|
Cash & Equivalents
|
20.31M | 13.71M | 16.75M | 14.09M | 143.78M | 176.42M | 178.23M | 182.78M | 171.44M | 109.20M | 180.47M | 85.71M | 105.04M | 101.89M | 130.01M | 128.62M | 126.79M | 161.31M | 129.68M | 126.77M | 137.52M | 95.22M | 169.24M | 163.82M | 182.58M | 73.80M | 80.36M | 82.58M | 72.00M | 141.79M | 102.57M | 88.23M | 78.61M | 85.68M | 157.68M | 195.52M | 216.00M | 185.16M | 251.03M | 358.88M | 261.54M | 281.49M | 128.03M | 149.50M | 85.60M | 137.05M | 114.61M | 168.68M | 135.47M | 81.69M | 80.23M | 116.28M |
|
Short-term Investments
|
16.89M | | | | | 0.10M | 0.05M | 0.05M | 0.04M | 61.91M | 0.00M | 1.79M | 0.75M | 4.40M | 7.00M | 3.01M | 1.15M | 0.41M | 0.22M | 0.76M | 0.59M | 1.00M | 1.01M | 0.83M | 0.77M | 0.81M | 0.91M | 0.77M | 0.58M | 0.65M | 0.76M | 0.78M | | | 0.00M | 0.07M | 0.14M | 1.06M | 2.17M | 5.25M | 6.48M | 4.93M | 6.31M | 4.95M | 2.85M | 3.09M | 2.18M | 0.48M | 0.36M | 0.48M | 0.31M | 0.16M |
|
Cash & Current Investments
|
37.20M | 13.71M | 16.75M | 14.09M | 143.78M | 176.52M | 178.28M | 182.83M | 171.47M | 171.12M | 180.47M | 87.50M | 105.79M | 106.30M | 137.01M | 131.64M | 127.94M | 161.73M | 129.89M | 127.53M | 138.12M | 96.23M | 170.24M | 164.65M | 183.35M | 74.62M | 81.27M | 83.36M | 72.58M | 142.44M | 103.32M | 89.00M | 78.61M | 85.68M | 157.68M | 195.59M | 216.14M | 186.22M | 253.20M | 364.13M | 268.02M | 286.42M | 134.33M | 154.44M | 88.45M | 140.14M | 116.78M | 169.16M | 135.82M | 82.17M | 80.54M | 116.44M |
|
Receivables - Net
|
5.89M | | | | 7.03M | 11.08M | 15.27M | 16.14M | 12.38M | 13.42M | 13.18M | 13.71M | 13.37M | 14.56M | 17.30M | 17.53M | 18.19M | 24.91M | 18.61M | 20.49M | 14.33M | 19.69M | 22.34M | 23.71M | 12.74M | 23.31M | 19.27M | 19.66M | 19.05M | 13.83M | 7.75M | 17.34M | 13.56M | 17.58M | 18.71M | 17.32M | 23.70M | 29.25M | 32.89M | 27.16M | 51.45M | 45.00M | 32.86M | 35.94M | 39.20M | 41.00M | 32.41M | 32.48M | 31.75M | 39.90M | 32.67M | 32.82M |
|
Receivables - Other
|
| | | | 0.01M | 0.71M | 0.59M | 0.65M | 0.54M | 0.74M | 0.65M | 0.54M | 0.37M | 0.68M | 0.53M | 0.45M | 0.38M | 0.60M | 0.32M | 0.65M | 0.35M | 0.87M | 0.59M | | | 0.35M | 0.88M | 0.82M | 0.55M | 0.85M | 0.89M | 6.50M | 0.99M | 1.05M | 1.95M | 1.91M | 1.77M | 0.93M | 1.07M | 1.10M | 26.62M | 0.59M | 15.43M | 14.20M | 17.74M | 23.78M | 17.09M | 19.86M | 22.87M | 25.46M | 24.23M | 23.13M |
|
Receivables
|
5.89M | | | | 7.04M | 11.79M | 15.86M | 16.79M | 12.92M | 14.16M | 13.83M | 14.25M | 13.74M | 15.24M | 17.83M | 17.98M | 18.57M | 25.51M | 18.93M | 21.14M | 14.68M | 20.57M | 22.93M | 23.71M | 12.74M | 23.66M | 20.14M | 20.47M | 19.60M | 14.69M | 8.63M | 23.84M | 14.55M | 18.64M | 20.66M | 19.23M | 25.47M | 30.18M | 33.96M | 28.25M | 78.07M | 45.58M | 48.29M | 50.14M | 56.94M | 64.78M | 49.50M | 52.33M | 54.63M | 65.36M | 56.91M | 55.95M |
|
Inventory
|
| | | | 0.32M | 0.64M | 0.65M | 0.62M | 0.70M | 0.67M | 0.68M | 0.81M | 1.45M | 1.47M | 1.41M | 1.40M | 1.48M | 1.79M | 1.78M | 1.74M | 1.43M | 1.43M | 1.90M | 1.84M | 1.86M | 2.36M | 2.32M | 2.35M | 2.79M | 2.72M | 2.61M | 2.40M | 2.55M | 2.38M | 2.48M | 2.72M | 3.13M | 4.32M | 4.49M | 4.54M | 5.24M | 5.24M | 5.12M | 4.94M | 5.00M | 4.68M | 4.63M | 4.58M | 4.66M | 4.66M | 4.74M | 4.63M |
|
Prepaid Assets
|
| | | | 2.23M | 4.06M | 4.29M | 3.23M | 2.42M | 3.78M | 3.15M | 3.68M | 3.13M | 5.06M | 5.47M | 4.50M | 3.67M | 6.47M | 5.76M | 4.49M | 3.67M | 5.94M | 4.33M | 5.97M | 4.41M | 7.28M | 8.25M | 6.38M | 4.99M | 6.60M | 5.34M | 4.30M | 4.41M | 6.83M | 5.07M | 4.30M | 4.35M | 7.51M | 4.26M | 8.84M | 7.04M | 8.83M | 18.17M | 14.01M | 9.94M | 11.27M | 4.93M | 5.83M | 5.12M | 10.03M | 5.50M | 5.44M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | 989.18M | | | | 1,173.15M | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | 42.03M | | | | 33.13M | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | 129.99M | 210.94M | 202.36M | 202.36M | 202.36M | 202.36M | 202.36M | 202.36M | 227.62M | 227.89M | 210.70M | 210.70M | 210.70M | 303.17M | 347.66M | 347.66M | | | | | | | | | 455.30M | 455.30M | 455.30M | 455.30M | 455.30M | 455.30M | 455.30M | 480.53M | 480.53M | 560.24M | 560.24M | 560.24M | 630.49M | 630.84M | 630.84M | 630.84M | 630.84M | 630.84M | 630.84M | 630.84M | 630.84M | 630.84M | 643.53M | 611.64M |
|
Property, Plant & Equipment (Net)
|
| | | | 765.33M | | | | 990.30M | 984.95M | 978.68M | 1,034.07M | 1,091.48M | 1,082.81M | 1,019.96M | 1,018.89M | 1,014.53M | 1,157.26M | 1,252.48M | 1,231.13M | 1,145.84M | 1,148.30M | 1,278.08M | 1,283.39M | 1,299.90M | 1,442.48M | 1,460.41M | 1,471.60M | 1,481.42M | 1,469.18M | 1,448.18M | 1,436.68M | 1,424.59M | 1,406.51M | 1,389.93M | 1,452.00M | 1,445.60M | 1,634.81M | 1,625.88M | 1,624.47M | 1,884.60M | 1,880.27M | 1,890.36M | 1,882.17M | 1,884.21M | 1,876.27M | 1,799.64M | 1,790.04M | 1,778.69M | 1,769.94M | 1,777.36M | 1,679.04M |
|
Long-Term Investments
|
| | | | | | | | | | 50.47M | 47.07M | 48.37M | 45.72M | 9.74M | 9.29M | 8.41M | 11.50M | 9.94M | 11.81M | | 2.00M | 12.63M | 1.85M | 10.11M | 1.87M | 6.20M | 4.72M | 1.90M | 1.89M | 1.84M | 1.79M | 1.71M | 1.64M | 1.58M | 1.63M | 1.69M | 1.62M | 1.71M | 1.80M | 1.69M | 1.72M | 1.70M | 1.72M | 1.67M | 1.62M | 1.54M | 1.54M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Intangibles
|
| | | | 2.63M | 2.61M | 2.59M | 2.56M | 2.54M | 2.52M | 2.50M | 23.24M | 23.16M | 23.08M | 23.00M | 22.92M | 22.85M | 22.76M | 22.68M | 22.61M | 22.55M | 22.48M | 27.99M | 27.84M | 27.68M | 5.30M | 5.21M | 5.11M | 5.02M | 4.92M | 4.83M | 4.74M | 4.64M | 4.55M | 4.45M | 4.36M | 4.26M | 4.17M | 4.07M | 3.98M | 3.88M | 3.79M | 3.69M | 3.60M | 3.50M | 3.41M | 3.31M | 3.22M | 3.12M | 3.03M | 2.94M | 2.84M |
|
Goodwill & Intangibles
|
| | | | 2.63M | 2.61M | 2.59M | 2.56M | 2.54M | 2.52M | 2.50M | 23.24M | 23.16M | 23.08M | 23.00M | 22.92M | 22.85M | 22.76M | 22.68M | 22.61M | 22.55M | 22.48M | 27.99M | 27.84M | 27.68M | 5.30M | 5.21M | 5.11M | 5.02M | 4.92M | 4.83M | 4.74M | 4.64M | 4.55M | 4.45M | 4.36M | 4.26M | 4.17M | 4.07M | 3.98M | 3.88M | 3.79M | 3.69M | 3.60M | 3.50M | 3.41M | 3.31M | 3.22M | 3.12M | 3.03M | 2.94M | 2.84M |
|
Other Non-Current Assets
|
| | | | 5.95M | 5.57M | 26.60M | 29.36M | 29.65M | 27.46M | 29.37M | 32.01M | 33.13M | 36.37M | 40.35M | 41.10M | 37.85M | 35.78M | 34.79M | 31.61M | 47.82M | 63.38M | 83.10M | 74.97M | 75.91M | 86.31M | 70.06M | 57.37M | 58.39M | 45.42M | 41.46M | 34.66M | 34.54M | 39.32M | 57.41M | 44.75M | 47.38M | 41.18M | 48.12M | 53.93M | 54.16M | 63.06M | 63.44M | 57.33M | 80.90M | 82.37M | 52.34M | 48.46M | 49.59M | 54.55M | 55.46M | 47.68M |
|
Assets
|
| | | | 962.42M | 1,249.10M | 1,252.82M | 1,253.00M | 1,226.01M | 1,225.83M | 1,286.55M | 1,278.09M | 108.19M | 1,349.71M | 1,335.33M | 1,264.13M | 1,257.00M | 1,450.82M | 1,498.96M | 1,491.96M | 1,423.82M | 1,422.99M | 1,616.93M | 1,609.84M | 1,636.49M | 1,761.72M | 1,760.44M | 1,766.57M | 1,758.95M | 1,802.52M | 1,721.98M | 1,702.14M | 1,674.02M | 1,680.75M | 1,760.12M | 1,839.99M | 1,879.52M | 2,048.14M | 2,092.60M | 2,210.09M | 2,397.71M | 2,409.52M | 2,261.51M | 2,267.63M | 2,226.82M | 2,281.43M | 2,211.72M | 2,177.67M | 2,136.06M | 2,098.03M | 2,064.25M | 2,009.32M |
|
Accounts Payables
|
18.11M | | | | 17.28M | 29.83M | 28.16M | 28.44M | 29.27M | 30.25M | 30.68M | 37.48M | 43.57M | 47.76M | 58.29M | 51.12M | 44.79M | 52.94M | 54.60M | 59.91M | 56.80M | 57.47M | 63.98M | 67.44M | 4.34M | 76.78M | 85.54M | 97.94M | 2.77M | 87.44M | 69.82M | 64.93M | 61.76M | 74.10M | 84.46M | 89.27M | 96.32M | 118.51M | 112.69M | 122.15M | 133.98M | 129.57M | 135.10M | 144.06M | 149.87M | 144.24M | 129.67M | 144.87M | 143.57M | 136.09M | 131.14M | 150.13M |
|
Dividends payables
|
| | | | 1.25M | 1.71M | 1.48M | 1.48M | 1.43M | 1.39M | 3.02M | 3.32M | 3.44M | 4.33M | 4.96M | 4.88M | 5.04M | 8.03M | 8.36M | 8.60M | 8.15M | 8.37M | 8.57M | 8.84M | 8.51M | 9.17M | 9.33M | 9.50M | 9.14M | 3.21M | 3.21M | 3.21M | | 2.57M | 2.08M | | 0.04M | 0.10M | 0.28M | 0.64M | 8.18M | 8.76M | 8.92M | 8.97M | 9.16M | 9.25M | 9.33M | 9.27M | 9.26M | 8.69M | 8.63M | 8.55M |
|
Payables
|
18.11M | | | | 18.52M | 31.54M | 29.64M | 29.92M | 30.70M | 31.64M | 33.71M | 40.80M | 47.01M | 52.09M | 63.25M | 56.00M | 49.83M | 60.96M | 62.96M | 68.51M | 64.95M | 65.84M | 72.55M | 76.28M | 12.86M | 85.95M | 94.88M | 107.45M | 11.91M | 90.65M | 73.03M | 68.14M | 61.76M | 76.67M | 86.53M | 89.27M | 96.36M | 118.61M | 112.96M | 122.79M | 142.16M | 138.32M | 144.01M | 153.03M | 159.03M | 153.49M | 139.00M | 154.14M | 152.82M | 144.78M | 139.77M | 158.68M |
|
Accumulated Expenses
|
| | | | | | | | | | | | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Leases
|
| | | | | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | 6.37M | 5.29M | 5.91M | 3.72M | | | | | | | | 0.01M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | 62.82M | 62.34M | 62.25M | 62.24M | 66.00M | 65.96M | 65.96M | 104.32M | 106.13M | 106.12M | 106.12M | 106.12M | 106.12M | 106.12M | 106.12M | 106.12M | 106.12M | 106.12M | 106.92M | 107.35M | 107.35M | 107.35M | 106.95M | 96.61M | 66.06M | 65.43M | 65.43M | 73.40M | 103.70M | 204.25M | 291.08M | 378.91M | 379.40M | 377.88M | 377.04M | 375.26M | 374.85M | 355.18M | 352.50M | 331.88M | 320.58M | 308.55M |
|
Minority Interest
|
| | | | 159.73M | 132.69M | 151.72M | 135.11M | 149.56M | 142.18M | 126.60M | 59.48M | 61.78M | 50.86M | 62.51M | 63.09M | 59.54M | 48.59M | 47.55M | 45.78M | 46.63M | 46.26M | 47.82M | 49.73M | 44.88M | 51.01M | 42.08M | 40.58M | 41.57M | -9.22M | 31.59M | 29.71M | 27.66M | 28.16M | 29.40M | 39.95M | 36.09M | 42.29M | 40.29M | 40.63M | 40.55M | 34.82M | 35.17M | 33.49M | 32.40M | 33.01M | 31.58M | 31.34M | 29.96M | 26.43M | 17.99M | 18.94M |
|
Liabilities from Discontinued Operations
|
570.81M | | | | 621.88M | | | | | | | | | | 57.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.46M | | | | | |
|
Operating Leases
|
| | | | 3.79M | | | | 3.74M | 3.73M | 3.71M | 3.70M | 3.68M | 3.67M | 3.65M | 3.64M | 3.62M | 3.61M | 3.60M | 3.58M | 3.57M | 3.56M | | | | 60.62M | 60.78M | 61.17M | 61.12M | 61.06M | 61.01M | 60.96M | 60.92M | 60.86M | 60.80M | 60.88M | 60.94M | 60.86M | 60.84M | 60.77M | 60.69M | 60.62M | 60.54M | 60.47M | 60.38M | 60.30M | 19.11M | 19.15M | 19.98M | 19.99M | 20.00M | 20.01M |
|
Other Non-Current Liabilities
|
| | | | 0.93M | 0.93M | 1.06M | 1.14M | 1.13M | 1.11M | 1.09M | 1.15M | 1.18M | 1.24M | 1.30M | 1.35M | 1.43M | 1.47M | 1.52M | 1.58M | 1.63M | 1.68M | 21.59M | 16.73M | 29.03M | 26.52M | 27.99M | 29.52M | 17.51M | 17.91M | 19.41M | 17.31M | 18.08M | 18.83M | 18.54M | 20.70M | 20.03M | 20.59M | 20.59M | 20.27M | 22.34M | 22.54M | 22.51M | 22.58M | 22.76M | 22.89M | 23.74M | 23.57M | 24.27M | 27.29M | 26.94M | 25.19M |
|
Total Non-Current Liabilities
|
| | | | 658.37M | 807.18M | 806.64M | 803.99M | 800.88M | 814.45M | 804.90M | 808.63M | 0.03M | 896.54M | 907.90M | 830.51M | 826.63M | 925.23M | 980.03M | 982.93M | 892.89M | 892.95M | 1,061.15M | 1,067.80M | 1,064.36M | 1,200.85M | 1,210.52M | 1,233.00M | 1,229.69M | 1,291.11M | 1,265.63M | 1,265.18M | 1,260.17M | 1,260.19M | 1,295.86M | 1,328.86M | 1,335.62M | 1,426.99M | 1,419.01M | 1,434.98M | 1,549.37M | 1,481.99M | 1,346.81M | 1,393.85M | 1,385.54M | 1,443.56M | 1,403.25M | 1,388.32M | 1,389.62M | 1,375.04M | 1,375.97M | 1,348.10M |
|
Total Liabilities
|
-252.38M | | | | 659.29M | 808.11M | 807.71M | 805.13M | 802.01M | 815.55M | 805.99M | 809.77M | 1.22M | 897.78M | 909.20M | 831.86M | 828.06M | 926.69M | 981.55M | 984.50M | 894.52M | 894.63M | 1,082.74M | 1,084.53M | 1,093.39M | 1,227.37M | 1,238.51M | 1,262.53M | 1,247.20M | 1,309.02M | 1,285.04M | 1,282.50M | 1,278.25M | 1,279.02M | 1,314.39M | 1,349.56M | 1,355.66M | 1,447.58M | 1,439.60M | 1,455.25M | 1,571.71M | 1,504.53M | 1,369.32M | 1,416.43M | 1,408.30M | 1,466.45M | 1,426.99M | 1,411.89M | 1,413.89M | 1,402.33M | 1,402.91M | 1,373.29M |
|
Total Debt
|
| | | | | | | | | | | | 6.43M | 5.29M | 5.91M | 3.72M | | | | | | | | 0.01M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
252.38M | | | | 143.40M | 311.33M | 296.62M | 316.42M | 274.44M | 272.71M | 295.62M | 351.08M | 333.05M | 344.51M | 303.37M | 309.11M | 303.43M | 376.61M | 369.12M | 360.84M | 376.55M | 375.98M | 380.25M | 369.46M | 392.08M | 377.22M | 373.73M | 357.33M | 363.25M | 349.36M | 298.00M | 282.58M | 261.17M | 276.96M | 350.26M | 378.59M | 382.30M | 417.90M | 433.83M | 418.26M | 393.76M | 377.55M | 363.78M | 326.94M | 298.05M | 297.60M | 272.30M | 273.93M | 240.73M | 238.91M | 225.13M | 211.89M |
|
Shareholder's Equity
|
252.38M | | | | 143.40M | 311.33M | 296.62M | 316.42M | 274.44M | 272.71M | 295.62M | 351.08M | 333.05M | 344.51M | 303.37M | 309.11M | 303.43M | 376.61M | 369.12M | 360.84M | 376.55M | 375.98M | 380.25M | 369.46M | 392.08M | 377.22M | 373.73M | 357.33M | 363.25M | 349.36M | 298.00M | 282.58M | 261.17M | 276.96M | 350.26M | 378.59M | 382.30M | 417.90M | 433.83M | 418.26M | 393.76M | 377.55M | 363.78M | 326.94M | 298.05M | 297.60M | 272.30M | 273.93M | 240.73M | 238.91M | 225.13M | 211.89M |
|
Liabilities and Shareholders Equity
|
| | | | 962.42M | 1,249.10M | 1,252.82M | 1,253.00M | 1,226.01M | 1,225.83M | 1,286.55M | 1,278.09M | 108.19M | 1,349.71M | 1,335.33M | 1,264.13M | 1,257.00M | 1,450.82M | 1,498.96M | 1,491.96M | 1,423.82M | 1,422.99M | 1,616.93M | 1,609.84M | 1,636.49M | 1,761.72M | 1,760.44M | 1,766.57M | 1,758.95M | 1,802.52M | 1,721.98M | 1,702.14M | 1,674.02M | 1,680.75M | 1,760.12M | 1,839.99M | 1,879.52M | 2,048.14M | 2,092.60M | 2,210.09M | 2,397.71M | 2,409.52M | 2,261.51M | 2,267.63M | 2,226.82M | 2,281.43M | 2,211.72M | 2,177.67M | 2,136.06M | 2,098.03M | 2,064.25M | 2,009.32M |
|
Treasury Shares
|
| | | | 0.08M | | 492.00 | 642.00 | 0.09M | 0.47M | 0.47M | | 0.15M | | 2.20M | 2.90M | 0.42M | | | | 0.42M | 0.01M | 0.02M | 0.02M | 0.44M | 0.02M | 0.03M | 0.03M | 0.50M | 0.02M | 0.04M | 0.04M | 0.54M | 0.05M | 0.05M | 0.05M | 0.96M | 0.09M | 0.09M | 0.25M | 1.77M | 3.97M | 3.97M | 3.97M | 3.97M | 1.50M | 1.50M | 1.50M | 0.38M | 0.02M | 0.31M | 0.31M |
|
Retained Earnings
|
| | | | -101.06M | -79.78M | -94.71M | -74.92M | -98.21M | -95.06M | -75.51M | -83.56M | -99.77M | -92.66M | -104.97M | -90.66M | -93.25M | -91.25M | -99.06M | -106.94M | -88.81M | -91.77M | -87.78M | -99.24M | -115.41M | -132.57M | -137.78M | -155.02M | -150.63M | -166.11M | -216.57M | -237.81M | -266.01M | -278.44M | -295.64M | -303.84M | -309.24M | -303.32M | -290.31M | -307.75M | -324.74M | -324.84M | -341.21M | -377.66M | -412.20M | -412.01M | -437.30M | -442.16M | -477.80M | -482.57M | -502.44M | -515.84M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |