|
Cash & Equivalents
|
56.08M | 43.70M | 30.91M | 41.19M | 37.31M | 32.70M | 35.50M | 39.99M | 37.00M | 84.26M | 62.30M | 94.13M | 93.19M | 68.73M | 53.49M | 47.27M | 60.62M | 53.00M | 52.15M | 48.97M | 44.77M | 55.13M | 47.12M | 66.70M | 54.44M | 68.73M | 57.00M | | 23.80M | 42.46M | 22.67M | 11.89M | 16.26M | 12.78M | 13.79M | 23.33M | 17.41M | 8.50M | 26.58M | 26.34M | 52.71M | 16.80M | 0.39M | 10.82M | 5.19M | 20.82M | 31.27M | 13.31M | 13.16M | 14.96M | 10.46M | 8.94M | 9.74M | 29.70M | 8.63M | 12.68M | 14.33M | 14.45M | 12.03M | 11.92M | 12.38M | 12.90M | 12.83M |
|
Cash & Current Investments
|
56.08M | 43.70M | 30.91M | 41.19M | 37.31M | 32.70M | 35.50M | 39.99M | 37.00M | 84.26M | 62.30M | 94.13M | 93.19M | 68.73M | 53.49M | 47.27M | 60.62M | 53.00M | 52.15M | 48.97M | 44.77M | 55.13M | 47.12M | 66.70M | 54.44M | 68.73M | 57.00M | | 23.80M | 42.46M | 22.67M | 11.89M | 16.26M | 12.78M | 13.79M | 23.33M | 17.41M | 8.50M | 26.58M | 26.34M | 52.71M | 16.80M | 0.39M | 10.82M | 5.19M | 20.82M | 31.27M | 13.31M | 13.16M | 14.96M | 10.46M | 8.94M | 9.74M | 29.70M | 8.63M | 12.68M | 14.33M | 14.45M | 12.03M | 11.92M | 12.38M | 12.90M | 12.83M |
|
Receivables - Net
|
| | | 5.65M | 7.93M | 8.24M | 3.98M | 7.05M | 6.45M | 2.85M | 3.56M | 4.53M | 8.37M | 6.54M | 15.54M | 10.21M | 7.01M | 3.72M | 5.57M | 2.39M | 3.65M | 4.02M | 5.12M | 1.52M | 3.02M | 9.81M | 3.88M | 2.63M | 2.18M | | | 0.08M | | | 0.07M | | | | 0.15M | | | | 0.52M | | | | 0.67M | | | | 0.22M | | | | 0.27M | | | | 0.38M | | | | 0.52M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 7.10M | 4.00M | | | | 1.30M | | | | | | | | 23.70M | | | 2.60M | 2.50M | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | | 2.10M | 0.57M | | | | 0.92M |
|
Receivables
|
| | | 5.65M | 7.93M | 8.24M | 3.98M | 7.05M | 6.45M | 2.85M | 3.56M | 4.53M | 8.37M | 6.54M | 22.64M | 14.21M | 7.01M | 3.72M | 5.57M | 3.69M | 3.65M | 4.02M | 5.12M | 1.52M | 3.02M | 9.81M | 3.88M | 26.33M | 2.18M | | | 2.58M | | | 0.07M | | | | 0.15M | | | | 0.52M | | | | 0.67M | | | | 0.22M | | | | 1.47M | | | | 0.95M | | | | 1.44M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.48M | | | 5.30M | | | | 1.38M | 1.38M | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 2.35M | 2.00M | 1.72M | 4.11M | 3.70M | 3.07M | 2.10M | 5.54M | 5.12M | 4.74M | 7.61M | 8.20M | 4.64M | 3.43M | 2.26M | 5.58M | 3.13M | 2.22M | 3.29M | 3.94M | 2.94M | 2.27M | 3.50M | 4.06M | 3.13M | 2.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 9.69M | 12.70M | 14.12M | 22.28M | 27.60M | 10.50M | 23.22M | 20.13M | 46.78M | 77.40M | 90.05M | 89.09M | 104.61M | 131.86M | 146.39M | 114.00M | 153.99M | 133.79M | 89.84M | 78.34M | 51.68M | 27.45M | 20.92M | 11.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.09M | 30.47M | |
|
Property, Plant & Equipment (Net)
|
| | | 1.70M | 1.69M | 1.99M | 1.46M | 1.45M | 1.33M | 1.35M | 1.29M | 1.22M | 1.22M | 1.19M | 1.72M | 1.68M | 1.64M | 1.60M | 1.62M | 1.03M | 1.46M | 1.41M | 1.44M | 1.01M | 0.98M | 0.93M | 0.92M | 0.90M | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | 0.63M | 1,457.60M | 0.64M | 1,525.80M | 1,557.11M | 1,613.30M | 1,624.61M | 1,638.44M | 1,680.83M | 1,685.32M | 1,713.10M | 1,713.64M | 1,094.73M | 1,746.64M | 1,758.56M | 1,795.67M | 1,236.09M | 1,451.75M | 1,541.91M | 1,554.77M | 1,204.65M | 1,394.74M | 1,383.55M | 1,381.56M | 1,121.38M | 1,390.68M | 1,472.32M | 1,290.03M | 1,400.00M | 1,327.92M | 1,310.11M | 1,300.00M | 1,314.00M | 1,295.10M | 1,361.38M | 1,311.47M | 1,339.28M | 1,321.08M | 1,442.98M | 1,413.31M | 1,505.50M | 1,468.89M | 1,818.84M | 1,827.58M | 1,925.20M | 1,913.59M | 2,002.47M | 1,998.72M | 1,901.74M | 1,890.87M | 1,809.73M | 1,889.44M | 1,860.26M | 1,849.60M | 1,834.08M | 1,854.76M | | | | 1,863.90M |
|
Goodwill
|
| | | 1.13M | 1.13M | 1.13M | 1.12M | 1.12M | 1.12M | 1.11M | 1.11M | 1.11M | 1.10M | 1.10M | 1.10M | 1.10M | 1.95M | 1.94M | 1.94M | 1.72M | 1.72M | 1.72M | 1.72M | 1.68M | 1.68M | 1.65M | 1.65M | 1.57M | 1.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 49.83M | 48.11M | 50.32M | 49.05M | 92.40M | 43.80M | 42.28M | 41.01M | 1.60M | 0.36M | 0.89M | 0.90M | 0.90M | 0.27M | 0.36M | 0.36M | 0.42M | | 1.30M | 1.30M | 2.20M | | | 0.73M | 0.66M | 0.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 50.96M | 49.23M | 51.45M | 50.17M | 93.52M | 44.92M | 43.39M | 42.12M | 2.71M | 1.46M | 1.99M | 2.00M | 2.00M | 2.22M | 2.31M | 2.31M | 2.13M | 1.72M | 3.02M | 3.02M | 3.88M | 1.68M | 1.65M | 2.38M | 2.23M | 2.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 15.27M | 15.20M | 11.31M | 11.43M | 11.67M | 13.16M | 12.18M | 18.88M | 72.63M | 20.77M | 21.62M | 24.55M | 22.86M | 24.77M | 41.18M | 44.26M | 675.76M | 453.22M | 115.43M | 22.30M | 220.54M | 215.82M | 191.23M | 140.23M | 283.02M | 3.71M | 3.78M | 121.34M | 4.22M | 27.89M | 29.77M | 5.46M | 4.82M | 4.67M | 3.34M | 19.54M | 2.34M | 2.54M | 2.20M | 6.92M | 1.61M | 8.44M | 2.38M | 7.36M | 2.41M | 1.91M | 1.42M | 1.43M | 48.90M | 0.57M | 22.50M | 0.64M | 1.07M | 1.08M | 2.79M | 45.82M | 43.28M | 137.37M | 86.30M | 46.62M |
|
Assets
|
| | | 1,615.36M | 1,611.67M | 1,664.96M | 1,677.64M | 1,714.37M | 1,767.06M | 1,819.34M | 1,816.07M | 1,889.55M | 1,896.64M | 1,896.25M | 1,904.56M | 1,869.22M | 1,931.77M | 1,961.47M | 2,001.34M | 1,997.84M | 2,024.67M | 1,781.95M | 1,695.81M | 1,755.02M | 1,691.54M | 1,679.32M | 1,609.09M | 1,474.51M | 1,482.35M | 1,551.03M | 1,455.69M | 1,426.66M | 1,376.17M | 1,357.74M | 1,336.00M | 1,371.31M | 1,347.81M | 1,403.80M | 1,392.42M | 1,389.09M | 1,392.81M | 1,478.93M | 1,464.18M | 1,536.35M | 1,499.75M | 1,876.95M | 1,940.06M | 1,965.57M | 1,947.61M | 2,038.59M | 2,033.30M | 1,978.88M | 1,920.18M | 1,878.28M | 1,926.36M | 1,903.47M | 1,899.42M | 1,887.40M | 1,913.71M | 1,893.08M | 2,013.24M | 2,097.61M | 1,926.17M |
|
Accounts Payables
|
| | | 37.88M | 34.55M | 39.00M | 43.44M | 47.40M | 41.08M | 38.76M | 44.54M | 50.80M | 52.56M | 57.45M | 54.34M | 59.10M | 62.52M | 67.04M | 69.90M | 55.54M | 60.51M | 55.46M | 48.78M | 39.73M | 41.80M | 40.38M | 41.35M | 35.57M | 36.86M | 33.76M | 35.79M | 29.02M | 28.11M | 27.92M | 40.89M | 40.70M | 44.77M | 40.55M | 47.16M | 52.34M | 54.88M | 58.60M | 55.61M | 53.85M | 52.41M | 58.09M | 62.40M | 50.36M | 48.08M | 58.32M | 58.81M | 56.64M | 56.71M | 62.67M | 62.75M | 54.61M | 52.88M | 61.00M | 59.32M | 57.63M | 56.07M | 66.12M | 59.25M |
|
Payables
|
| | | 37.88M | 34.55M | 39.00M | 43.44M | 47.40M | 41.08M | 38.76M | 44.54M | 50.80M | 52.56M | 57.45M | 54.34M | 59.10M | 62.52M | 67.04M | 69.90M | 55.54M | 60.51M | 55.46M | 48.78M | 39.73M | 41.80M | 40.38M | 41.35M | 35.57M | 36.86M | 33.76M | 35.79M | 29.02M | 28.11M | 27.92M | 40.89M | 40.70M | 44.77M | 40.55M | 47.16M | 52.34M | 54.88M | 58.60M | 55.61M | 53.85M | 52.41M | 58.09M | 62.40M | 50.36M | 48.08M | 58.32M | 58.81M | 56.64M | 56.71M | 62.67M | 62.75M | 54.61M | 52.88M | 61.00M | 59.32M | 57.63M | 56.07M | 66.12M | 59.25M |
|
Short term Debt
|
| | | 30.00M | 34.00M | 47.00M | 49.00M | 39.00M | 44.50M | 25.85M | 10.01M | 10.00M | 56.09M | 29.91M | 22.79M | 22.50M | 70.76M | 40.50M | 50.50M | 60.50M | 83.50M | 17.50M | 17.50M | 17.50M | 17.50M | 47.50M | 157.00M | 57.05M | 125.90M | 247.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 57.05M | | | 69.48M | 509.92M | 130.00M | 143.96M | 444.20M | 144.04M | 177.94M | 360.89M | 329.66M | 328.37M | 323.70M | 313.06M | 297.07M | 319.24M | 319.29M | 489.14M | 480.70M | 521.54M | 497.92M | 496.53M | 495.13M | 475.00M | 563.08M | 539.25M | 586.56M | 585.38M | 584.19M | 582.76M | 608.51M | 607.18M | 595.67M | 622.07M | 566.66M |
|
Preferred Stock Liabilities
|
| | | 0.99M | 119.38M | 116.55M | 114.85M | | 122.37M | 122.36M | 121.94M | 5.94M | 5.95M | 6.04M | 6.11M | 6.20M | 6.31M | 6.37M | 61.18M | 6.37M | 56.12M | 55.96M | 58.25M | 7.52M | 73.07M | 9.14M | 7.30M | 73.23M | 7.01M | 6.81M | 6.64M | 73.01M | 7.38M | 6.92M | 67.92M | 6.29M | 6.13M | 5.91M | 55.28M | 0.75M | 0.73M | 0.71M | 0.69M | 0.67M | 0.66M | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 0.99M | 8.70M | 1.00M | | 13.56M | 13.63M | 14.97M | 21.07M | 20.12M | 25.78M | 29.18M | 29.43M | 22.64M | 25.91M | 26.60M | 31.36M | 30.52M | 30.36M | 22.86M | 21.73M | 21.02M | 5.84M | 71.99M | 72.01M | 1.92M | 64.79M | 64.29M | 76.92M | 8.89M | 71.39M | 69.33M | 6.75M | 66.06M | 57.90M | 60.17M | 5.57M | 54.78M | 52.56M | 53.67M | 16.56M | 53.01M | 53.13M | 0.65M | 25.33M | 22.41M | 18.63M | 16.56M | 16.56M | 16.56M | 16.56M | 16.56M | 16.56M | 16.56M | 16.56M | 16.56M | 16.56M | 16.56M | 11.31M | 5.94M | 5.94M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 1.33M | | | | | | 22.10M | 22.60M | 401.30M | 308.81M | 145.56M | 11.45M | 77.49M | 76.19M | 69.33M | 54.29M | 130.90M | 29.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 0.42M | |
|
Other Non-Current Liabilities
|
| | | 8.40M | 6.37M | 1.16M | 6.33M | 14.01M | 25.09M | 32.89M | 21.63M | 18.17M | 7.90M | 31.69M | 47.77M | 63.18M | 83.67M | 107.73M | 132.21M | 7.90M | 7.90M | 7.90M | 7.90M | 7.90M | 7.90M | 7.90M | 7.90M | 7.90M | 7.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 1,061.68M | 1,071.51M | 1,125.63M | 1,131.16M | 1,135.09M | 1,166.24M | 1,093.96M | 1,096.16M | 1,110.00M | 1,117.44M | 1,088.62M | 1,085.36M | 1,079.29M | 1,115.59M | 1,120.70M | 1,126.58M | 1,242.62M | 1,280.53M | 1,068.08M | 971.74M | 1,021.34M | 1,018.15M | 1,011.62M | 972.69M | 823.34M | 865.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
-557.95M | -552.27M | -556.05M | 1,070.09M | 1,077.88M | 1,126.79M | 1,137.48M | 1,149.10M | 1,191.33M | 1,126.85M | 1,117.80M | 1,128.17M | 1,125.34M | 1,120.31M | 1,133.13M | 1,142.47M | 1,199.26M | 1,228.43M | 1,258.79M | 1,250.52M | 1,288.42M | 1,075.97M | 979.64M | 1,029.24M | 1,026.06M | 1,019.52M | 980.59M | 831.24M | 873.40M | 958.72M | 725.66M | 732.45M | 692.21M | 688.92M | 686.58M | 734.36M | 737.25M | 773.58M | 695.96M | 732.81M | 710.74M | 775.86M | 774.80M | 848.34M | 745.84M | 903.69M | 918.45M | 917.25M | 918.37M | 1,025.74M | 1,066.44M | 974.52M | 938.21M | 901.36M | 978.78M | 979.83M | 984.57M | 982.27M | 1,014.70M | 1,013.08M | 1,168.35M | 1,210.68M | 1,080.41M |
|
Total Debt
|
| | | 30.00M | 34.00M | 47.00M | 49.00M | 39.00M | 44.50M | 25.85M | 10.01M | 10.00M | 56.09M | 29.91M | 22.79M | 22.50M | 70.76M | 40.50M | 50.50M | 60.50M | 83.50M | 17.50M | 17.50M | 17.50M | 17.50M | 47.50M | 157.00M | 114.10M | 125.90M | 247.50M | 69.48M | 509.92M | 130.00M | 143.96M | 444.20M | 144.04M | 177.94M | 360.89M | 329.66M | 328.37M | 323.70M | 313.06M | 297.07M | 319.24M | 319.29M | 489.14M | 480.70M | 521.54M | 497.92M | 496.53M | 495.13M | 475.00M | 563.08M | 539.25M | 586.56M | 585.38M | 584.19M | 582.76M | 608.51M | 607.18M | 595.67M | 622.07M | 566.66M |
|
Common Equity
|
557.95M | 552.27M | 556.05M | 544.29M | 532.53M | 537.17M | 540.16M | 565.26M | 575.73M | 692.49M | 698.28M | 755.44M | 765.36M | 769.89M | 765.32M | 720.55M | 726.20M | 726.67M | 736.21M | 740.95M | 729.89M | 698.87M | 708.93M | 718.26M | 658.02M | 651.22M | 621.20M | 636.16M | 602.00M | 585.56M | 723.39M | 687.56M | 677.73M | 662.74M | 643.45M | 620.39M | 594.00M | 613.66M | 679.90M | 639.72M | 665.51M | 686.51M | 672.82M | 671.45M | 735.89M | 951.68M | 996.28M | 1,025.91M | 1,010.62M | 996.29M | 950.30M | 987.80M | 965.41M | 960.36M | 931.02M | 907.09M | 898.30M | 888.58M | 882.44M | 863.44M | 833.58M | 880.98M | 839.82M |
|
Shareholder's Equity
|
557.95M | 552.27M | 556.05M | 544.29M | 532.53M | 537.17M | 540.16M | 565.26M | 575.73M | 692.49M | 698.28M | 755.44M | 765.36M | 769.89M | 765.32M | 720.55M | 726.20M | 726.67M | 736.21M | 740.95M | 729.89M | 698.87M | 708.93M | 718.26M | 658.02M | 651.22M | 621.20M | 636.16M | 602.00M | 585.56M | 723.39M | 687.56M | 677.73M | 662.74M | 643.45M | 620.39M | 594.00M | 613.66M | 679.90M | 639.72M | 665.51M | 686.51M | 672.82M | 671.45M | 735.89M | 951.68M | 996.28M | 1,025.91M | 1,010.62M | 996.29M | 950.30M | 987.80M | 965.41M | 960.36M | 931.02M | 907.09M | 898.30M | 888.58M | 882.44M | 863.44M | 833.58M | 880.98M | 839.82M |
|
Liabilities and Shareholders Equity
|
| | | 1,615.36M | 1,611.67M | 1,664.96M | 1,677.64M | 1,714.37M | 1,767.06M | 1,819.34M | 1,816.07M | 1,889.55M | 1,896.64M | 1,896.25M | 1,904.56M | 1,869.22M | 1,931.77M | 1,961.47M | 2,001.34M | 1,997.84M | 2,024.67M | 1,781.95M | 1,695.81M | 1,755.02M | 1,691.54M | 1,679.32M | 1,609.09M | 1,474.51M | 1,482.35M | 1,551.03M | 1,455.69M | 1,426.66M | 1,376.17M | 1,357.74M | 1,336.00M | 1,371.31M | 1,347.81M | 1,403.80M | 1,392.42M | 1,389.09M | 1,392.81M | 1,478.93M | 1,464.18M | 1,536.35M | 1,499.75M | 1,876.95M | 1,940.06M | 1,965.57M | 1,947.61M | 2,038.59M | 2,033.30M | 1,978.88M | 1,920.18M | 1,878.28M | 1,926.36M | 1,903.47M | 1,899.42M | 1,887.40M | 1,913.71M | 1,893.08M | 2,013.24M | 2,097.61M | 1,926.17M |
|
Retained Earnings
|
| | | -237.56M | -250.59M | -260.54M | -269.94M | -278.38M | -289.02M | -295.40M | -305.14M | -310.34M | -323.41M | -331.12M | -344.29M | -389.76M | 407.05M | -420.04M | -430.28M | -438.43M | -452.97M | -455.51M | -434.39M | -442.00M | -482.26M | -489.36M | -486.01M | -466.54M | -488.54M | -490.61M | -364.68M | -395.67M | -402.19M | -416.82M | -429.05M | -443.66M | -450.43M | -428.68M | -390.20M | -407.15M | -421.51M | -412.58M | -427.68M | -443.41M | -433.31M | -454.69M | -474.32M | -495.73M | -511.55M | -524.90M | -539.42M | -508.42M | -522.80M | -527.59M | -548.27M | -564.95M | -579.14M | -597.72M | -615.24M | -631.86M | -659.27M | -618.34M | -649.68M |
|
Preferred Shares
|
| | | 27.32M | 27.32M | 27.32M | 27.32M | 27.32M | 27.32M | 111.36M | 111.36M | 111.36M | | | | 111.36M | 111.36M | 111.36M | 111.36M | 111.36M | 111.36M | 111.36M | 111.36M | 111.36M | 111.36M | 111.36M | 111.36M | 111.36M | 111.36M | 99.47M | 99.46M | 99.46M | 99.46M | 99.46M | 99.46M | 99.46M | 99.46M | 99.46M | 99.46M | 96.05M | 93.58M | 93.53M | 93.53M | | | | 93.53M | 93.53M | 93.53M | 93.53M | 93.53M | 93.53M | 93.53M | 93.53M | 93.53M | 93.53M | 93.53M | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.10M | | | | 0.11M | | 2.90M | 4.64M | | | | 1.15M | 0.02M | 0.68M | 1.08M | 1.23M | 0.18M | 0.12M | 0.12M | 0.04M | 0.03M | 0.29M | 0.03M | 0.04M | 3.41M | | | 0.03M | | | | 0.02M | | | 0.01M | 0.03M | 0.02M | 0.12M | 0.12M | 0.03M | 0.09M | 0.09M | 0.09M | 0.09M | | | 0.06M | 0.06M |