|
Cash & Equivalents
|
443.40M | 419.74M | 397.22M | 431.93M | 490.95M | 509.59M | 506.62M | 530.25M | 488.78M | 508.36M | 353.40M | 368.51M | 331.87M | 347.55M | 347.72M | 355.33M | 307.93M | 308.98M | 227.81M | 239.31M | 211.23M | 252.87M | 259.35M | 276.23M | 235.75M | 264.15M | 288.93M | 306.53M | 466.46M | 280.01M | 307.54M | 319.03M | 293.84M | 303.71M | 283.06M | 302.94M | 283.95M | 304.23M | 298.06M | 438.34M | 441.90M | 355.71M | 428.71M | 459.38M | 447.69M | 448.91M | 463.54M | 472.48M | 310.35M | 264.87M | 194.93M | 356.51M | 531.33M | 507.92M | 531.86M | 526.34M | 410.95M | 354.82M | 338.53M | 319.90M | 313.04M | 286.14M | 128.17M |
|
Short-term Investments
|
| | 23.00M | | | 5.00M | 5.00M | | | | | | | | | | | | 25.00M | 25.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.37M | 197.90M | 266.96M | 99.78M | | | | | | | | | | | |
|
Cash & Current Investments
|
443.40M | 419.74M | 420.22M | 431.93M | 490.95M | 514.59M | 511.62M | 530.25M | 488.78M | 508.36M | 353.40M | 368.51M | 331.87M | 347.55M | 347.72M | 355.33M | 307.93M | 308.98M | 252.81M | 264.31M | 211.23M | 252.87M | 259.35M | 276.23M | 235.75M | 264.15M | 288.93M | 306.53M | 466.46M | 280.01M | 307.54M | 319.03M | 293.84M | 303.71M | 283.06M | 302.94M | 283.95M | 304.23M | 298.06M | 438.34M | 441.90M | 355.71M | 428.71M | 459.38M | 447.69M | 448.91M | 463.54M | 472.48M | 507.72M | 462.78M | 461.90M | 456.29M | 531.33M | 507.92M | 531.86M | 526.34M | 410.95M | 354.82M | 338.53M | 319.90M | 313.04M | 286.14M | 128.17M |
|
Receivables - Net
|
| | 4.22M | | 2.79M | 2.73M | 2.55M | 2.86M | 1.84M | 3.27M | 1.95M | 2.38M | 2.30M | 2.30M | 2.92M | 2.73M | 2.28M | 2.39M | 2.21M | 3.42M | 3.21M | 2.77M | 4.01M | 3.31M | 2.52M | 2.93M | 3.06M | 2.55M | 2.78M | 4.00M | 2.69M | 2.91M | 3.02M | 3.63M | 4.08M | 5.20M | 4.73M | 5.62M | 6.09M | 4.87M | 7.72M | 6.86M | 8.12M | 6.83M | 7.56M | 6.62M | 6.38M | 5.78M | 4.41M | 5.35M | 4.71M | 5.66M | 5.37M | 6.42M | 6.08M | 5.73M | 4.60M | 4.75M | 5.11M | 5.36M | 4.14M | 4.34M | 4.11M |
|
Receivables - Other
|
| | | | | | 41.00M | -40.06M | -39.84M | -39.06M | 46.00M | -45.19M | -44.48M | -44.00M | -43.00M | -42.10M | -41.28M | -41.20M | -3.39M | -4.16M | -5.04M | -5.54M | -5.79M | 5.78M | -0.83M | 0.43M | -0.43M | -0.49M | 0.52M | 0.51M | -1.81M | 0.69M | 0.41M | 0.38M | -0.55M | -0.73M | -2.45M | -3.87M | -0.80M | -0.70M | -0.66M | -0.64M | -0.84M | -0.95M | -0.65M | -1.29M | -0.67M | -1.33M | -0.84M | -0.51M | -0.74M | -0.68M | | | | | 66.81M | | | | | | |
|
Receivables
|
| | 4.22M | | 2.79M | 2.73M | 43.55M | -37.20M | -38.00M | -35.79M | 47.95M | -42.81M | -42.18M | -41.70M | -40.08M | -39.37M | -39.00M | -38.81M | -1.18M | -0.73M | -1.83M | -2.77M | -1.78M | 9.09M | 1.69M | 3.36M | 2.63M | 2.06M | 3.30M | 4.51M | 0.88M | 3.60M | 3.43M | 4.01M | 3.53M | 4.47M | 2.28M | 1.75M | 5.30M | 4.16M | 7.06M | 6.21M | 7.27M | 5.88M | 6.91M | 5.33M | 5.72M | 4.45M | 3.57M | 4.84M | 3.96M | 4.99M | 5.37M | 6.42M | 6.08M | 5.73M | 71.41M | 4.75M | 5.11M | 5.36M | 4.14M | 4.34M | 4.11M |
|
Buildings
|
| | 934.78M | | 978.84M | 982.35M | 860.83M | 986.36M | 988.49M | 864.55M | 864.61M | 866.04M | 867.94M | 869.20M | 869.68M | 870.63M | 870.68M | 871.23M | 873.67M | 874.81M | 874.90M | 950.42M | 975.01M | 981.62M | 982.23M | 983.62M | 985.80M | 987.16M | 987.51M | 988.26M | 988.85M | 978.53M | 976.34M | 976.43M | 978.47M | 980.10M | 980.96M | 981.14M | 984.05M | 985.37M | 986.40M | 986.59M | 1,014.31M | 1,009.76M | 1,011.21M | 1,013.01M | 1,014.52M | 1,014.88M | 1,023.60M | 1,025.74M | 1,029.50M | 1,025.23M | 1,035.44M | 1,036.13M | 1,034.07M | 1,035.38M | 1,033.49M | 1,038.57M | 1,046.13M | 1,046.32M | 1,051.32M | 1,065.20M | 1,069.35M |
|
Construction in Progress
|
| | 40.53M | | 1.37M | 1.44M | 1.10M | 2.23M | 2.07M | 1.93M | 2.21M | 2.43M | 3.41M | 4.04M | 4.92M | 6.08M | 25.06M | 56.54M | 75.29M | 89.24M | 105.54M | 40.19M | 9.49M | 3.60M | 3.17M | 3.63M | 2.78M | 2.91M | 3.07M | 3.28M | 3.55M | 3.53M | 3.69M | 4.24M | 4.25M | 6.29M | 8.56M | 9.41M | 12.32M | 17.63M | 22.72M | 33.44M | 11.76M | 12.40M | 16.07M | 18.95M | 21.85M | 22.59M | 16.74M | 20.36M | 22.04M | 10.14M | | | 0.28M | 2.17M | 4.28M | 8.03M | 6.79M | 13.81M | 14.62M | 4.87M | 2.15M |
|
Land & Improvements
|
| | 74.97M | | 74.97M | 74.97M | 44.97M | 74.97M | 74.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | 44.97M | | | | | | | | | | | | | | | | | 33.05M | 33.05M | 33.05M | 33.05M | 33.05M | 32.27M | 32.27M | 32.27M | 32.27M | 32.27M | 32.27M | 32.27M | 32.27M | 32.27M | 32.27M | 32.27M | |
|
Other Non-Current Assets
|
| | 85.57M | | 88.15M | 88.03M | 137.42M | 87.80M | 89.62M | 133.53M | 90.39M | 89.48M | 88.96M | 90.47M | 90.04M | 85.53M | 85.59M | 84.75M | 84.60M | 84.61M | 84.49M | 84.77M | 85.31M | 83.64M | 87.89M | 85.03M | 85.75M | 85.50M | 84.57M | 84.50M | 85.74M | 87.19M | 6.24M | 5.54M | 6.44M | 9.79M | 5.37M | 9.55M | 15.91M | 16.30M | 11.36M | 14.07M | 21.17M | 21.13M | 21.37M | 20.86M | 19.97M | 18.99M | 19.15M | 19.52M | 19.55M | 20.37M | 21.42M | 21.16M | 21.12M | 21.06M | 113.43M | 42.36M | 55.30M | 57.75M | 77.27M | 66.12M | 64.06M |
|
Assets
|
| | 1,679.30M | | 1,771.97M | 1,784.96M | 1,771.31M | 1,772.99M | 1,761.42M | 1,765.48M | 1,481.81M | 1,485.26M | 1,469.57M | 1,471.42M | 1,457.72M | 1,452.04M | 1,449.86M | 1,465.44M | 1,418.39M | 1,432.87M | 1,417.94M | 1,456.70M | 1,447.81M | 1,448.44M | 1,445.84M | 1,451.60M | 1,451.23M | 1,443.93M | 1,630.26M | 1,622.06M | 1,632.39M | 1,617.27M | 1,524.26M | 1,500.87M | 1,285.55M | 1,295.71M | 1,276.47M | 1,283.38M | 1,265.51M | 1,403.43M | 1,384.16M | 1,327.90M | 1,404.14M | 1,411.23M | 1,429.04M | 1,413.59M | 1,391.96M | 1,408.77M | 1,425.25M | 1,417.54M | 1,397.78M | 1,377.76M | 1,428.42M | 1,410.90M | 1,403.68M | 1,391.27M | 1,480.75M | 1,364.97M | 1,341.30M | 1,332.90M | 1,320.82M | 1,296.24M | 1,110.71M |
|
Accounts Payables
|
| | 41.61M | | 34.75M | 46.27M | 34.58M | 40.34M | 32.30M | 40.60M | 33.62M | 38.49M | 29.84M | 39.38M | 27.45M | 37.00M | 32.77M | 48.35M | 35.13M | 44.41M | 34.61M | 42.24M | 30.16M | 38.28M | 30.06M | 38.19M | 42.20M | 39.11M | 41.87M | 36.46M | 42.83M | 38.05M | 41.87M | 36.32M | 30.89M | 38.91M | 27.90M | 38.97M | 31.76M | 41.81M | 31.84M | 44.44M | 35.34M | 43.00M | 58.71M | 53.20M | 44.68M | 39.08M | 63.53M | 57.19M | 48.78M | 43.91M | 49.22M | 44.53M | 51.75M | 46.59M | 50.78M | 50.44M | 38.74M | 44.11M | 51.53M | 44.99M | 36.54M |
|
Notes Payables
|
| | | | | | 1,080.93M | | | | 1,065.92M | 1,061.95M | 1,058.03M | 1,054.05M | 1,049.96M | 1,035.02M | 1,034.29M | 1,033.54M | 1,027.96M | 1,032.00M | 1,031.21M | 1,060.41M | 1,053.26M | 1,053.05M | 1,052.84M | 1,052.61M | 1,052.36M | 1,051.97M | 1,239.73M | 1,240.07M | 1,240.22M | 1,240.56M | 1,162.63M | 1,162.93M | 965.83M | 967.11M | 968.39M | 969.67M | 970.96M | 1,117.88M | 1,118.81M | 1,066.40M | 1,156.17M | 1,156.52M | 1,156.89M | 1,157.26M | 1,089.61M | 1,089.99M | 1,090.36M | 1,090.74M | 1,091.05M | 1,091.44M | 1,091.79M | 1,092.12M | 1,092.55M | 1,092.95M | 1,082.01M | 987.98M | 988.02M | 988.02M | 987.62M | 987.10M | 829.45M |
|
Payables
|
| | 41.61M | | 34.75M | 46.27M | 1,115.51M | 40.34M | 32.30M | 40.60M | 1,099.54M | 1,100.44M | 1,087.86M | 1,093.43M | 1,077.41M | 1,072.03M | 1,067.06M | 1,081.89M | 1,063.08M | 1,076.41M | 1,065.82M | 1,102.65M | 1,083.42M | 1,091.33M | 1,082.90M | 1,090.80M | 1,094.56M | 1,091.08M | 1,281.59M | 1,276.53M | 1,283.05M | 1,278.61M | 1,204.51M | 1,199.25M | 996.72M | 1,006.02M | 996.28M | 1,008.65M | 1,002.72M | 1,159.69M | 1,150.66M | 1,110.84M | 1,191.51M | 1,199.51M | 1,215.60M | 1,210.46M | 1,134.29M | 1,129.07M | 1,153.89M | 1,147.93M | 1,139.84M | 1,135.35M | 1,141.01M | 1,136.66M | 1,144.30M | 1,139.54M | 1,132.79M | 1,038.42M | 1,026.76M | 1,032.13M | 1,039.15M | 1,032.09M | 865.99M |
|
Non-Current Debt
|
| | 43.78M | | 43.32M | 43.31M | 41.34M | 40.69M | 40.48M | 39.79M | 46.45M | 45.62M | 44.88M | 44.03M | 43.31M | 42.49M | 42.49M | 44.18M | 3.92M | 4.66M | 5.49M | 5.97M | 8.55M | 0.47M | 1.22M | 0.90M | 0.90M | 0.54M | 0.55M | 0.53M | 2.49M | 0.72M | 0.43M | 0.44M | 0.71M | 1.44M | 3.42M | 4.64M | 1.43M | 0.97M | 1.00M | 1.18M | 1.52M | 1.41M | 0.76M | 2.09M | 0.88M | 2.08M | 0.98M | 0.71M | 0.80M | 0.68M | | | | | | | | | | | |
|
Minority Interest
|
| | 3.42M | | 2.46M | 4.31M | 4.45M | 4.39M | 4.73M | 5.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 250.00M | | | 250.00M | | | | | | | | | | | | | | | | | | | | | | 23.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 3.72M | | | | 1.21M | 1.21M | 1.21M | 1.21M | 3.67M | 3.67M | 3.64M | 3.43M | 3.43M | 3.42M | 3.42M | 2.99M | 2.99M | 2.98M | 2.97M | 2.96M | 2.96M | 2.95M | 2.94M | 2.94M | 2.93M | 2.92M | 2.92M | 2.91M | 2.90M | 2.86M | 13.15M | 3.04M | 3.03M | 8.31M | 8.16M | 8.01M | 7.85M | 7.70M | 7.54M | 7.38M | 7.88M | 7.05M | 6.89M | 6.72M | 4.20M | 21.83M | 20.47M | 20.55M | 20.64M | 20.73M | 20.82M | 20.91M | | 21.10M | 113.62M | 113.62M | 115.12M | 115.12M | 113.62M | 113.62M | 113.62M |
|
Total Non-Current Liabilities
|
| | 1,331.81M | | | | 1,406.85M | 1,408.26M | 1,396.31M | 1,400.17M | 1,145.98M | 1,146.07M | 1,132.75M | 1,137.46M | 1,120.72M | 1,114.52M | 1,109.55M | 1,126.07M | 1,067.01M | 1,081.07M | 1,071.31M | 1,108.61M | 1,091.97M | 1,091.80M | 1,084.12M | 1,091.70M | 1,095.46M | 1,091.63M | 1,282.14M | 1,277.06M | 1,285.54M | 1,303.12M | 1,204.94M | 1,199.69M | 997.42M | 1,007.46M | 999.70M | 1,013.28M | 1,004.14M | 1,160.66M | 1,151.65M | 1,112.02M | 1,193.03M | 1,200.92M | 1,216.35M | 1,212.56M | 1,135.17M | 1,131.15M | 1,154.87M | 1,148.64M | 1,140.64M | 1,136.02M | 1,141.96M | 1,138.16M | 1,166.02M | 1,140.03M | 1,154.61M | 1,060.66M | 1,049.32M | 1,054.70M | 1,061.75M | 1,054.30M | 887.93M |
|
Total Liabilities
|
-333.13M | -338.67M | 1,335.52M | -346.27M | 1,421.13M | 1,427.16M | 1,408.06M | 1,409.47M | 1,397.52M | 1,401.38M | 1,149.66M | 1,149.74M | 1,136.39M | 1,140.89M | 1,124.14M | 1,117.94M | 1,112.97M | 1,129.06M | 1,069.99M | 1,084.05M | 1,074.28M | 1,111.58M | 1,094.93M | 1,094.75M | 1,087.07M | 1,094.63M | 1,098.38M | 1,094.55M | 1,285.06M | 1,279.97M | 1,288.44M | 1,305.99M | 1,218.09M | 1,202.73M | 1,000.46M | 1,015.77M | 1,007.86M | 1,021.29M | 1,012.00M | 1,168.36M | 1,159.19M | 1,119.39M | 1,200.91M | 1,207.98M | 1,223.24M | 1,219.28M | 1,139.38M | 1,152.98M | 1,175.34M | 1,169.20M | 1,161.28M | 1,156.75M | 1,162.78M | 1,159.07M | 1,166.02M | 1,161.14M | 1,268.23M | 1,174.28M | 1,164.44M | 1,169.81M | 1,175.37M | 1,167.91M | 1,001.55M |
|
Total Debt
|
| | 43.78M | | 43.32M | 43.31M | 41.34M | 40.69M | 40.48M | 39.79M | 46.45M | 45.62M | 44.88M | 44.03M | 43.31M | 42.49M | 42.49M | 44.18M | 3.92M | 4.66M | 5.49M | 5.97M | 8.55M | 0.47M | 1.22M | 0.90M | 0.90M | 0.54M | 0.55M | 0.53M | 2.49M | 0.72M | 0.43M | 0.44M | 0.71M | 1.44M | 3.42M | 4.64M | 1.43M | 0.97M | 1.00M | 1.18M | 1.52M | 1.41M | 0.76M | 2.09M | 0.88M | 2.08M | 0.98M | 0.71M | 0.80M | 0.68M | | | | | | | | | | | |
|
Common Equity
|
333.13M | 338.67M | 343.78M | 346.27M | 350.85M | 357.80M | 363.25M | 363.52M | 363.90M | 364.10M | 332.15M | 335.52M | 333.18M | 330.53M | 333.58M | 334.10M | 336.89M | 336.38M | 348.40M | 348.82M | 343.66M | 345.12M | 352.88M | 353.69M | 358.77M | 356.96M | 352.85M | 349.38M | 345.19M | 342.09M | 343.95M | 311.28M | 306.17M | 298.14M | 285.09M | 279.94M | 268.61M | 262.09M | 253.51M | 235.08M | 224.97M | 208.51M | 203.23M | 203.26M | 205.81M | 194.31M | 252.59M | 255.79M | 249.92M | 248.35M | 236.50M | 221.01M | 265.64M | 251.82M | 237.66M | 230.14M | 212.52M | 190.69M | 176.86M | 163.09M | 145.45M | 128.33M | 109.16M |
|
Shareholder's Equity
|
333.13M | 338.67M | 343.78M | 346.27M | 350.85M | 357.80M | 363.25M | 363.52M | 363.90M | 364.10M | 332.15M | 335.52M | 333.18M | 330.53M | 333.58M | 334.10M | 336.89M | 336.38M | 348.40M | 348.82M | 343.66M | 345.12M | 352.88M | 353.69M | 358.77M | 356.96M | 352.85M | 349.38M | 345.19M | 342.09M | 343.95M | 311.28M | 306.17M | 298.14M | 285.09M | 279.94M | 268.61M | 262.09M | 253.51M | 235.08M | 224.97M | 208.51M | 203.23M | 203.26M | 205.81M | 194.31M | 252.59M | 255.79M | 249.92M | 248.35M | 236.50M | 221.01M | 265.64M | 251.82M | 237.66M | 230.14M | 212.52M | 190.69M | 176.86M | 163.09M | 145.45M | 128.33M | 109.16M |
|
Liabilities and Shareholders Equity
|
| | 1,679.30M | | 1,771.97M | 1,784.96M | 1,771.31M | 1,772.99M | 1,761.42M | 1,765.48M | 1,481.81M | 1,485.26M | 1,469.57M | 1,471.42M | 1,457.72M | 1,452.04M | 1,449.86M | 1,465.44M | 1,418.39M | 1,432.87M | 1,417.94M | 1,456.70M | 1,447.81M | 1,448.44M | 1,445.84M | 1,451.60M | 1,451.23M | 1,443.93M | 1,630.26M | 1,622.06M | 1,632.39M | 1,617.27M | 1,524.26M | 1,500.87M | 1,285.55M | 1,295.71M | 1,276.47M | 1,283.38M | 1,265.51M | 1,403.43M | 1,384.16M | 1,327.90M | 1,404.14M | 1,411.23M | 1,429.04M | 1,413.59M | 1,391.96M | 1,408.77M | 1,425.25M | 1,417.54M | 1,397.78M | 1,377.76M | 1,428.42M | 1,410.90M | 1,403.68M | 1,391.27M | 1,480.75M | 1,364.97M | 1,341.30M | 1,332.90M | 1,320.82M | 1,296.24M | 1,110.71M |
|
Treasury Shares
|
| | 0.07M | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Retained Earnings
|
| | 304.06M | | 311.78M | 316.89M | 322.20M | 322.53M | 322.27M | 321.97M | 296.80M | 296.91M | 296.00M | 295.78M | 297.51M | 296.15M | 296.37M | 297.45M | 299.00M | 298.94M | 298.39M | 298.66M | 304.34M | 305.91M | 307.22M | 307.80M | 309.00M | 308.93M | 307.85M | 306.40M | 302.54M | 274.98M | 269.52M | 261.50M | 248.44M | 243.28M | 231.53M | 224.99M | 216.39M | 197.93M | 187.23M | 170.78M | 166.16M | 161.00M | 163.84M | 152.19M | 206.88M | 198.35M | 190.10M | 182.14M | 172.24M | 160.40M | 201.47M | 189.14M | 182.34M | 175.36M | 160.65M | 144.23M | 133.40M | 122.61M | 105.63M | 88.49M | 69.20M |