|
Cash & Equivalents
|
0.20M | 1.89M | 12.02M | 13.89M | 8.96M | 12.22M | 129.33M | 300.57M | 823.67M | 481.34M | 85.49M | 55.29M | 33.08M | 24.93M | 34.59M | 26.32M | 26.08M | 31.29M | 18.48M | 9.75M | 11.44M | 10.38M | 4.23M | 4.75M | 3.42M | 4.36M | 3.61M | 10.53M | 16.20M | 3.40M | 6.59M | 466.02M | 240.87M | 336.14M | 175.22M | 121.39M | 57.55M | 141.30M | 289.84M | 107.38M | 165.11M | 173.42M | 124.84M | 118.98M | 555.25M | 416.89M | 486.38M | 247.50M | 301.30M | 425.83M | 193.84M | 181.29M | 139.31M | 161.54M | 255.56M |
|
Cash & Current Investments
|
0.20M | 1.89M | 12.02M | 13.89M | 8.96M | 12.22M | 129.33M | 300.57M | 823.67M | 481.34M | 85.49M | 55.29M | 33.08M | 24.93M | 34.59M | 26.32M | 26.08M | 31.29M | 18.48M | 9.75M | 11.44M | 10.38M | 4.23M | 4.75M | 3.42M | 4.36M | 3.61M | 10.53M | 16.20M | 3.40M | 6.59M | 466.02M | 240.87M | 336.14M | 175.22M | 121.39M | 57.55M | 141.30M | 289.84M | 107.38M | 165.11M | 173.42M | 124.84M | 118.98M | 555.25M | 416.89M | 486.38M | 247.50M | 301.30M | 425.83M | 193.84M | 181.29M | 139.31M | 161.54M | 255.56M |
|
Receivables
|
| 0.14M | 0.25M | 1.47M | 2.81M | 5.25M | 8.51M | 14.44M | 17.42M | 21.65M | 96.67M | 34.93M | 46.02M | 47.38M | 49.98M | 54.78M | 50.61M | 53.43M | 58.60M | 65.70M | 69.16M | 67.40M | 68.92M | 71.86M | 73.12M | 74.48M | 78.45M | 81.69M | 82.53M | 82.41M | 83.07M | 58.37M | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities - Tradable
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.10M | 75.21M | 38.19M | 67.22M | 42.10M | 185.25M | 105.47M | 254.31M | 274.40M | 470.12M | 576.39M | 520.64M | 647.33M | 639.14M | 519.71M | 513.50M | 404.40M | 389.63M | 345.83M | 302.03M | 295.20M | 246.10M |
|
Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.60M | 28.50M | 28.50M | 171.90M | 321.80M | 97.50M | 259.20M | 433.20M | 558.20M | 15.50M | 143.20M | 143.20M | 163.90M | 2.00M | | | 24.90M | 14.50M | 14.50M | 14.50M |
|
Loans - Gross
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.63M | 627.38M | 626.08M | 892.89M | 962.62M | 1,022.28M | 1,356.25M | 1,462.29M | 155.00M | 3,346.20M | 3,911.24M | 4,022.73M | 4,043.90M | 3,976.32M | 4,165.52M | 4,217.65M | 4,397.06M | 4,315.93M | 4,203.41M | 3,847.49M | 3,763.01M | 3,600.65M | 3,515.22M | 3,495.98M |
|
Loans - Loss Allowance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.80M | 27.68M | 35.04M | 70.36M | | | | 15.20M | 19.15M | 23.93M | 29.58M | 42.34M | 43.78M | 67.56M | 110.71M | 132.60M | 205.04M | 409.75M | 379.13M | 392.14M | 289.63M | 294.75M | 301.90M |
|
Loans - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 89.76M | | | | 301.63M | 607.60M | 598.39M | 857.90M | 892.27M | 1,009.39M | 1,343.24M | 1,500.00M | 2,608.90M | 3,327.05M | 3,887.30M | 3,993.14M | 4,001.55M | 46.13M | 72.31M | 120.24M | 143.16M | 208.87M | 420.76M | 1,093.20M | 3,370.88M | 309.64M | 313.88M | 3,200.00M |
|
Prepaid Assets
|
| | 0.46M | 1.14M | 11.85M | 2.29M | 8.80M | 10.94M | 8.66M | 9.28M | 10.05M | 7.14M | | | | 4.36M | 3.99M | 5.16M | 3.46M | 5.51M | 10.08M | 8.28M | 9.64M | 12.35M | 22.87M | 24.60M | 27.27M | 16.23M | 15.78M | 12.12M | 10.68M | 11.73M | 11.95M | 9.43M | 10.14M | 10.41M | 14.52M | 17.03M | 16.83M | 11.83M | 2.80M | 7.40M | 13.20M | 26.24M | 10.71M | 9.32M | 8.02M | 9.42M | 8.36M | 8.99M | 9.85M | 8.24M | 6.73M | 7.15M | 10.29M |
|
Buildings
|
| | | | | | | | | | | | | | | 3,071.62M | | | | 3,214.21M | | 100.71M | 173.68M | 177.68M | 42.00M | 42.00M | 42.00M | 9.04M | 42.00M | 42.00M | 3.80M | 3.80M | 2,015.73M | 2.80M | 8.41M | 571.78M | 192.18M | 192.18M | 192.18M | 591.91M | 1,621.69M | 1,545.49M | 1,479.53M | 1,462.73M | 864.45M | 841.75M | 833.12M | 818.15M | 790.49M | 734.89M | 746.24M | 737.83M | 767.75M | 767.05M | 772.25M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 4.50M | 5.90M | 171.08M | 3.10M | 7.20M | 10.90M | 130.49M | 2.70M | 5.30M | 9.10M | 87.58M | 4.50M | 10.80M | 14.50M | 64.93M | 53.37M | 33.25M | 17.66M |
|
Land & Improvements
|
| 15.64M | 33.78M | 146.87M | 184.30M | 319.26M | 402.28M | 537.71M | 612.04M | 679.47M | 859.81M | 972.98M | 1,000.73M | 1,053.68M | 1,083.59M | 1,113.99M | 1,125.99M | 1,134.92M | 1,156.38M | 1,156.42M | 1,166.40M | 14.38M | 32.58M | 32.92M | 1,190.57M | 1,190.36M | 1,190.13M | 2.11M | 1,129.81M | 1,075.56M | 1.50M | 1.50M | 746.66M | 1.42M | 4.68M | 166.40M | 874.61M | 843.19M | 812.31M | 160.36M | 628.63M | 599.39M | 585.10M | 578.97M | 338.09M | 325.63M | 322.91M | 317.84M | 308.41M | 295.61M | 296.14M | 290.27M | 355.88M | 355.17M | 308.56M |
|
Long-Term Investments
|
| | | | | | 19.08M | 19.12M | 19.20M | 19.25M | 19.25M | 19.17M | 18.73M | 18.74M | 18.52M | 18.36M | 17.90M | 17.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| 9.07M | 19.08M | 57.29M | 79.53M | 149.09M | 183.26M | 246.60M | 268.60M | 277.02M | 360.17M | 440.00M | 399.69M | 413.17M | 415.96M | 533.48M | 540.71M | 542.79M | 552.78M | 553.15M | 559.14M | 574.61M | 587.19M | 39.26M | 588.43M | 582.68M | 582.76M | 1.39M | 533.98M | 501.00M | 0.86M | 0.86M | 328.05M | 0.44M | 1.42M | 74.89M | 0.13M | 0.13M | 0.13M | 94.12M | 301.00M | 287.71M | 279.81M | 276.68M | 164.14M | 159.20M | 157.09M | 154.22M | 150.37M | 137.91M | 148.54M | 146.64M | 179.89M | 179.86M | 164.95M |
|
Goodwill & Intangibles
|
| 9.07M | 19.08M | 57.29M | 79.53M | 149.09M | 183.26M | 246.60M | 268.60M | 277.02M | 360.17M | 440.00M | 399.69M | 413.17M | 415.96M | 533.48M | 540.71M | 542.79M | 552.78M | 553.15M | 559.14M | 574.61M | 587.19M | 39.26M | 588.43M | 582.68M | 582.76M | 1.39M | 533.98M | 501.00M | 0.86M | 0.86M | 328.05M | 0.44M | 1.42M | 74.89M | 0.13M | 0.13M | 0.13M | 94.12M | 301.00M | 287.71M | 279.81M | 276.68M | 164.14M | 159.20M | 157.09M | 154.22M | 150.37M | 137.91M | 148.54M | 146.64M | 179.89M | 179.86M | 164.95M |
|
Other Non-Current Assets
|
0.98M | 0.09M | 1.25M | 0.52M | 0.34M | 8.10M | 6.18M | 8.19M | 5.19M | 4.86M | 5.23M | 4.56M | 5.86M | 9.54M | 9.51M | 8.27M | 8.85M | 8.88M | 9.99M | 8.04M | 9.35M | 9.70M | 11.00M | 9.10M | 11.30M | 9.91M | 10.30M | 9.14M | 9.93M | 9.56M | 11.38M | 7.33M | 4.20M | 4.80M | 5.92M | 7.02M | 20.37M | 32.92M | 36.76M | 36.79M | 72.49M | 61.02M | 62.94M | 57.62M | 58.39M | 51.77M | 23.34M | 13.10M | 4.06M | 3.40M | 3.87M | 3.92M | 3.10M | 3.44M | 3.65M |
|
Assets
|
1.17M | 68.10M | 175.74M | 542.20M | 736.13M | 1,278.99M | 1,767.65M | 2,551.65M | 3,343.21M | 3,332.26M | 3,745.90M | 4,031.47M | 4,193.51M | 4,379.95M | 4,500.26M | 4,582.20M | 4,600.15M | 4,608.74M | 4,650.32M | 4,624.34M | 4,660.64M | 4,740.63M | 4,753.52M | 4,728.69M | 4,701.74M | 4,654.64M | 4,626.68M | 4,617.37M | 4,455.44M | 4,419.84M | 4,394.86M | 3,668.62M | 3,600.69M | 3,664.34M | 3,783.97M | 4,459.61M | 4,721.85M | 4,849.16M | 5,080.86M | 6,962.78M | 6,968.42M | 7,030.65M | 7,124.78M | 7,132.05M | 6,645.53M | 6,664.61M | 6,688.04M | 6,446.48M | 6,324.49M | 5,909.93M | 5,365.85M | 5,197.75M | 5,174.11M | 5,044.21M | 4,983.43M |
|
Accounts Payables
|
| 0.13M | 0.10M | 1.70M | 2.50M | 3.20M | 4.00M | 2.60M | 1.10M | 0.52M | 1.10M | 25.36M | 5.00M | 1.40M | 5.40M | 26.42M | 6.40M | 4.30M | 5.50M | 25.31M | 2.50M | 1.30M | 3.80M | 24.64M | 1.50M | 2.10M | 2.60M | 25.01M | 5.10M | 2.20M | 7.40M | 22.04M | 12.60M | 13.80M | 13.80M | 30.42M | 15.40M | 16.00M | 15.10M | 45.87M | 16.10M | 14.40M | 14.60M | 25.67M | 13.80M | 14.30M | 14.80M | 40.24M | 13.60M | 14.30M | 14.10M | 38.98M | 44.33M | 47.42M | 47.07M |
|
Dividends payables
|
| 0.17M | 0.69M | 1.46M | 2.27M | 3.30M | 6.00M | 10.57M | 15.77M | 15.40M | 15.54M | 16.19M | 16.30M | 15.89M | 15.97M | 16.57M | 16.51M | 15.97M | 15.97M | 16.50M | 16.54M | 16.00M | 16.00M | 16.53M | 16.53M | 15.99M | 15.99M | 16.52M | 16.52M | 15.98M | 15.98M | 16.51M | 16.46M | 4.99M | 9.38M | 10.97M | 10.97M | 11.00M | 10.98M | 13.25M | 13.34M | 13.34M | 13.34M | 14.83M | 15.31M | 15.31M | 15.30M | 16.05M | 16.49M | 16.57M | 16.66M | 16.51M | 12.57M | 12.55M | 12.71M |
|
Payables
|
| 0.30M | 0.79M | 3.16M | 4.77M | 6.50M | 10.00M | 13.17M | 16.87M | 15.92M | 16.64M | 41.54M | 21.30M | 17.29M | 21.37M | 42.99M | 22.91M | 20.27M | 21.47M | 41.81M | 19.04M | 17.30M | 19.80M | 41.17M | 18.03M | 18.09M | 18.59M | 41.53M | 21.62M | 18.18M | 23.38M | 38.55M | 29.06M | 18.79M | 23.18M | 41.39M | 26.37M | 27.00M | 26.09M | 59.12M | 29.44M | 27.74M | 27.94M | 40.49M | 29.11M | 29.61M | 30.10M | 56.29M | 30.09M | 30.87M | 30.76M | 55.49M | 56.90M | 59.98M | 59.78M |
|
Accumulated Expenses
|
0.03M | 0.36M | 0.75M | 5.04M | 3.68M | 7.22M | 11.71M | 12.68M | | | | 25.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 2,066.56M | | 2,161.70M | 2,227.48M | 2,246.26M | 2,313.41M | 2,421.75M | 2,454.28M | 2,471.76M | 2,463.74M | 2,447.98M | 2,452.93M | 2,516.91M | 2,406.35M | 2,421.28M | 2,437.53M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 0.04M | 0.54M | 1.96M | 4.41M | 8.52M | 15.06M | 26.48M | 45.82M | | | 121.97M | | | | 190.56M | | | | 188.94M | | | | 186.45M | | | | 184.25M | | | | 180.84M | 180.56M | 170.91M | | | | 173.63M | 170.63M | 170.71M | 170.60M | 170.10M | 169.75M | 170.24M | 170.45M | 170.14M | 169.38M | 168.70M | 168.45M | 167.68M | 167.40M | 166.34M | 163.71M | 162.11M | 161.32M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 1.10M | 1.00M | -0.01M | -0.01M | | | | | | 0.05M | 0.15M | 0.34M | 0.55M | 1.33M | 1.60M |
|
Operating Leases
|
| 1.40M | 2.97M | 7.81M | 12.14M | 23.46M | 26.60M | 37.48M | 42.95M | 43.73M | 46.94M | 55.53M | 57.17M | 60.69M | 61.25M | 53.82M | 53.02M | 51.85M | 51.43M | 49.08M | 49.46M | 50.20M | 47.61M | 45.57M | 42.78M | 40.58M | 38.43M | 36.42M | 33.33M | 30.39M | 23.04M | 20.52M | 20.16M | 18.59M | 17.26M | 32.72M | 31.07M | 27.58M | 25.00M | 24.90M | 21.09M | 20.34M | 19.51M | 19.05M | 14.27M | 13.96M | 13.65M | 13.35M | 13.07M | 12.79M | 12.51M | 11.81M | 11.66M | 11.39M | 14.38M |
|
Total Liabilities
|
1.01M | 29.99M | 45.52M | 294.72M | 364.74M | 726.52M | 714.05M | 783.19M | 836.17M | 844.40M | 1,281.61M | 1,583.09M | 1,758.71M | 1,952.63M | 2,096.92M | 2,195.08M | 2,251.60M | 2,293.43M | 2,360.10M | 2,357.57M | 2,424.22M | 2,537.37M | 2,569.55M | 2,572.02M | 2,565.36M | 2,546.19M | 2,551.45M | 2,616.27M | 2,499.29M | 2,512.49M | 2,535.87M | 1,697.84M | 1,702.49M | 1,790.00M | 1,933.55M | 2,261.18M | 2,555.67M | 2,650.13M | 2,875.92M | 4,263.10M | 4,273.15M | 4,312.23M | 4,443.42M | 4,505.74M | 4,036.93M | 4,062.26M | 4,144.23M | 4,011.70M | 798.63M | 798.63M | 798.63M | 3,256.21M | 3,232.64M | 3,117.42M | 3,062.88M |
|
Total Debt
|
| | | | | | | | | | | | | | | 2,066.56M | | 2,161.70M | 2,227.48M | 2,246.26M | 2,313.41M | 2,421.75M | 2,454.28M | 2,471.76M | 2,463.74M | 2,447.98M | 2,452.93M | 2,516.91M | 2,406.35M | 2,421.28M | 2,437.53M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
0.16M | 38.07M | 129.68M | 245.51M | 366.99M | 543.95M | 1,038.53M | 1,741.97M | 2,461.22M | 2,415.63M | 2,366.92M | 2,326.41M | 2,292.52M | 2,263.22M | 2,224.65M | 2,196.55M | 2,157.97M | 2,125.87M | 2,100.89M | 2,077.83M | 2,049.01M | 2,015.70M | 1,996.91M | 1,970.21M | 1,950.65M | 1,922.87M | 1,890.25M | 1,816.85M | 1,771.87M | 1,723.16M | 1,675.34M | 1,789.95M | 1,717.65M | 1,703.43M | 1,850.42M | 2,198.43M | 2,166.18M | 2,025.40M | 2,034.31M | 2,528.96M | 2,524.67M | 2,548.32M | 2,511.61M | 2,456.07M | 2,438.15M | 2,432.21M | 2,374.42M | 2,266.08M | 2,184.06M | 1,878.27M | 1,838.90M | 1,775.20M | 1,777.76M | 1,764.69M | 1,759.23M |
|
Shareholder's Equity
|
0.16M | 38.07M | 129.68M | 245.51M | 366.99M | 543.95M | 1,038.53M | 1,741.97M | 2,461.22M | 2,415.63M | 2,366.92M | 2,326.41M | 2,292.52M | 2,263.22M | 2,224.65M | 2,196.55M | 2,157.97M | 2,125.87M | 2,100.89M | 2,077.83M | 2,049.01M | 2,015.70M | 1,996.91M | 1,970.21M | 1,950.65M | 1,922.87M | 1,890.25M | 1,816.85M | 1,771.87M | 1,723.16M | 1,675.34M | 1,789.95M | 1,717.65M | 1,703.43M | 1,850.42M | 2,198.43M | 2,166.18M | 2,025.40M | 2,034.31M | 2,528.96M | 2,524.67M | 2,548.32M | 2,511.61M | 2,456.07M | 2,438.15M | 2,432.21M | 2,374.42M | 2,266.08M | 2,184.06M | 1,878.27M | 1,838.90M | 1,775.20M | 1,777.76M | 1,764.69M | 1,759.23M |
|
Liabilities and Shareholders Equity
|
1.17M | 68.10M | 175.74M | 542.20M | 736.13M | 1,278.99M | 1,767.65M | 2,551.65M | 3,343.21M | 3,332.26M | 3,745.90M | 4,031.47M | 4,193.51M | 4,379.95M | 4,500.26M | 4,582.20M | 4,600.15M | 4,608.74M | 4,650.32M | 4,624.34M | 4,660.64M | 4,740.63M | 4,753.52M | 4,728.69M | 4,701.74M | 4,654.64M | 4,626.68M | 4,617.37M | 4,455.44M | 4,419.84M | 4,394.86M | 3,668.62M | 3,600.69M | 3,664.34M | 3,783.97M | 4,459.61M | 4,721.85M | 4,849.16M | 5,080.86M | 6,962.78M | 6,968.42M | 7,030.65M | 7,124.78M | 7,132.05M | 6,645.53M | 6,664.61M | 6,688.04M | 6,446.48M | 6,324.49M | 5,909.93M | 5,365.85M | 5,197.75M | 5,174.11M | 5,044.21M | 4,983.43M |
|
Retained Earnings
|
-0.04M | -2.41M | -6.67M | -19.12M | -28.70M | -49.19M | -70.99M | -108.59M | -146.28M | -189.65M | -241.32M | -280.04M | -311.24M | -342.10M | -372.55M | -5.36M | -437.02M | -466.56M | -12.13M | -1.02M | 1.96M | -0.89M | -0.34M | 6.63M | 16.51M | 19.45M | 21.00M | 11.02M | 5.70M | -3.53M | -4.91M | -3.91M | -13.74M | -11.18M | -7.19M | -2.05M | 1.33M | 2.63M | 1.56M | 2.95M | -0.45M | -10.49M | -21.74M | -48.53M | -74.84M | -66.85M | -67.79M | -81.14M | -76.19M | -87.66M | -86.02M | -86.28M | -14.60M | -17.66M | -17.74M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | | | | | | 0.02M | 0.02M | 0.04M | | 0.07M | | | | 0.07M | 0.04M | 0.04M | 0.04M | 2.61M | 2.61M | 4.43M | 4.43M |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | 329.10M | | | | 339.20M | | | | 348.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | |