19.86M | 33.10M | 35.97M | 35.01M | 33.18M | 36.46M | 52.05M | 69.92M | 200.25M | 233.14M | 258.30M | 346.16M | 491.45M | 813.36M | 1133.41M |
|
Shareholder's Equity
|
24.56M | 19.86M | 33.10M | 35.97M | 35.01M | 33.18M | 36.46M | 52.05M | 69.92M | 200.25M | 233.14M | 258.30M | 346.16M | 491.45M | 813.36M | 1133.41M |
|
Liabilities and Shareholders Equity
|
| 539.51M | 43.90M | 42.10M | 40.65M | 37.32M | 35.49M | 849.48M | 868.98M | 1109.33M | 1646.99M | 1786.66M | 2058.47M | 2433.91M | 2690.47M | 3286.69M |
|
Retained Earnings
|
| -242.84M | 16.46M | 17.72M | 16.83M | 15.34M | 15.12M | -150.21M | -150.16M | -117.92M | -103.16M | -118.00M | -93.27M | -82.62M | -79.58M | -76.78M |
|
Treasury Shares
|
| | | | | | 0.77M | 0.57M | 0.45M | 0.28M | 0.39M | 0.33M | | 0.17M | 0.54M | |