|
Assets
|
172.56M | 340.40M | 398.62M | 466.66M | 527.02M | 862.82M | 1,010.23M | 1,054.35M | 965.41M | 703.25M | 532.02M | 482.25M | 450.73M | 398.07M | 310.34M | 293.82M |
|
Cash & Equivalents
|
89.92M | 180.37M | 69.43M | 36.03M | 63.51M | 235.97M | 147.87M | 169.80M | 246.12M | 109.86M | 39.00M | 31.68M | 29.34M | 18.31M | 24.57M | 33.38M |
|
Short-term Investments
|
| 1.77M | 51.50M | 20.19M | 9.11M | 51.10M | 66.36M | 12.51M | 3.11M | 28.23M | 0.01M | | | | | |
|
Cash & Current Investments
|
89.92M | 182.13M | 120.93M | 56.22M | 72.62M | 287.06M | 214.23M | 182.31M | 249.24M | 138.09M | 39.01M | 31.68M | 29.34M | 18.31M | 24.57M | 33.38M |
|
Receivables - Net
|
| 34.94M | 57.39M | 74.98M | 64.93M | 118.37M | 136.12M | 107.47M | 78.19M | 102.80M | 65.86M | 47.85M | 47.59M | 31.68M | 23.48M | 18.13M |
|
Receivables - Other
|
| | | | | | | 23.30M | 7.40M | 4.50M | 5.10M | 3.40M | 4.00M | 13.30M | 1.20M | 0.60M |
|
Receivables
|
| 34.94M | 57.39M | 74.98M | 64.93M | 118.37M | 136.12M | 130.77M | 85.59M | 107.30M | 70.96M | 51.25M | 51.59M | 44.98M | 24.68M | 18.73M |
|
Current Deferred Tax Assets
|
| 3.27M | 3.94M | 4.11M | 4.63M | 1.48M | | | | | | | | | | |
|
Prepaid Assets
|
-0.58M | 8.61M | 16.06M | 24.01M | 19.45M | 35.02M | 48.13M | 38.28M | 33.96M | 45.06M | 38.02M | 39.85M | 42.90M | 33.00M | 33.95M | 29.88M |
|
Current Assets
|
123.95M | 228.95M | 198.32M | 159.32M | 161.63M | 441.93M | 406.94M | 369.69M | 370.98M | 294.45M | 142.90M | 121.37M | 121.99M | 105.29M | 82.00M | 81.38M |
|
Buildings
|
6,873.00M | 6,141.00M | | | | | | | | | | | | | | |
|
Construction in Progress
|
71.00M | 5,886.00M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
23.73M | 32.62M | 34.97M | 58.16M | 106.11M | 151.17M | 168.28M | 158.21M | 111.83M | 67.94M | 26.52M | 11.73M | 6.98M | 4.44M | 3.67M | 3.15M |
|
Long-Term Investments
|
5.20M | 7.50M | 31.64M | 0.65M | 4.99M | 3.31M | 19.64M | 43.65M | 33.92M | 6.66M | | | | | | |
|
Goodwill
|
6.91M | 19.06M | 54.62M | 127.32M | 137.74M | 147.13M | 149.93M | 224.65M | 237.30M | 224.90M | 222.97M | 232.77M | 195.95M | 182.26M | 183.91M | 179.41M |
|
Intangibles
|
2.73M | 33.23M | 63.97M | 110.76M | 132.58M | 99.49M | 174.32M | 162.97M | 132.17M | 98.71M | 77.61M | 69.59M | 60.34M | 22.36M | 22.21M | 19.12M |
|
Goodwill & Intangibles
|
9.64M | 52.29M | 118.59M | 238.08M | 270.32M | 246.62M | 324.25M | 387.62M | 369.47M | 323.61M | 300.58M | 302.36M | 256.28M | 204.62M | 206.12M | 198.53M |
|
Long-Term Deferred Tax
|
8.99M | 16.43M | 12.61M | 6.96M | 4.21M | 1.23M | 3.56M | 13.29M | | | | | | | | |
|
Other Non-Current Assets
|
1.04M | 2.60M | 2.50M | 3.48M | 10.38M | 18.55M | 45.14M | 41.63M | 89.83M | 8.98M | 8.05M | 7.42M | 5.62M | 54.74M | 3.75M | 2.32M |
|
Non-Current Assets
|
48.61M | 111.45M | 200.30M | 307.34M | 365.39M | 420.89M | 603.28M | 684.66M | 594.43M | 408.80M | 389.13M | 360.89M | 328.74M | 292.79M | 228.34M | 212.44M |
|
Accounts Payables
|
| 7.01M | 7.71M | 8.98M | 9.53M | 25.06M | 26.04M | 17.06M | 5.96M | 13.58M | 21.55M | 12.75M | 11.10M | 9.70M | 7.47M | 7.07M |
|
Notes Payables
|
| | | | | | | 29.00M | | 113.54M | | | | | | |
|
Payables
|
| 7.01M | 7.71M | 8.98M | 9.53M | 25.06M | 26.04M | 46.06M | 5.96M | 127.12M | 21.55M | 12.75M | 11.10M | 9.70M | 7.47M | 7.07M |
|
Accumulated Expenses
|
7.35M | 13.00M | 24.15M | 41.66M | 37.92M | 42.68M | 45.82M | 76.88M | 72.74M | 59.55M | 65.99M | 69.33M | 61.92M | 44.31M | 39.13M | 30.52M |
|
Other Accumulated Expenses
|
| 1.90M | 5.01M | 11.54M | 14.52M | 8.81M | 12.66M | 15.56M | 12.69M | | | | | | | |
|
Short term Debt
|
| 16.91M | | 3.28M | 0.02M | 8.00M | | 29.00M | 37.96M | 113.54M | | 10.00M | | | | 1.88M |
|
Current Taxes
|
| 0.58M | 0.90M | 1.92M | 2.65M | 3.85M | 0.68M | 4.64M | 2.81M | | | | | | | |
|
Current Deferred Revenue
|
| 5.14M | 8.83M | 20.95M | 15.37M | 11.90M | 8.32M | 57.43M | 115.01M | 116.94M | 87.80M | 45.61M | 22.92M | 1.95M | 1.09M | 0.84M |
|
Total Current Liabilities
|
15.62M | 25.16M | 45.43M | 74.87M | 62.84M | 87.64M | 80.18M | 183.20M | 192.49M | 243.76M | 153.40M | 125.12M | 95.38M | 80.18M | 47.70M | 40.30M |
|
Capital Leases
|
9.15M | 9.21M | 9.24M | 9.54M | 9.25M | 9.20M | 13.34M | 12.45M | 11.18M | 9.49M | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | 133.10M | 134.58M | 136.22M | 184.84M |
|
Convertible Debt
|
| | | | | 230.00M | 224.88M | 226.29M | 227.70M | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | 0.56M | 65.63M | 25.24M | 59.84M | 21.94M | 12.57M | 0.55M | 0.32M | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | 176.60M | 200.87M | 237.64M | 72.50M | 68.35M | 58.80M | |
|
Minority Interest
|
| | | | | | 61.45M | 25.28M | 25.28M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 24.22M | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 3.70M | 16.40M | 80.18M | 42.37M | 9.18M | 15.56M | 13.29M | 10.80M | 8.02M | 12.93M | 4.90M |
|
Operating Leases
|
| | | | | | | | | | 60.98M | 44.27M | 36.09M | 29.14M | 23.59M | 16.78M |
|
Other Non-Current Liabilities
|
1.33M | 16.91M | 8.43M | 5.10M | 4.47M | 3.18M | 2.67M | 8.19M | 6.20M | 10.80M | 4.59M | 5.00M | 9.22M | 2.69M | 1.69M | 4.73M |
|
Total Non-Current Liabilities
|
24.77M | 35.46M | 55.62M | 86.91M | 74.91M | 396.18M | 502.23M | 516.36M | 495.63M | 503.55M | 451.36M | 183.84M | 265.69M | 246.43M | 210.71M | 246.82M |
|
Total Liabilities
|
26.09M | 52.38M | 64.06M | 92.00M | 79.38M | 399.36M | 504.90M | 524.55M | 501.82M | 514.35M | 455.95M | 188.83M | 274.91M | 249.13M | 212.40M | 251.55M |
|
Total Debt
|
| 16.91M | | 3.28M | 0.02M | 8.00M | | 29.00M | 37.96M | 113.54M | | 10.00M | 133.10M | 134.58M | 136.22M | 186.72M |
|
Common Equity
|
146.46M | 288.02M | 334.56M | 374.66M | 447.64M | 463.46M | 505.33M | 529.80M | 463.59M | 188.91M | 76.08M | 43.28M | 90.82M | 68.10M | 26.63M | 29.77M |
|
Shareholder's Equity
|
146.46M | 288.02M | 334.56M | 374.66M | 447.64M | 463.46M | 505.33M | 529.80M | 463.59M | 188.91M | 76.08M | 43.28M | 90.82M | 68.10M | 26.63M | 29.77M |
|
Liabilities and Shareholders Equity
|
172.56M | 340.40M | 398.62M | 466.66M | 527.02M | 862.82M | 1,010.23M | 1,054.35M | 965.41M | 703.25M | 532.02M | 482.25M | 450.73M | 398.07M | 310.34M | 293.82M |
|
Treasury Shares
|
0.11M | -23.71M | 0.67M | 1.22M | | 3.73M | 3.68M | 1.30M | 5.06M | 6.00M | 7.16M | 0.80M | | 0.65M | 0.51M | 0.72M |
|
Retained Earnings
|
-0.01M | 56.26M | -0.70M | -0.36M | 121.82M | 160.71M | 201.34M | 107.62M | -10.10M | -233.30M | -334.32M | -345.77M | -368.71M | -376.63M | -431.16M | -425.00M |
|
Preferred Shares
|
| | | | | | | | | 176.60M | | | | | | |