|
Cash & Equivalents
|
0.10M | 11.57M | 3.69M | 29.86M | 37.27M | 50.35M | 31.26M | 50.96M | 35.65M | 49.09M | 50.45M | 64.41M | 74.35M | 74.49M | 74.80M | 76.73M | 73.24M | 84.79M | 68.36M | 73.73M | 66.05M | 67.97M | 69.34M | 150.48M | 74.78M | 75.50M | 53.17M | 51.04M | 47.92M | 75.36M | 32.36M | 19.56M | 23.08M | 17.29M | 12.92M | 22.23M | 21.50M | 14.56M | 202.02M | 90.24M | 86.97M | 28.61M |
|
Cash & Current Investments
|
0.10M | 11.57M | 3.69M | 29.86M | 37.27M | 50.35M | 31.26M | 50.96M | 35.65M | 49.09M | 50.45M | 64.41M | 74.35M | 74.49M | 74.80M | 76.73M | 73.24M | 84.79M | 68.36M | 73.73M | 66.05M | 67.97M | 69.34M | 150.48M | 74.78M | 75.50M | 53.17M | 51.04M | 47.92M | 75.36M | 32.36M | 19.56M | 23.08M | 17.29M | 12.92M | 22.23M | 21.50M | 14.56M | 202.02M | 90.24M | 86.97M | 28.61M |
|
Receivables - Net
|
| 0.03M | 0.06M | 0.34M | 0.55M | 1.26M | 2.06M | 2.57M | 2.88M | 2.11M | 3.13M | 3.72M | 3.53M | 4.72M | 4.92M | 5.57M | 4.55M | 6.15M | 6.08M | 4.75M | 5.33M | 7.13M | 6.12M | 5.22M | 6.37M | 6.48M | 1.97M | 4.93M | 1.52M | 1.53M | 1.85M | 1.64M | 1.29M | 1.64M | 1.74M | 1.15M | 1.06M | 1.97M | 2.40M | 2.49M | 2.65M | 3.14M |
|
Receivables - Other
|
0.10M | 0.30M | | | 0.16M | 0.11M | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 0.33M | 0.06M | 0.34M | 0.71M | 1.37M | 2.06M | 2.57M | 2.88M | 2.11M | 3.13M | 3.72M | 3.53M | 4.72M | 4.92M | 5.57M | 4.55M | 6.15M | 6.08M | 4.75M | 5.33M | 7.13M | 6.12M | 5.22M | 6.39M | 6.48M | 1.97M | 4.93M | 1.52M | 1.53M | 1.85M | 1.64M | 1.29M | 1.64M | 1.74M | 1.15M | 1.06M | 1.97M | 2.40M | 2.49M | 2.65M | 3.14M |
|
Prepaid Assets
|
0.02M | 0.02M | 5.12M | 5.69M | 7.84M | 8.38M | 10.22M | 12.27M | 16.15M | 22.82M | 24.54M | 31.41M | 37.52M | 45.28M | 47.18M | 56.65M | 67.30M | 71.53M | 67.53M | 67.12M | 71.26M | 73.63M | 84.03M | 89.17M | 95.25M | 103.41M | 64.67M | 115.41M | 78.44M | 61.46M | 66.36M | 77.60M | 85.23M | 102.75M | 100.17M | 99.72M | 98.90M | 103.35M | 79.83M | 82.63M | 85.13M | 73.29M |
|
Buildings
|
| 2.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | 8.52M | 10.06M | 13.70M | 20.12M | 26.67M | 36.81M | 43.69M | 31.33M | 35.05M | 36.54M | | | | | | 2.92M | 6.43M | 12.76M | 19.55M | 19.23M | 3.32M | 6.86M | 12.05M | 14.63M | | | | | | | | | | | |
|
Land & Improvements
|
| 0.76M | 14.52M | 16.07M | 28.01M | 36.12M | 48.88M | 58.74M | 73.80M | 89.86M | 154.38M | 171.73M | 204.64M | 208.73M | 223.28M | 226.98M | 242.62M | 243.66M | 246.79M | 246.79M | 246.70M | 247.35M | 343.44M | 344.27M | 338.34M | 338.34M | 168.97M | 335.03M | 169.54M | 159.78M | 163.99M | 164.68M | 166.04M | 166.04M | 163.42M | 162.48M | 163.46M | 168.28M | 157.82M | 165.77M | 166.13M | 160.98M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | 39.53M | 23.95M | | | 23.28M | 23.28M | | 23.01M | 23.01M | 21.71M | 21.37M | 20.13M | 20.13M | 17.70M | 17.70M | 17.70M | 17.70M |
|
Intangibles
|
| 0.72M | 6.44M | 9.77M | 21.44M | 38.79M | 54.63M | 59.62M | 60.62M | 67.62M | 98.05M | 110.89M | 147.24M | 147.04M | 150.55M | 151.79M | 153.73M | 150.31M | 154.20M | 145.05M | 139.95M | 142.64M | 285.46M | 275.42M | 264.36M | 254.43M | 197.90M | 238.00M | 188.19M | 182.69M | 181.64M | 177.08M | 173.13M | 177.31M | 167.48M | 161.30M | 155.68M | 159.18M | 135.00M | 142.91M | 133.07M | 130.98M |
|
Goodwill & Intangibles
|
| 0.72M | 6.44M | 9.77M | 21.44M | 38.79M | 54.63M | 59.62M | 60.62M | 67.62M | 98.05M | 110.89M | 147.24M | 147.04M | 150.55M | 151.79M | 153.73M | 150.31M | 154.20M | 145.05M | 139.95M | 142.64M | 285.46M | 275.42M | 264.36M | 293.96M | 221.86M | 238.00M | 188.19M | 205.97M | 204.92M | 177.08M | 196.13M | 200.32M | 189.19M | 182.67M | 175.81M | 179.31M | 152.70M | 160.61M | 150.77M | 148.68M |
|
Other Non-Current Assets
|
0.14M | 0.81M | 2.92M | 2.92M | | | | | | | | | | | | | | | | | | | | | | | 959.75M | | 953.29M | 30.62M | 22.57M | | | | | | | | | | | |
|
Assets
|
0.24M | 16.79M | 97.87M | 152.31M | 258.18M | 403.18M | 506.63M | 609.98M | 672.96M | 770.89M | 1,070.04M | 1,247.58M | 1,529.12M | 1,586.08M | 1,777.94M | 1,832.08M | 1,901.76M | 1,918.70M | 1,963.83M | 1,961.03M | 1,941.41M | 1,989.37M | 3,239.53M | 3,305.68M | 3,218.38M | 3,261.03M | 3,205.29M | 3,179.30M | 3,189.84M | 2,200.21M | 2,177.55M | 2,153.13M | 2,170.59M | 2,289.81M | 2,219.80M | 2,197.35M | 2,180.25M | 2,219.12M | 2,099.58M | 2,094.31M | 2,081.60M | 2,007.43M |
|
Accounts Payables
|
0.06M | 0.64M | 0.63M | 2.47M | 4.45M | 5.86M | 8.24M | 9.37M | 11.15M | 12.98M | 17.18M | 19.98M | 26.75M | 26.41M | 27.71M | 28.06M | 26.23M | 29.02M | 29.55M | 31.01M | 31.81M | 35.64M | 45.35M | 64.42M | 65.77M | 84.90M | 67.95M | 67.66M | 55.10M | 40.57M | 39.60M | 28.97M | 27.85M | 28.58M | 30.62M | 29.20M | 28.94M | 29.87M | 30.38M | 30.72M | 38.74M | 36.73M |
|
Notes Payables
|
| | | | | | | | | | 151.04M | 175.79M | 397.31M | 409.80M | 463.74M | 463.88M | 464.04M | 464.20M | 464.35M | 464.27M | 464.10M | 463.77M | 454.85M | 454.31M | 453.56M | 452.50M | 146.65M | 450.72M | 145.41M | | | | | | | | | | | | | |
|
Dividends payables
|
| 0.07M | 0.33M | 0.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.06M | 0.71M | 0.95M | 3.29M | 4.45M | 5.86M | 8.24M | 9.37M | 11.15M | 12.98M | 168.23M | 195.78M | 424.06M | 436.21M | 491.45M | 491.95M | 490.26M | 493.21M | 493.90M | 495.28M | 495.91M | 499.41M | 500.20M | 518.72M | 519.34M | 537.40M | 214.59M | 518.38M | 200.51M | 40.57M | 39.60M | 28.97M | 27.85M | 28.58M | 30.62M | 29.20M | 28.94M | 29.87M | 30.38M | 30.72M | 38.74M | 36.73M |
|
Accumulated Expenses
|
| 0.54M | 0.05M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 37.50M | | | 70.00M | 89.90M | 109.90M | 94.90M | 134.71M | 219.12M | 309.20M | 274.25M | 219.32M | 219.40M | 249.47M | 307.22M | 307.37M | 352.51M | 362.60M | 367.72M | 436.91M | 900.62M | 996.04M | 931.44M | 976.66M | 932.10M | 932.55M | 947.98M | 516.51M | 496.77M | 484.32M | 502.27M | 597.43M | 580.59M | 572.73M | 562.89M | 603.05M | 523.15M | 521.01M | 521.30M | 521.61M |
|
Minority Interest
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 365.99M | | 363.57M | 2.37M | 0.70M | | | | | | | | | | | |
|
Operating Leases
|
| | 0.01M | 0.01M | 1.67M | 1.64M | 7.41M | 7.28M | 7.14M | 7.01M | 6.87M | 6.74M | 22.20M | 23.01M | 61.29M | 60.07M | 58.85M | 57.63M | 57.61M | 56.37M | 55.14M | 53.70M | 59.54M | 58.15M | 56.78M | 53.66M | 23.93M | 51.46M | 23.56M | 23.98M | 26.39M | 27.44M | 27.47M | 41.64M | 41.55M | 41.42M | 41.36M | 41.26M | 41.16M | 41.01M | 40.94M | 41.23M |
|
Total Liabilities
|
0.10M | 1.70M | 40.76M | 4.54M | 7.29M | 78.30M | 106.29M | 127.42M | 117.19M | 160.45M | 401.61M | 520.38M | 732.45M | 693.09M | 787.39M | 816.38M | 870.78M | 871.51M | 916.44M | 934.37M | 937.98M | 1,010.10M | 1,501.12M | 1,613.01M | 1,546.81M | 1,602.78M | 1,551.42M | 1,537.13M | 1,551.13M | 598.60M | 576.42M | 555.96M | 572.92M | 679.97M | 664.71M | 654.93M | 644.39M | 685.01M | 605.14M | 601.81M | 608.69M | 606.96M |
|
Total Debt
|
| | 37.50M | | | 70.00M | 89.90M | 109.90M | 94.90M | 134.71M | 219.12M | 309.20M | 274.25M | 219.32M | 219.40M | 249.47M | 307.22M | 307.37M | 352.51M | 362.60M | 367.72M | 436.91M | 900.62M | 996.04M | 931.44M | 976.66M | 932.10M | 932.55M | 947.98M | 516.51M | 496.77M | 484.32M | 502.27M | 597.43M | 580.59M | 572.73M | 562.89M | 603.05M | 523.15M | 521.01M | 521.30M | 521.61M |
|
Common Equity
|
0.15M | 15.09M | 57.10M | 147.77M | 250.89M | 324.88M | 400.34M | 482.56M | -0.10M | -0.01M | 668.43M | 727.20M | 0.90M | 1.12M | 990.55M | 1,015.71M | 1,030.98M | 1,047.19M | 1,047.38M | 1,026.66M | 1,003.43M | 979.27M | 1,738.42M | 1,692.67M | 1,671.57M | 1,658.24M | 1,653.87M | 1,989.60M | 1,995.30M | 2,000.93M | 1,601.13M | 2,008.48M | 2,014.25M | 2,019.56M | 1,555.10M | 1,542.41M | 1,535.86M | 1,534.12M | 1,494.43M | 1,492.51M | 1,472.91M | 1,400.47M |
|
Shareholder's Equity
|
0.15M | 15.09M | 57.10M | 147.77M | 250.89M | 324.88M | 400.34M | 482.56M | -0.10M | -0.01M | 668.43M | 727.20M | 0.90M | 1.12M | 990.55M | 1,015.71M | 1,030.98M | 1,047.19M | 1,047.38M | 1,026.66M | 1,003.43M | 979.27M | 1,738.42M | 1,692.67M | 1,671.57M | 1,658.24M | 1,653.87M | 1,989.60M | 1,995.30M | 2,000.93M | 1,601.13M | 2,008.48M | 2,014.25M | 2,019.56M | 1,555.10M | 1,542.41M | 1,535.86M | 1,534.12M | 1,494.43M | 1,492.51M | 1,472.91M | 1,400.47M |
|
Liabilities and Shareholders Equity
|
0.24M | 16.79M | 97.87M | 152.31M | 258.18M | 403.18M | 506.63M | 609.98M | 672.96M | 770.89M | 1,070.04M | 1,247.58M | 1,529.12M | 1,586.08M | 1,777.94M | 1,832.08M | 1,901.76M | 1,918.70M | 1,963.83M | 1,961.03M | 1,941.41M | 1,989.37M | 3,239.53M | 3,305.68M | 3,218.38M | 3,261.03M | 3,205.29M | 3,179.30M | 3,189.84M | 2,200.21M | 2,177.55M | 2,153.13M | 2,170.59M | 2,289.81M | 2,219.80M | 2,197.35M | 2,180.25M | 2,219.12M | 2,099.58M | 2,094.31M | 2,081.60M | 2,007.43M |
|
Retained Earnings
|
-0.05M | -0.63M | -3.05M | -5.14M | -10.83M | -18.18M | | -32.95M | -0.10M | -0.01M | 0.84M | 1.61M | 0.90M | 1.12M | 3.71M | 8.29M | 10.10M | 11.07M | 6.10M | 2.59M | -4.96M | -7.08M | -4.70M | -25.04M | -26.18M | -23.59M | -20.44M | -14.65M | -12.88M | -10.64M | -4.85M | 8.01M | 13.27M | 29.61M | 27.99M | 19.73M | 27.11M | 29.42M | 16.60M | 19.47M | 17.36M | 5.99M |
|
Treasury Shares
|
| | 0.01M | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.03M | | | | 0.03M | | | | 0.61M | | | | 0.97M | | | | 1.42M | | | | 0.50M | | | |