|
Real Estate - Gross
|
| | 1,061.67M | | | 1,230.61M | 880.38M | 1,337.94M | 1,457.72M | 1,473.51M | 1,065.32M | 1,504.88M | 1,507.62M | 1,348.98M | 1,481.70M | 1,553.50M | 1,618.27M | 1,717.00M | 1,761.20M | 2,019.63M | 2,045.29M | 2,070.51M | 2,126.71M | 2,106.45M | 2,000.60M | 2,343.20M | 3,382.00M | | | 3,480.39M | 3,466.48M | 3,529.80M | 3,548.04M | 3,613.17M | 3,577.51M | 3,755.59M | 3,939.53M | 3,761.86M | 3,786.13M | 3,844.28M | 3,897.54M | 3,899.99M | 3,867.83M | 3,843.72M | 3,825.63M | 3,916.29M | 4,150.99M | 4,160.70M | 4,282.36M | 4,340.72M | 4,354.43M | 4,318.91M | 4,349.64M | 4,470.00M | 4,849.50M | 4,943.44M | 4,983.78M | 5,002.35M |
|
Accumulated Depreciation
|
| | 156.12M | | | 200.84M | 160.54M | 188.24M | 195.49M | 203.40M | 169.72M | 223.83M | 232.59M | 218.92M | 229.54M | 232.30M | 241.45M | 251.54M | 256.01M | 270.37M | 277.68M | 286.80M | 298.70M | 286.88M | 265.17M | 276.38M | | | | | 339.86M | | | 396.08M | 416.66M | 438.03M | 458.76M | 473.48M | 490.23M | 513.24M | 528.98M | 552.56M | 573.36M | 605.68M | 624.46M | 647.72M | 749.63M | 774.13M | 799.69M | 823.44M | 854.73M | 871.99M | 899.07M | 926.02M | 954.29M | 980.64M | 989.38M | 1,018.60M |
|
Real Estate - Net
|
| | 905.55M | | | 1,029.77M | 719.84M | 1,149.70M | 1,262.24M | 1,270.11M | 895.60M | 1,281.05M | 1,275.03M | 1,130.06M | 1,252.16M | 1,321.20M | 1,376.82M | 1,465.45M | 1,505.19M | 1,749.25M | 1,767.61M | 1,783.71M | 2,437.58M | 1,819.58M | 1,735.43M | 2,066.81M | 3,094.93M | 3,132.08M | 3,166.51M | 3,142.43M | 3,126.62M | 3,170.76M | 3,169.77M | 3,217.10M | 3,281.15M | 3,317.56M | 3,480.76M | 3,538.66M | 3,609.32M | 3,568.87M | 3,633.24M | 3,615.73M | 3,219.37M | 3,423.15M | 3,418.79M | 3,487.61M | 3,519.28M | 3,508.85M | 3,575.40M | 3,612.08M | 3,596.29M | 3,548.71M | 3,560.35M | 3,673.59M | 4,037.31M | 4,116.00M | 4,136.88M | 4,150.81M |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | 11.04M | | | | 9.35M | 10.77M | 10.17M | 12.03M | 11.67M | 12.45M | 14.07M | 15.35M | 4.70M | 18.14M | 9.31M | 9.90M | 9.87M | 11.18M | 10.68M | 12.47M | 13.92M | 15.48M | 17.26M | 19.21M | 19.92M | 22.16M | 24.04M | 25.55M | 27.00M | 28.77M | 30.54M | 32.15M | 33.87M | 9.05M | 9.07M | 8.92M |
|
Mortgage Loans
|
| | 89.20M | | | 41.30M | 59.99M | 77.18M | 88.71M | 78.83M | 129.28M | 105.37M | 105.48M | 95.35M | 126.66M | | | | 102.29M | | | | 147.19M | | | | 283.12M | 25.50M | 25.50M | 81.00M | 160.99M | | 109.21M | 109.41M | 111.78M | 109.77M | 94.66M | 94.81M | 114.94M | 173.16M | 134.69M | 134.80M | 102.10M | 37.70M | 125.70M | 158.47M | 123.97M | 123.90M | 123.81M | 126.23M | 118.88M | 126.65M | 126.58M | 126.58M | 125.70M | 154.68M | 154.76M | 154.89M |
|
Cash & Equivalents
|
| 110.70M | 120.59M | 107.33M | 148.86M | 98.03M | 89.81M | 49.67M | 66.46M | 81.83M | 91.81M | 81.83M | 100.02M | 88.42M | 79.19M | 72.79M | 86.80M | 131.13M | 217.58M | 119.56M | 104.65M | 72.81M | 72.78M | 84.86M | 83.85M | 49.24M | 71.81M | 47.71M | 43.44M | 48.26M | 74.82M | 39.34M | 17.33M | 9.53M | 20.07M | 27.77M | 27.77M | 27.77M | 14.15M | 22.32M | 32.53M | 15.35M | 18.70M | 14.09M | 33.08M | 16.16M | 17.12M | 17.19M | 19.31M | 17.48M | 18.80M | 31.91M | 46.21M | 16.81M | 31.98M | 42.78M | 49.39M | 38.82M |
|
Receivables - Net
|
| | 17.46M | | 21.65M | 23.18M | 23.09M | 25.83M | 28.07M | 30.55M | 18.18M | 32.15M | 33.03M | 23.73M | 29.57M | 30.01M | 30.84M | 33.35M | 36.96M | 38.38M | 37.89M | 37.93M | 40.42M | 41.84M | 38.22M | 42.17M | 43.84M | 50.77M | 50.10M | 53.48M | 51.74M | 53.98M | 56.50M | 58.58M | 62.19M | 59.70M | 61.44M | 59.07M | 59.31M | 53.68M | 64.90M | 47.52M | 43.05M | 46.36M | 43.75M | 44.39M | 45.93M | 47.56M | 50.41M | 49.50M | 51.53M | 54.01M | 55.62M | 58.02M | 58.21M | 61.10M | 63.71M | 65.03M |
|
Receivables - Other
|
| | 2.41M | | 30.83M | 27.55M | 20.48M | 18.70M | 19.69M | 19.03M | 15.85M | 20.32M | 21.81M | 19.97M | 19.82M | 19.81M | 25.36M | 26.82M | 20.36M | 59.51M | 31.78M | 27.03M | 9.49M | 23.18M | 18.71M | 22.11M | 9.51M | 11.80M | 12.57M | 9.44M | 2.42M | 5.72M | 5.29M | 4.76M | 2.90M | 5.76M | -1.48M | -0.83M | 4.00M | 3.38M | 0.24M | 4.75M | 0.36M | 0.29M | 0.47M | 1.75M | 0.28M | 1.88M | 1.53M | 1.77M | 2.12M | 2.56M | 2.75M | 2.52M | 2.88M | 6.16M | 6.58M | 6.47M |
|
Receivables
|
| | 19.87M | | 52.48M | 50.73M | 43.57M | 44.53M | 47.76M | 49.58M | 34.02M | 52.46M | 54.84M | 43.70M | 49.40M | 49.83M | 56.20M | 60.17M | 57.32M | 97.89M | 69.67M | 64.96M | 49.91M | 65.03M | 56.93M | 64.29M | 53.36M | 62.56M | 62.66M | 62.92M | 54.15M | 59.70M | 61.79M | 63.35M | 65.09M | 65.46M | 59.96M | 58.24M | 63.31M | 57.07M | 65.14M | 52.27M | 43.41M | 46.65M | 44.22M | 46.14M | 46.21M | 49.44M | 51.95M | 51.28M | 53.65M | 56.57M | 58.36M | 60.55M | 61.09M | 67.25M | 70.29M | 71.50M |
|
Work In Process
|
| | 4.24M | | | 229.22M | 5.88M | 11.74M | 14.46M | 10.24M | 2.51M | 2.75M | 4.27M | 7.26M | 4.84M | 5.76M | 8.42M | 7.98M | 7.46M | 10.86M | 15.21M | 17.53M | 19.24M | 22.23M | 24.36M | 23.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | | | 2.06M | 1.95M | 1.84M | 1.78M | 1.67M | 1.56M | 1.40M | 1.32M | 1.29M | 1.30M | 1.31M | 1.26M | 1.75M | 1.20M | 1.11M | 1.02M | 0.92M | 0.83M | 0.74M | 0.65M | 0.56M | 0.50M | 0.50M | 0.49M | 0.43M |
|
Prepaid Assets
|
| | 19.91M | | | 27.64M | 25.57M | 39.29M | 32.78M | 38.00M | 28.23M | 45.77M | 40.71M | 44.86M | 44.21M | 51.37M | 65.29M | 58.53M | 56.51M | 53.33M | 53.06M | 57.23M | 48.63M | 50.79M | 57.85M | 60.21M | | | | | 16.84M | | | 17.88M | 18.42M | 16.12M | 16.53M | 18.30M | 18.87M | 14.95M | 15.68M | 16.53M | 17.12M | 14.12M | 15.51M | 17.92M | 12.36M | 14.26M | 17.19M | 15.20M | 12.80M | 13.24M | 18.03M | 15.45M | 12.81M | 14.36M | 19.68M | 17.33M |
|
Buildings
|
| | 837.45M | | | 958.55M | 698.21M | 1,022.66M | 1,112.65M | 1,107.68M | 786.70M | 1,157.96M | 1,173.68M | 1,023.18M | 1,140.61M | 1,192.89M | 1,235.02M | 1,304.44M | 1,329.08M | 1,510.44M | 1,522.13M | 1,560.76M | 1,593.35M | 1,586.40M | 1,499.03M | 1,786.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | 243.89M | | | 3.98M | 218.38M | 227.70M | 223.63M | 229.81M | 221.88M | 262.29M | 308.80M | 334.44M | 337.35M | 369.41M | 364.36M | 398.73M | 447.39M | 484.68M | 533.29M | 575.20M | 609.57M | 639.76M | 647.14M | 676.59M | 543.49M | 510.55M | 208.97M | 237.43M | 173.70M | 182.38M | 192.22M | 189.39M | 120.30M | 193.31M | 211.20M | 250.28M | 253.40M | 237.83M | 264.68M | 268.30M | 247.20M | 203.77M | 217.62M | 219.04M | 117.91M | 122.28M | 92.73M | 94.80M | 96.59M | 101.80M | 109.78M | 129.62M | 142.11M | 153.20M | 142.47M | 167.05M |
|
Land & Improvements
|
| | 219.98M | | | 268.08M | 270.31M | 303.54M | 330.61M | 355.59M | 276.11M | 344.18M | 329.67M | 318.54M | 336.25M | 354.85M | 374.83M | 404.58M | 424.66M | 498.32M | 507.95M | 492.22M | 514.12M | 497.83M | 477.20M | 533.52M | 693.25M | 649.53M | 647.09M | 659.55M | 658.84M | 667.85M | 667.76M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | 31.04M | | | 78.42M | 84.57M | 85.10M | 75.50M | 88.57M | 221.90M | 222.46M | 188.30M | 199.11M | 181.32M | 178.07M | 182.72M | 123.69M | 184.35M | 184.50M | 166.63M | 162.10M | 173.28M | 210.31M | 284.24M | 273.58M | 272.03M | 260.50M | 272.74M | 270.25M | 302.07M | 311.54M | 306.62M | 301.72M | 262.41M | 309.35M | 320.48M | 372.48M | 319.55M | 309.01M | 265.90M | 255.66M | 272.83M | 278.36M | 280.24M | 327.50M | 191.55M | 191.93M | 184.03M | 197.24M | 198.70M | 203.41M | 187.36M | 209.23M | 177.97M | 172.42M | 164.40M | 161.96M |
|
Intangibles
|
| | 18.62M | | | 22.98M | 26.72M | 25.77M | 27.03M | 29.07M | 28.58M | 31.84M | 31.74M | 32.58M | 33.66M | 40.47M | 42.30M | 43.51M | 44.62M | 45.66M | 47.68M | 49.69M | 52.59M | 64.40M | 61.80M | 93.82M | | | | | 127.57M | | | 112.25M | 115.94M | 110.63M | 117.07M | 121.17M | 116.82M | 108.72M | 119.25M | 109.49M | 100.43M | 91.37M | 83.72M | 95.52M | 94.60M | 86.12M | 90.04M | 100.59M | 93.68M | 86.43M | 83.80M | 86.85M | 123.31M | 131.57M | 138.18M | 128.24M |
|
Goodwill & Intangibles
|
| | 18.62M | | | 22.98M | 26.72M | 25.77M | 27.03M | 29.07M | 28.58M | 31.84M | 31.74M | 32.58M | 33.66M | 40.47M | 42.30M | 43.51M | 44.62M | 45.66M | 47.68M | 49.69M | 52.59M | 64.40M | 61.80M | 93.82M | | | | | 127.57M | | | 112.25M | 115.94M | 110.63M | 117.07M | 121.17M | 116.82M | 108.72M | 119.25M | 109.49M | 100.43M | 91.37M | 83.72M | 95.52M | 94.60M | 86.12M | 90.04M | 100.59M | 93.68M | 86.43M | 83.80M | 86.85M | 123.31M | 131.57M | 138.18M | 128.24M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | | | 1.14M | 2.03M | 2.03M | 2.05M | 0.66M | 0.91M | 0.92M | 0.91M | 0.91M | | | | | | | | | | | | 0.60M | | | | 1.60M |
|
Other Non-Current Assets
|
| | 23.80M | | | 2.68M | 363.88M | 30.93M | | | 238.28M | 151.60M | 153.02M | 216.50M | 109.80M | 94.74M | 71.28M | 49.28M | 56.07M | 5.40M | 29.19M | 16.20M | 37.28M | 26.31M | 10.84M | 2.38M | 22.90M | 24.02M | 24.31M | 19.47M | 10.85M | 12.52M | 13.76M | 12.51M | 13.15M | 12.53M | 12.53M | 12.53M | 13.88M | 13.73M | 13.46M | 13.28M | 11.10M | 12.10M | 11.66M | 11.36M | 14.26M | 12.32M | 7.87M | 7.81M | 8.12M | 23.14M | 23.09M | 223.77M | 236.99M | 219.60M | 230.33M | 223.98M |
|
Assets
|
| | 1,524.81M | 1,531.74M | 1,599.60M | 1,606.47M | 1,653.32M | 1,372.43M | 1,503.77M | 1,869.89M | 1,908.44M | 2,295.87M | 2,310.54M | 2,349.37M | 2,264.96M | 2,345.86M | 2,372.20M | 2,454.65M | 2,720.72M | 2,870.87M | 2,973.70M | 2,968.08M | 3,032.32M | 3,148.33M | 3,235.04M | 3,578.52M | 3,995.96M | 4,014.90M | 4,048.84M | 4,092.96M | 3,960.25M | 3,938.98M | 3,880.77M | 3,918.72M | 3,958.78M | 4,044.04M | 4,209.92M | 4,329.55M | 4,251.69M | 4,305.14M | 4,328.75M | 4,251.41M | 4,131.07M | 4,093.76M | 4,029.29M | 4,184.28M | 4,194.21M | 4,204.16M | 4,280.78M | 4,291.15M | 4,271.78M | 4,251.04M | 4,276.32M | 4,371.20M | 4,735.68M | 4,875.57M | 4,875.19M | 4,837.15M |
|
Accounts Payables
|
| | 27.46M | | | 31.99M | 36.57M | 34.70M | 37.76M | 34.69M | 27.70M | 31.07M | 30.85M | 36.69M | 38.05M | 41.47M | 39.58M | 43.20M | 34.03M | 36.45M | 37.55M | 41.46M | 101.56M | 37.96M | 38.34M | 40.72M | 208.67M | 207.68M | 215.62M | 211.21M | 210.05M | 209.09M | 197.18M | 202.89M | 286.07M | 293.02M | 384.29M | 403.30M | 371.52M | 425.33M | 408.27M | 394.11M | 268.44M | 237.06M | 239.06M | 245.70M | 191.84M | 182.64M | 221.59M | 229.38M | 218.12M | 218.09M | 221.51M | 232.73M | 247.70M | 270.99M | 276.23M | 273.48M |
|
Dividends payables
|
| | 7.43M | | | 7.51M | 7.91M | 8.10M | 8.48M | 8.76M | 9.67M | 11.76M | 11.98M | 11.98M | 13.46M | 13.74M | 14.34M | 14.86M | 39.34M | 17.68M | 17.70M | 17.74M | 37.55M | 19.34M | 20.16M | 21.68M | 36.62M | 23.37M | 23.35M | 23.35M | 24.24M | 23.98M | 23.72M | 23.71M | 24.59M | 24.91M | 25.42M | 26.02M | 27.07M | 26.81M | 0.15M | 0.15M | 0.15M | 14.02M | 14.34M | 14.34M | 18.50M | 18.52M | 18.52M | 18.52M | 19.98M | 20.29M | 23.00M | 24.50M | 27.73M | 27.75M | 27.75M | 28.53M |
|
Payables
|
| | 34.88M | | | 39.50M | 44.48M | 42.80M | 46.25M | 43.45M | 37.37M | 42.84M | 42.83M | 48.68M | 51.51M | 55.21M | 53.92M | 58.06M | 73.36M | 54.13M | 55.25M | 59.20M | 139.12M | 57.30M | 58.51M | 62.40M | 245.30M | 231.04M | 238.97M | 234.56M | 234.30M | 233.07M | 220.90M | 226.60M | 310.67M | 317.93M | 409.71M | 429.31M | 398.59M | 452.14M | 408.41M | 394.26M | 268.59M | 251.08M | 253.40M | 260.04M | 210.34M | 201.16M | 240.10M | 247.90M | 238.09M | 238.38M | 244.50M | 257.23M | 275.44M | 298.73M | 303.98M | 302.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.60M | | | | 1.90M | 0.40M | 0.40M | 0.40M | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.31M | | | 28.54M | 34.05M | 28.62M | 27.58M | 31.39M | 33.68M | 28.41M | 31.20M | 32.33M | 31.79M | 35.40M | 34.93M | 33.50M | 33.13M | 34.89M | 34.56M | 34.39M | 36.25M | 36.09M | 37.33M | 39.35M | 30.19M | 30.37M | 32.32M | 34.10M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 70.13M | 70.25M | 70.37M | 70.50M | 70.61M | 70.73M | 70.86M | 70.98M | 71.11M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | 127.10M | | | 205.50M | 1,050.05M | 341.56M | 445.50M | 407.56M | 1,055.73M | 1,143.05M | 1,122.13M | 1,045.88M | 909.17M | 911.53M | 981.57M | 964.80M | 1,017.29M | 1,109.16M | 1,025.87M | 1,029.68M | 1,170.08M | 1,170.62M | 1,161.58M | 1,159.69M | 1,148.59M | 1,188.69M | 1,162.62M | 1,181.03M | 926.92M | 935.35M | 961.61M | 930.13M | 962.47M | 955.07M | 954.37M | 953.70M | 1,055.83M | 1,007.59M | 978.91M | 893.94M |
|
Convertible Debt
|
| | 48.71M | | | 24.82M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 0.38M | 0.38M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 269.31M | | | 310.86M | 385.19M | 422.12M | 453.78M | 449.90M | 447.46M | 412.81M | 414.14M | 415.39M | 417.35M | 391.19M | 392.13M | 361.08M | 380.42M | 368.37M | 431.05M | 426.37M | 420.87M | 475.26M | 465.29M | 512.14M | 589.55M | 617.96M | 610.20M | 606.26M | 648.44M | 640.00M | 619.87M | 638.04M | 623.98M | 640.42M | 618.91M | 709.94M | 646.44M | 581.38M | 639.99M | 601.51M | 609.16M | 619.58M | 619.10M | 637.88M | 459.18M | 452.44M | 439.01M | 50.34M | 45.46M | 40.87M | 35.04M | 436.02M | 464.79M | 437.03M | 409.98M | 394.67M |
|
Liabilities from Discontinued Operations
|
| | 0.57M | | | 0.29M | 145.17M | | | | 136.16M | 11.91M | 11.54M | 132.03M | 2.51M | 0.11M | | | 25.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.43M | | | 0.20M | | |
|
Operating Leases
|
| | 5.74M | | | 5.59M | 5.46M | 5.17M | 9.09M | 9.42M | 14.12M | 16.96M | 17.50M | 22.20M | 22.39M | 22.23M | 23.85M | 24.44M | 29.59M | 30.71M | 31.14M | 31.25M | 31.81M | 36.37M | 37.49M | 78.47M | | | | | | | | | | 12.44M | 57.40M | 57.09M | 58.00M | | | 89.44M | 88.82M | 87.91M | 40.86M | 39.74M | 34.36M | 33.45M | 32.52M | 31.58M | 30.62M | 29.96M | 29.01M | 27.92M | 28.93M | 27.98M | 26.97M | 25.97M |
|
Other Non-Current Liabilities
|
| | 20.28M | | | 18.91M | 18.52M | 20.93M | 22.38M | 23.51M | 14.65M | 22.66M | 19.27M | 16.32M | 18.27M | 20.16M | 19.54M | 20.33M | 25.15M | 27.20M | 27.62M | 32.43M | 31.00M | 106.00M | 109.35M | 108.83M | | | | | 10.03M | | | 10.36M | 10.59M | 17.37M | 37.35M | 53.19M | 39.06M | 104.25M | 109.04M | 103.20M | 89.61M | 56.08M | 60.98M | 54.83M | 16.88M | 17.85M | 17.69M | 17.94M | 14.18M | 13.99M | 14.19M | 14.52M | 15.90M | 25.15M | 22.43M | 19.94M |
|
Total Non-Current Liabilities
|
| | 917.00M | | | 938.00M | 865.49M | 882.47M | 932.42M | 947.45M | 823.53M | 1,186.52M | 1,177.39M | 1,219.89M | 1,125.10M | 1,194.91M | 1,160.29M | 1,231.98M | 1,259.62M | 1,401.94M | 1,426.21M | 1,421.11M | 1,479.96M | 1,413.85M | 1,364.77M | 1,460.64M | | | | | 1,734.58M | | | 1,784.55M | 1,866.24M | 1,915.15M | 2,072.46M | 2,046.83M | 2,083.09M | 2,189.32M | 2,126.38M | 2,096.10M | 1,991.25M | 2,013.23M | 1,912.28M | 2,048.31M | 1,983.80M | 1,988.37M | 2,083.57M | 2,139.66M | 1,986.07M | 1,957.48M | 1,852.17M | 1,824.42M | 1,931.13M | 2,123.09M | 2,187.65M | 2,187.78M |
|
Total Liabilities
|
| -573.84M | 937.28M | 938.98M | 945.30M | 956.92M | 884.01M | 903.40M | 954.80M | 970.96M | 838.18M | 1,209.18M | 1,196.66M | 1,236.21M | 1,143.37M | 1,215.06M | 1,179.84M | 1,252.32M | 1,284.76M | 1,429.14M | 1,453.83M | 1,453.54M | 1,510.96M | 1,519.85M | 1,474.12M | 1,569.47M | 1,817.84M | 1,818.41M | 1,868.45M | 1,923.16M | 1,744.61M | 1,774.31M | 1,768.22M | 1,794.91M | 1,876.83M | 1,932.52M | 2,109.82M | 2,100.02M | 2,122.15M | 2,293.58M | 2,235.42M | 2,199.31M | 2,080.86M | 2,069.31M | 1,973.26M | 2,103.13M | 2,000.68M | 2,006.22M | 2,101.26M | 2,157.60M | 2,000.25M | 1,971.47M | 1,866.36M | 1,838.93M | 1,947.03M | 2,148.24M | 2,210.08M | 2,207.72M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | 127.10M | | | 205.50M | 1,050.05M | 341.56M | 445.50M | 407.56M | 1,055.73M | 1,143.05M | 1,122.13M | 1,045.88M | 909.17M | 911.53M | 981.57M | 964.80M | 1,017.29M | 1,109.16M | 1,025.87M | 1,029.68M | 1,170.08M | 1,170.62M | 1,161.58M | 1,159.69M | 1,148.59M | 1,188.69M | 1,162.62M | 1,181.03M | 926.92M | 935.35M | 961.61M | 930.13M | 962.47M | 955.07M | 954.37M | 953.70M | 1,055.83M | 1,007.59M | 978.91M | 893.94M |
|
Common Equity
|
| 573.84M | 587.52M | 592.77M | 654.30M | 649.55M | 769.31M | 823.34M | 899.47M | 928.62M | 1,070.26M | 1,086.69M | 1,113.89M | 1,113.16M | 1,121.59M | 1,130.80M | 1,192.36M | 1,202.33M | 1,435.96M | 1,441.73M | 1,519.87M | 1,514.54M | 1,521.35M | 1,628.48M | 1,760.92M | 2,009.05M | 2,178.12M | 2,196.49M | 2,180.40M | 2,169.79M | 2,215.64M | 2,164.67M | 2,112.55M | 2,123.80M | 2,082.76M | 2,106.35M | 2,100.11M | 2,229.52M | 2,188.39M | 2,015.49M | 2,095.45M | 2,054.61M | 2,050.20M | 2,085.81M | 2,116.96M | 2,141.99M | 2,130.26M | 2,138.11M | 2,124.24M | 2,083.22M | 2,226.07M | 2,238.69M | 2,374.93M | 2,501.69M | 2,762.75M | 2,706.16M | 2,656.00M | 2,620.32M |
|
Shareholder's Equity
|
| 573.84M | 587.52M | 592.77M | 654.30M | 649.55M | 769.31M | 823.34M | 899.47M | 928.62M | 1,070.26M | 1,086.69M | 1,113.89M | 1,113.16M | 1,121.59M | 1,130.80M | 1,192.36M | 1,202.33M | 1,435.96M | 1,441.73M | 1,519.87M | 1,514.54M | 1,521.35M | 1,628.48M | 1,760.92M | 2,009.05M | 2,178.12M | 2,196.49M | 2,180.40M | 2,169.79M | 2,215.64M | 2,164.67M | 2,112.55M | 2,123.80M | 2,082.76M | 2,106.35M | 2,100.11M | 2,229.52M | 2,188.39M | 2,015.49M | 2,095.45M | 2,054.61M | 2,050.20M | 2,085.81M | 2,116.96M | 2,141.99M | 2,130.26M | 2,138.11M | 2,124.24M | 2,083.22M | 2,226.07M | 2,238.69M | 2,374.93M | 2,501.69M | 2,762.75M | 2,706.16M | 2,656.00M | 2,620.32M |
|
Liabilities and Shareholders Equity
|
| | 1,524.81M | 1,531.74M | 1,599.60M | 1,606.47M | 1,653.32M | 1,372.43M | 1,503.77M | 1,869.89M | 1,908.44M | 2,295.87M | 2,310.54M | 2,349.37M | 2,264.96M | 2,345.86M | 2,372.20M | 2,454.65M | 2,720.72M | 2,870.87M | 2,973.70M | 2,968.08M | 3,032.32M | 3,148.33M | 3,235.04M | 3,578.52M | 3,995.96M | 4,014.90M | 4,048.84M | 4,092.96M | 3,960.25M | 3,938.98M | 3,880.77M | 3,918.72M | 3,958.78M | 4,044.04M | 4,209.92M | 4,329.55M | 4,251.69M | 4,305.14M | 4,328.75M | 4,251.41M | 4,131.07M | 4,093.76M | 4,029.29M | 4,184.28M | 4,194.21M | 4,204.16M | 4,280.78M | 4,291.15M | 4,271.78M | 4,251.04M | 4,276.32M | 4,371.20M | 4,735.68M | 4,875.57M | 4,875.19M | 4,837.15M |
|
Retained Earnings
|
| | 17.21M | | | 39.10M | 39.32M | 35.52M | 34.16M | 33.27M | 45.13M | 43.34M | 40.45M | 38.29M | 37.75M | 46.33M | 44.20M | 58.95M | 31.62M | 31.68M | 41.65M | 38.87M | 12.64M | 23.70M | 22.92M | -12.84M | -5.63M | -11.75M | -21.44M | -30.32M | -32.01M | -46.86M | -61.20M | -73.99M | -89.70M | -100.63M | -115.22M | -129.03M | -133.02M | -166.75M | -147.42M | -156.46M | -167.32M | -175.45M | -185.00M | -186.26M | -304.17M | -312.06M | -330.64M | -349.14M | -364.44M | -381.94M | -395.17M | -409.38M | -433.97M | -458.20M | -479.80M | -500.72M |
|
Treasury Shares
|
| | 0.56M | | | | 0.84M | | | | 0.94M | | | | 0.88M | | | | 1.06M | | | | 1.02M | | | | 0.86M | | | | 0.91M | 1.30M | 2.29M | 2.29M | 0.89M | | | | 0.94M | 1.22M | 0.00M | 1.12M | 1.12M | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
40.14M | | 188.00 | | 40.33M | | 188.00 | 0.38M | 0.38M | 0.38M | 188.00 | 0.28M | 0.22M | 0.22M | 188.00 | 1.46M | 1.46M | 2.86M | 188.00 | 2.98M | 0.14M | 0.14M | 2.93M | 3.36M | 3.32M | 3.31M | 3.31M | 3.36M | 3.36M | 3.34M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.32M | 3.31M | 3.25M | 3.21M | 3.10M | 3.10M | 3.10M | 3.08M | 3.10M | 3.10M | 2.86M | 2.86M | 2.86M | 188.00 | 188.00 | 188.00 | 188.00 | 188.00 | 188.00 | 188.00 | 188.00 | 188.00 |