|
Cash & Equivalents
|
13.37M | 42.07M | 23.70M | 14.34M | 35.84M | 20.97M | 14.21M | 30.81M | 9.24M | 11.09M | 11.19M | 12.21M | 6.53M | 9.09M | 13.78M | 12.17M | 10.12M | 31.69M | 10.18M | 13.34M | 18.70M | 11.60M | 8.83M | 11.38M | 4.94M | 5.18M | 5.04M | 3.35M | 2.44M | 6.39M | 49.49M | 4.92M | 13.35M | 4.86M | 3.27M | 31.03M | 4.23M | 5.32M | 3.77M | 4.83M | 4.53M | 116.72M | 9.51M | 12.70M | 4.75M | 118.70M | 109.32M | 49.28M | 6.54M | 27.87M | 23.15M | 18.67M | 25.05M | 23.05M | 21.36M | 15.73M | 17.01M | 16.90M | 25.12M | 16.42M | 27.00M | 23.65M | 22.41M | 20.11M | 21.19M | 26.26M | 27.36M |
|
Cash & Current Investments
|
13.37M | 42.07M | 23.70M | 14.34M | 35.84M | 20.97M | 14.21M | 30.81M | 9.24M | 11.09M | 11.19M | 12.21M | 6.53M | 9.09M | 13.78M | 12.17M | 10.12M | 31.69M | 10.18M | 13.34M | 18.70M | 11.60M | 8.83M | 11.38M | 4.94M | 5.18M | 5.04M | 3.35M | 2.44M | 6.39M | 49.49M | 4.92M | 13.35M | 4.86M | 3.27M | 31.03M | 4.23M | 5.32M | 3.77M | 4.83M | 4.53M | 116.72M | 9.51M | 12.70M | 4.75M | 118.70M | 109.32M | 49.28M | 6.54M | 27.87M | 23.15M | 18.67M | 25.05M | 23.05M | 21.36M | 15.73M | 17.01M | 16.90M | 25.12M | 16.42M | 27.00M | 23.65M | 22.41M | 20.11M | 21.19M | 26.26M | 27.36M |
|
Receivables - Net
|
| | 21.07M | | 20.44M | 22.43M | 20.72M | 21.86M | 22.95M | 23.44M | 30.09M | 27.23M | 21.88M | 21.14M | 23.07M | 25.07M | 25.27M | 30.84M | 26.43M | 24.66M | 27.97M | 29.97M | 48.56M | 28.39M | 27.03M | 27.58M | 29.08M | 25.91M | 26.67M | 26.76M | 17.37M | 15.81M | 15.70M | 18.03M | 24.40M | 22.94M | 19.35M | 24.19M | 25.95M | 30.65M | 37.70M | 25.51M | 23.37M | 26.33M | 29.88M | 25.99M | 27.49M | 23.23M | 15.93M | 15.27M | 14.00M | 17.89M | 17.94M | 24.59M | 25.48M | 24.56M | 20.55M | 25.58M | 28.09M | 34.45M | 30.43M | 26.09M | 28.29M | 28.80M | 27.84M | 30.34M | 28.26M |
|
Receivables
|
| | 21.07M | | 20.44M | 22.43M | 20.72M | 21.86M | 22.95M | 23.44M | 30.09M | 27.23M | 21.88M | 21.14M | 23.07M | 25.07M | 25.27M | 30.84M | 26.43M | 24.66M | 27.97M | 29.97M | 48.56M | 28.39M | 27.03M | 27.58M | 29.08M | 25.91M | 26.67M | 26.76M | 17.37M | 15.81M | 15.70M | 18.03M | 24.40M | 22.94M | 19.35M | 24.19M | 25.95M | 30.65M | 37.70M | 25.51M | 23.37M | 26.33M | 29.88M | 25.99M | 27.49M | 23.23M | 15.93M | 15.27M | 14.00M | 17.89M | 17.94M | 24.59M | 25.48M | 24.56M | 20.55M | 25.58M | 28.09M | 34.45M | 30.43M | 26.09M | 28.29M | 28.80M | 27.84M | 30.34M | 28.26M |
|
Finished Goods
|
| | 12.93M | | 10.13M | 9.58M | 8.22M | 7.75M | 5.84M | 5.00M | 4.75M | 3.81M | 2.43M | 1.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 37.95M | | 39.67M | 39.80M | 40.20M | 36.61M | 36.63M | 38.94M | 36.78M | 43.04M | 41.91M | 40.45M | 44.46M | 41.97M | 41.96M | 42.67M | 39.56M | 45.23M | 45.45M | 42.63M | 25.64M | 46.30M | 43.60M | 43.54M | 26.65M | 39.68M | 40.01M | 28.58M | 40.44M | 41.35M | 34.95M | 30.07M | 28.57M | 37.27M | 37.73M | 34.47M | 28.84M | 66.28M | 63.49M | 108.03M | 59.00M | 66.86M | 67.91M | 63.67M | 62.88M | 72.84M | 127.85M | 77.45M | 78.55M | 81.15M | 112.94M | 71.28M | 68.09M | 70.57M | 78.05M | 72.18M | 65.12M | 74.55M | 78.70M | 74.83M | 75.02M | 67.19M | 69.46M | 64.68M | 61.24M |
|
Construction in Progress
|
| | | | | | 4.52M | 6.88M | 13.32M | 7.58M | | | 6.09M | 11.57M | 21.20M | 29.21M | 37.56M | 56.49M | 44.62M | 69.53M | 114.79M | 184.24M | 201.41M | 133.69M | 104.69M | 157.10M | 194.05M | 180.15M | 229.18M | 227.57M | 279.60M | 327.45M | 245.59M | 58.58M | 88.45M | 131.67M | 178.01M | 166.85M | 165.54M | 162.08M | 63.12M | 133.19M | 172.71M | 184.40M | 195.17M | 258.22M | 259.68M | 288.41M | 250.34M | | 6.89M | 11.93M | 19.09M | 29.77M | 46.73M | 54.85M | 64.97M | 6.20M | 8.92M | | | | | | 2.37M | 3.66M | 6.25M |
|
Land & Improvements
|
| | 350.54M | | 337.66M | 345.53M | 345.09M | 347.88M | 345.79M | 368.95M | 355.69M | 368.12M | 366.93M | 371.48M | 345.61M | 380.93M | 389.43M | 403.56M | 393.60M | 394.23M | 382.57M | 386.33M | 384.30M | 400.85M | 407.18M | 460.11M | 443.70M | 448.71M | 448.21M | 474.38M | 474.38M | 474.66M | 470.19M | 488.01M | 485.96M | 485.96M | 485.09M | 493.43M | 491.44M | 491.61M | 495.75M | 495.50M | 515.10M | 482.66M | 485.50M | 465.16M | 466.87M | 474.14M | | | 549.23M | 548.19M | | | 548.72M | 543.51M | 538.44M | 542.42M | 540.05M | 533.36M | 533.36M | 533.36M | 570.29M | 573.61M | 572.10M | 594.83M | |
|
Long-Term Investments
|
| | 66.08M | | 62.63M | 62.46M | 63.61M | 63.98M | 103.03M | 99.91M | 100.37M | 99.06M | 77.09M | 78.41M | 66.80M | 66.14M | 65.27M | 35.86M | 29.90M | 28.84M | 30.39M | 30.25M | 50.69M | 27.06M | 43.98M | 20.67M | 20.68M | 19.23M | 19.79M | 18.70M | 18.85M | 14.82M | 15.24M | 23.52M | 23.90M | 23.09M | 23.21M | 23.37M | 23.59M | 23.30M | 23.58M | 24.09M | 26.30M | 26.29M | 26.77M | 26.64M | 27.10M | 0.64M | 0.71M | 1.07M | 7.38M | 14.28M | 14.46M | 88.97M | 269.22M | 314.15M | 294.16M | 314.48M | 343.24M | 372.72M | 378.76M | 482.69M | 485.73M | 492.09M | 496.20M | 497.00M | 471.58M |
|
Intangibles
|
| | | | | | 85.00M | | 85.17M | 129.31M | 127.77M | 129.20M | 126.68M | 149.17M | 163.96M | 176.82M | 181.80M | 227.83M | 222.21M | 218.83M | 218.02M | 218.72M | 222.45M | 224.27M | 223.38M | 255.85M | 231.76M | 224.46M | 217.04M | 218.98M | 213.50M | 210.14M | 205.26M | 202.81M | 200.68M | 196.30M | 195.07M | 193.80M | 195.27M | 194.85M | 195.86M | 196.05M | 231.35M | 225.26M | 221.91M | 216.33M | 209.33M | 219.79M | 216.32M | 267.40M | 258.90M | 252.21M | 243.62M | 255.83M | 252.83M | 246.38M | 239.19M | 233.08M | 225.92M | 223.00M | 217.77M | 213.41M | 209.97M | 224.43M | 221.61M | 225.31M | 244.26M |
|
Goodwill & Intangibles
|
| | | | | | 85.00M | | 85.17M | 129.31M | 127.77M | 129.20M | 126.68M | 149.17M | 163.96M | 176.82M | 181.80M | 227.83M | 222.21M | 218.83M | 218.02M | 218.72M | 222.45M | 224.27M | 223.38M | 255.85M | 231.76M | 224.46M | 217.04M | 218.98M | 213.50M | 210.14M | 205.26M | 202.81M | 200.68M | 196.30M | 195.07M | 193.80M | 195.27M | 194.85M | 195.86M | 196.05M | 231.35M | 225.26M | 221.91M | 216.33M | 209.33M | 219.79M | 216.32M | 267.40M | 258.90M | 252.21M | 243.62M | 255.83M | 252.83M | 246.38M | 239.19M | 233.08M | 225.92M | 223.00M | 217.77M | 213.41M | 209.97M | 224.43M | 221.61M | 225.31M | 244.26M |
|
Other Non-Current Assets
|
| | 104.15M | | 104.15M | 104.01M | 105.33M | 107.84M | 106.87M | 106.97M | 124.27M | 105.21M | 102.48M | 102.48M | 191.33M | 122.83M | 120.58M | 112.08M | 110.37M | 111.44M | 104.87M | 89.01M | 236.81M | 75.89M | 76.95M | 72.00M | 240.95M | 258.44M | 265.19M | 79.60M | 29.14M | 29.24M | 20.61M | 47.76M | 85.06M | 36.85M | 5.69M | 6.96M | 6.37M | 7.64M | 8.98M | 6.30M | 5.24M | 111.39M | 8.96M | 9.57M | 79.92M | 9.10M | 51.90M | 13.03M | 8.05M | 14.07M | 46.62M | 6.04M | 4.75M | 5.90M | 5.35M | 3.81M | 227.06M | 10.87M | 9.80M | 10.28M | 221.05M | 232.64M | 233.32M | 214.47M | 214.15M |
|
Assets
|
| | 2,887.10M | | 2,855.11M | 2,878.18M | 2,871.84M | 2,877.23M | 2,889.48M | 3,171.91M | 3,180.99M | 3,170.44M | 3,144.99M | 3,209.89M | 3,350.43M | 3,420.59M | 3,539.58M | 3,896.86M | 3,807.10M | 3,819.99M | 3,876.80M | 3,895.09M | 3,999.12M | 4,009.82M | 4,039.64M | 4,462.69M | 4,485.63M | 4,514.02M | 4,564.36M | 4,475.81M | 4,561.05M | 4,548.82M | 4,560.50M | 4,560.47M | 4,623.79M | 4,695.45M | 4,652.97M | 4,688.41M | 4,675.01M | 4,726.12M | 4,742.61M | 4,890.62M | 5,138.24M | 5,130.71M | 5,056.79M | 5,204.64M | 5,209.42M | 5,205.31M | 5,237.02M | 5,754.07M | 5,695.14M | 5,685.12M | 5,682.31M | 5,870.55M | 6,063.38M | 6,070.01M | 6,027.70M | 6,024.37M | 6,002.93M | 6,013.40M | 5,971.47M | 6,027.91M | 6,029.35M | 6,075.24M | 6,058.71M | 6,139.49M | 6,273.84M |
|
Accounts Payables
|
| | 117.33M | | 105.32M | 112.74M | 106.72M | 93.78M | 106.11M | 127.66M | 148.61M | 122.55M | 137.11M | 152.05M | 172.15M | 167.55M | 185.09M | 208.54M | 218.96M | 198.86M | 219.30M | 230.00M | 231.48M | 203.00M | 214.13M | 245.95M | 233.99M | 212.11M | 241.98M | 258.64M | 313.88M | 207.14M | 200.98M | 227.57M | 228.22M | 206.26M | 215.45M | 229.91M | 218.92M | 237.28M | 257.34M | 272.99M | 286.91M | 264.99M | 275.55M | 299.59M | 268.73M | 258.03M | 265.30M | 284.95M | 294.98M | 250.13M | 271.72M | 307.29M | 301.18M | 264.20M | 297.60M | 310.41M | 302.18M | 287.18M | 304.73M | 295.19M | 304.55M | 257.96M | 281.21M | 283.90M | 284.01M |
|
Payables
|
| | 117.33M | | 105.32M | 112.74M | 106.72M | 93.78M | 106.11M | 127.66M | 148.61M | 122.55M | 137.11M | 152.05M | 172.15M | 167.55M | 185.09M | 208.54M | 218.96M | 198.86M | 219.30M | 230.00M | 231.48M | 203.00M | 214.13M | 245.95M | 233.99M | 212.11M | 241.98M | 258.64M | 313.88M | 207.14M | 200.98M | 227.57M | 228.22M | 206.26M | 215.45M | 229.91M | 218.92M | 237.28M | 257.34M | 272.99M | 286.91M | 264.99M | 275.55M | 299.59M | 268.73M | 258.03M | 265.30M | 284.95M | 294.98M | 250.13M | 271.72M | 307.29M | 301.18M | 264.20M | 297.60M | 310.41M | 302.18M | 287.18M | 304.73M | 295.19M | 304.55M | 257.96M | 281.21M | 283.90M | 284.01M |
|
Minority Interest
|
| | 129.77M | | 105.41M | 123.29M | 120.84M | 132.63M | 125.08M | 106.00M | 110.66M | 124.20M | 124.88M | 123.14M | 124.87M | 147.32M | 130.35M | 103.95M | 106.48M | 112.81M | 123.20M | 114.25M | 130.05M | 133.23M | 116.26M | 112.77M | 126.43M | 138.64M | 151.40M | 148.00M | 144.80M | 139.37M | 143.65M | 147.45M | 144.01M | 123.11M | 142.32M | 132.45M | 105.96M | 127.98M | 112.78M | 122.49M | 133.22M | 100.67M | 106.10M | 95.42M | 112.50M | 121.89M | 128.18M | 124.23M | 111.69M | 114.57M | 84.58M | 64.22M | 65.98M | 54.68M | 56.21M | 44.45M | 49.52M | 56.32M | 56.52M | 72.09M | 65.79M | 63.76M | 66.88M | 65.04M | 52.78M |
|
Liabilities from Discontinued Operations
|
| | | | | | 0.01M | | 0.12M | | 35.81M | | | | | | | | | | | | 15.11M | | | | 14.12M | | | | | | 1.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
-1218.36M | -1167.95M | 1,624.19M | -1124.32M | 1,602.65M | 1,647.99M | 1,662.78M | 1,679.39M | 1,754.04M | 2,054.42M | 2,083.48M | 2,057.63M | 1,991.06M | 1,958.40M | 2,060.67M | 2,093.10M | 2,145.13M | 2,286.79M | 2,201.93M | 2,237.85M | 2,302.94M | 2,267.34M | 2,317.98M | 2,315.75M | 2,347.12M | 2,732.11M | 2,739.92M | 2,313.04M | 2,324.19M | 2,159.70M | 2,261.93M | 2,249.63M | 2,207.14M | 2,193.97M | 2,242.55M | 2,318.84M | 2,270.45M | 2,317.33M | 2,304.75M | 2,397.87M | 2,419.30M | 2,595.22M | 2,830.62M | 2,675.18M | 2,613.21M | 2,769.14M | 2,738.75M | 2,728.50M | 2,741.20M | 3,227.85M | 3,083.89M | 3,078.03M | 3,076.03M | 3,280.66M | 3,498.40M | 3,528.17M | 3,495.68M | 3,522.59M | 3,515.39M | 3,549.50M | 3,496.16M | 3,590.71M | 3,598.11M | 3,596.45M | 3,615.59M | 3,688.61M | 3,838.18M |
|
Common Equity
|
1,218.36M | 1,167.95M | 1,133.14M | 1,124.32M | 1,147.06M | 1,106.90M | 1,088.22M | 1,065.21M | 1,010.36M | 1,011.49M | 986.86M | 988.61M | 1,029.06M | 1,128.35M | 1,173.66M | 1,180.17M | 1,264.10M | 1,506.13M | 1,507.47M | 1,469.33M | 1,459.43M | 1,522.27M | 1,551.09M | 1,569.62M | 1,576.26M | 1,617.82M | 1,619.28M | 2,062.34M | 2,088.78M | 2,168.10M | 2,154.32M | 2,159.82M | 2,209.71M | 2,219.04M | 2,237.23M | 2,253.50M | 2,240.19M | 2,238.63M | 2,264.30M | 2,200.27M | 2,210.53M | 2,172.92M | 2,174.41M | 2,354.86M | 2,337.47M | 2,340.08M | 2,358.17M | 2,354.92M | 2,367.64M | 2,401.99M | 2,499.56M | 2,492.52M | 2,521.70M | 2,525.67M | 2,499.00M | 2,487.16M | 2,475.81M | 2,457.32M | 2,438.02M | 2,407.57M | 2,418.79M | 2,365.10M | 2,365.45M | 2,415.02M | 2,376.24M | 2,385.84M | 2,382.88M |
|
Shareholder's Equity
|
1,218.36M | 1,167.95M | 1,133.14M | 1,124.32M | 1,147.06M | 1,106.90M | 1,088.22M | 1,065.21M | 1,010.36M | 1,011.49M | 986.86M | 988.61M | 1,029.06M | 1,128.35M | 1,173.66M | 1,180.17M | 1,264.10M | 1,506.13M | 1,507.47M | 1,469.33M | 1,459.43M | 1,522.27M | 1,551.09M | 1,569.62M | 1,576.26M | 1,617.82M | 1,619.28M | 2,062.34M | 2,088.78M | 2,168.10M | 2,154.32M | 2,159.82M | 2,209.71M | 2,219.04M | 2,237.23M | 2,253.50M | 2,240.19M | 2,238.63M | 2,264.30M | 2,200.27M | 2,210.53M | 2,172.92M | 2,174.41M | 2,354.86M | 2,337.47M | 2,340.08M | 2,358.17M | 2,354.92M | 2,367.64M | 2,401.99M | 2,499.56M | 2,492.52M | 2,521.70M | 2,525.67M | 2,499.00M | 2,487.16M | 2,475.81M | 2,457.32M | 2,438.02M | 2,407.57M | 2,418.79M | 2,365.10M | 2,365.45M | 2,415.02M | 2,376.24M | 2,385.84M | 2,382.88M |
|
Liabilities and Shareholders Equity
|
| | 2,887.10M | | 2,855.11M | 2,878.18M | 2,871.84M | 2,877.23M | 2,889.48M | 3,171.91M | 3,180.99M | 3,170.44M | 3,144.99M | 3,209.89M | 3,350.43M | 3,420.59M | 3,539.58M | 3,896.86M | 3,807.10M | 3,819.99M | 3,876.80M | 3,895.09M | 3,999.12M | 4,009.82M | 4,039.64M | 4,462.69M | 4,485.63M | 4,514.02M | 4,564.36M | 4,475.81M | 4,561.05M | 4,548.82M | 4,560.50M | 4,560.47M | 4,623.79M | 4,695.45M | 4,652.97M | 4,688.41M | 4,675.01M | 4,726.12M | 4,742.61M | 4,890.62M | 5,138.24M | 5,130.71M | 5,056.79M | 5,204.64M | 5,209.42M | 5,205.31M | 5,237.02M | 5,754.07M | 5,695.14M | 5,685.12M | 5,682.31M | 5,870.55M | 6,063.38M | 6,070.01M | 6,027.70M | 6,024.37M | 6,002.93M | 6,013.40M | 5,971.47M | 6,027.91M | 6,029.35M | 6,075.24M | 6,058.71M | 6,139.49M | 6,273.84M |
|
Retained Earnings
|
| | -701.93M | | -716.79M | -740.36M | -761.78M | -3.81M | -4.18M | -3.61M | -3.42M | -4.38M | -10.78M | -13.43M | -10.73M | -11.17M | -4.14M | -5.00M | -1.58M | -2.92M | -4.72M | -2.83M | -3.47M | -5.71M | -4.51M | -6.61M | -3.81M | -6.65M | -11.63M | -9.26M | 4.95M | 5.88M | 6.05M | 5.91M | 7.84M | 15.61M | 15.96M | 17.49M | 9.91M | 7.49M | 6.49M | -0.53M | -0.47M | -1.68M | -1.70M | -1.58M | -686.23M | -1.34M | -1.23M | -1.10M | -579.62M | -591.78M | -593.85M | -608.18M | -633.23M | -642.01M | -652.44M | -683.17M | -698.02M | -724.83M | -714.96M | -753.40M | -810.61M | -766.98M | -802.63M | -843.79M | -870.08M |
|
Preferred Shares
|
| | 52.50M | | 52.50M | 52.50M | 52.50M | 52.50M | 29.09M | 29.08M | 29.08M | 29.08M | 29.08M | 29.08M | 29.08M | 29.08M | 29.08M | 29.08M | 29.08M | 29.08M | 29.08M | 29.08M | 29.06M | 29.05M | 29.05M | 29.05M | 29.05M | 29.03M | 28.93M | 28.92M | 28.92M | 28.91M | 28.91M | 28.89M | 28.89M | 28.89M | 28.89M | 28.89M | 28.88M | 28.86M | 28.86M | 28.86M | 28.86M | 28.86M | 28.84M | 28.83M | 28.83M | 28.83M | 28.82M | 28.82M | 28.82M | 28.82M | 28.82M | 28.82M | 28.82M | 28.81M | 28.81M | 28.81M | 28.81M | 28.81M | 28.81M | 28.81M | 28.81M | 28.81M | 26.72M | 26.69M | 26.69M |
|
Treasury Shares
|
| | 0.32M | | | | 0.26M | | | | 0.22M | | | | 0.22M | | | | 0.21M | | | | 0.22M | | | | 0.20M | | | | 0.19M | | | | 0.17M | | | | 0.19M | | | | 0.22M | | | | 0.23M | | | | 0.23M | | | | 0.23M | | | | 0.29M | | | | 0.35M | | | | 0.39M |