|
Cash & Equivalents
|
7.41M | 52.00M | 130.40M | 116.96M | 3.75M | 4.86M | 4.88M | 16.12M | 3.25M | 6.49M | 8.30M | 148.21M | 24.77M | 17.12M | 20.05M | 18.04M | 200.74M | 17.12M | 22.50M | 33.83M | 15.52M | 19.08M | 11.83M | 15.57M | 18.39M | 7.38M | 13.68M | 15.82M | 20.35M | 9.53M | 71.35M | 23.77M | 49.67M | 14.49M | 24.14M | 16.83M | 16.55M | 19.85M | 25.97M | 23.68M | 15.69M | 16.99M | 27.63M | 55.22M | 20.21M | 47.85M | 73.33M | 874.46M | 915.33M | 912.53M | 944.04M | 969.61M | 635.20M | 67.25M | 38.37M | 180.62M | 434.87M | 418.16M | 180.12M | 71.29M | 14.63M | 48.59M | 143.48M | 80.15M | 63.18M | 417.42M |
|
Cash & Current Investments
|
7.41M | 52.00M | 130.40M | 116.96M | 3.75M | 4.86M | 4.88M | 16.12M | 3.25M | 6.49M | 8.30M | 148.21M | 24.77M | 17.12M | 20.05M | 18.04M | 200.74M | 17.12M | 22.50M | 33.83M | 15.52M | 19.08M | 11.83M | 15.57M | 18.39M | 7.38M | 13.68M | 15.82M | 20.35M | 9.53M | 71.35M | 23.77M | 49.67M | 14.49M | 24.14M | 16.83M | 16.55M | 19.85M | 25.97M | 23.68M | 15.69M | 16.99M | 27.63M | 55.22M | 20.21M | 47.85M | 73.33M | 874.46M | 915.33M | 912.53M | 944.04M | 969.61M | 635.20M | 67.25M | 38.37M | 180.62M | 434.87M | 418.16M | 180.12M | 71.29M | 14.63M | 48.59M | 143.48M | 80.15M | 63.18M | 417.42M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 34.24M | | | | 38.06M | 38.50M | 39.25M | 40.25M | 40.25M | 41.77M | 43.00M | 46.86M | 50.99M | 55.52M | 58.99M | 62.95M | 65.33M | 68.92M | 71.74M | 75.23M | 78.51M | 82.21M | 84.79M | 88.16M | 91.21M | 79.71M | 75.94M | 72.59M | 68.65M | 65.11M | 61.00M | 58.65M | 55.53M | 52.62M | 3.99M | 6.08M | 48.17M | 331.47M | 1.99M | 3.38M | 35.03M | 1.06M | 3.25M | 5.86M | 6.38M | 2.82M | 6.38M | 20.14M | 3.91M | 19.91M | 29.22M | 12.68M |
|
Current Assets
|
| | 410.60M | | 441.89M | 447.17M | 407.43M | | 515.15M | 504.12M | 484.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | 1,392.47M | | 1,392.35M | 1,377.11M | 1,389.59M | 1,377.07M | 1,349.52M | 1,361.56M | 1,360.77M | 1,415.88M | 1,416.81M | 1,412.94M | 1,453.40M | | 1,469.91M | | 1,470.51M | 1,470.51M | | 1,485.08M | 1,484.21M | 1,486.59M | 1,505.17M | 1,527.50M | 1,529.00M | 1,544.95M | 1,547.77M | 1,550.17M | 1,566.63M | 1,604.37M | 1,627.01M | 1,668.49M | 1,668.80M | 1,668.66M | 1,673.11M | 1,673.11M | 1,626.24M | 1,671.21M | 1,674.65M | 2,062.78M | 2,066.60M | 2,068.64M | 2,033.29M | 2,017.43M | 2,030.44M | 2,037.53M | 2,036.30M | 2,036.30M | 1,918.38M | 1,919.13M | 1,918.84M | 1,903.62M | 1,902.59M | 1,902.59M | 1,975.34M | 1,972.94M | 1,972.14M | 1,968.96M | 1,941.01M | 1,931.35M | 1,930.46M | 1,733.59M | 1,735.71M | 1,740.83M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.69M | 61.97M | 109.68M | 113.17M | 112.62M | 108.18M | 108.91M | 110.53M | 113.30M | 111.01M | 108.11M | 110.78M | 115.82M | 112.02M | 111.65M | 113.13M |
|
Intangibles
|
| | | | | | 89.38M | | | | 89.38M | | | | 89.38M | | | | 89.38M | | | | 89.38M | | | | 89.38M | | | | | | | | | | | | 105.75M | | | 392.67M | 378.22M | 364.40M | 350.55M | 338.43M | 325.85M | 312.76M | 302.36M | 288.85M | 283.24M | 275.50M | 267.90M | 259.50M | 252.36M | 241.99M | 145.60M | 137.37M | 130.62M | 124.57M | 118.75M | 113.29M | 107.96M | 102.86M | 100.48M | 98.69M |
|
Goodwill & Intangibles
|
| | | | | | 89.38M | | | | 89.38M | | | | 89.38M | | | | 89.38M | | | | 89.38M | | | | 89.38M | | | | | | | | | | | | 105.75M | | | 392.67M | 378.22M | 364.40M | 350.55M | 338.43M | 325.85M | 312.76M | 302.36M | 288.85M | 283.24M | 275.50M | 267.90M | 259.50M | 252.36M | 241.99M | 145.60M | 137.37M | 130.62M | 124.57M | 118.75M | 113.29M | 107.96M | 102.86M | 100.48M | 98.69M |
|
Other Non-Current Assets
|
| | 186.38M | | 174.90M | 210.07M | 171.17M | 226.43M | 188.41M | 181.01M | 183.82M | 229.56M | 218.30M | 221.01M | 192.47M | 252.69M | 260.89M | 236.39M | 215.89M | 209.93M | 211.04M | 213.68M | 222.33M | 252.96M | 371.62M | 350.86M | 234.28M | 251.17M | 288.70M | 291.83M | 60.46M | 56.71M | 58.91M | 73.11M | 73.36M | 59.53M | 73.28M | 65.64M | 50.04M | 75.13M | 37.79M | 53.52M | 53.63M | 44.54M | 29.65M | 38.13M | 18.12M | 5.10M | 1.29M | 1.66M | 3.38M | 2.96M | 64.90M | 10.89M | 7.05M | 15.22M | 15.76M | 17.37M | 292.94M | 16.04M | 14.83M | 14.26M | 316.68M | 301.88M | 305.07M | 306.81M |
|
Non-Current Assets
|
| | 467.01M | | 470.19M | 478.34M | 483.67M | | 506.58M | 522.03M | 532.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | 5,548.37M | | 5,327.89M | 5,329.97M | 5,192.29M | 5,169.08M | 5,147.51M | 5,111.07M | 5,133.57M | 5,478.02M | 5,362.98M | 5,372.93M | 5,635.46M | 5,659.23M | 6,039.87M | 5,901.86M | 5,967.54M | 5,936.19M | 5,988.93M | 5,990.58M | 5,967.13M | 6,032.41M | 6,401.15M | 6,494.55M | 6,394.80M | 6,532.14M | 6,609.34M | 6,586.13M | 6,634.23M | 6,789.43M | 6,973.45M | 7,144.47M | 7,150.39M | 7,120.87M | 7,177.08M | 7,251.55M | 7,177.08M | 7,255.80M | 7,177.75M | 9,515.50M | 9,033.97M | 8,996.62M | 8,879.55M | 8,796.67M | 8,687.32M | 9,514.51M | 9,415.74M | 9,334.83M | 9,153.32M | 9,017.07M | 8,331.56M | 7,632.71M | 7,488.19M | 7,482.17M | 7,649.65M | 7,604.31M | 7,356.12M | 7,231.52M | 7,121.66M | 7,086.79M | 7,119.56M | 6,976.08M | 6,932.51M | 6,980.32M |
|
Accounts Payables
|
| | 2.86M | | 2.89M | 11.32M | 2.91M | 2.97M | 3.13M | 12.62M | 3.71M | 3.12M | 4.27M | 12.35M | 14.03M | 11.30M | 16.84M | 15.19M | 13.19M | 8.14M | 19.16M | 21.72M | 8.66M | 16.23M | 17.70M | 24.31M | 69.51M | 14.17M | 40.72M | 64.30M | 58.48M | 24.18M | 43.45M | 47.51M | 83.05M | 9.03M | 12.69M | 10.47M | 62.91M | 13.11M | 8.12M | 18.92M | 20.44M | 17.45M | 9.57M | 7.66M | 30.57M | 45.98M | 23.25M | 10.61M | 21.54M | 14.03M | 11.92M | 18.34M | 17.91M | 10.45M | | | | | | | | | | |
|
Notes Payables
|
| | | | | | | | 153.00M | 115.00M | | | | | | | 90.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 397.89M | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | 4.75M | | 4.75M | 4.75M | 4.75M | 4.75M | 4.75M | 4.75M | 4.75M | 7.83M | 8.01M | 6.66M | 6.66M | 6.66M | 6.66M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | 5.17M | | | | | | | | | | | | | 1.65M | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 7.61M | | 7.64M | 16.07M | 7.67M | 7.72M | 160.88M | 132.37M | 8.47M | 10.95M | 12.28M | 19.02M | 20.70M | 17.96M | 113.51M | 20.35M | 18.36M | 13.31M | 24.32M | 26.89M | 13.82M | 21.39M | 22.86M | 29.47M | 74.68M | 19.34M | 45.89M | 69.47M | 63.64M | 24.18M | 43.45M | 47.51M | 83.05M | 9.03M | 12.69M | 10.47M | 62.91M | 13.11M | 8.12M | 18.92M | 418.33M | 19.09M | 9.57M | 7.66M | 30.57M | 45.98M | 23.25M | 10.61M | 21.54M | 14.03M | 11.92M | 18.34M | 17.91M | 10.45M | | | | | | | | | | |
|
Total Current Liabilities
|
| | 219.69M | | 258.65M | 387.45M | 239.06M | | 310.30M | 293.50M | 287.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 1,934.82M | | 1,935.59M | 1,885.97M | 1,886.36M | 1,886.74M | 1,887.12M | 1,887.51M | 1,887.89M | 1,888.28M | 1,787.83M | 1,993.39M | 1,993.88M | 1,994.37M | 2,294.53M | 2,295.03M | 2,295.53M | 2,345.15M | 2,345.53M | 2,411.67M | 2,412.14M | 2,412.60M | 2,413.07M | 2,413.53M | 2,403.44M | 2,861.29M | 2,862.80M | 2,564.48M | 2,565.91M | 3,160.76M | 3,162.28M | 3,163.86M | 3,203.96M | 3,592.29M | 3,594.26M | 3,596.28M | 3,598.30M | 3,600.31M | 3,602.33M | 5,284.93M | 5,287.66M | 5,290.40M | 5,732.02M | 5,734.56M | 6,130.17M | 6,133.38M | 6,136.55M | 6,139.79M | 6,143.02M | 6,146.26M | 5,649.65M | 5,652.59M | | | | | 558.88M | 561.35M | 563.73M | 566.05M | 4,020.35M | 4,023.55M | 4,026.77M | 3,680.36M |
|
Convertible Debt
|
| | 255.27M | | 76.84M | 77.16M | 77.48M | 77.81M | 78.14M | 78.48M | 78.82M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 8.48M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 8.90M | 6.54M | 6.20M |
|
Other Non-Current Liabilities
|
| | 151.59M | | 137.16M | 131.84M | 107.30M | 89.17M | 98.65M | 115.04M | 106.42M | 104.63M | 118.80M | 88.95M | 132.03M | 106.78M | 120.50M | 97.58M | 130.45M | 94.05M | 112.84M | 89.32M | 106.90M | 93.38M | 185.96M | 160.06M | 179.78M | 150.42M | 190.30M | 155.43M | 188.05M | 162.14M | 190.02M | 160.14M | 184.79M | 164.97M | 207.69M | 178.32M | 211.33M | 250.93M | 298.62M | 292.16M | 335.70M | 402.74M | 352.47M | 334.48M | 345.37M | 428.63M | 441.28M | 430.69M | 433.45M | 422.49M | 425.12M | 414.87M | 425.96M | 379.52M | 584.52M | 568.33M | 587.00M | 580.27M | 552.65M | 585.14M | 532.52M | 556.17M | 496.82M | 537.91M |
|
Total Non-Current Liabilities
|
| | 353.84M | | 378.12M | 257.73M | 412.52M | 2,223.79M | 400.65M | 401.39M | 410.18M | 2,397.88M | 2,300.27M | 2,508.98M | 2,769.63M | 2,451.47M | 2,843.09M | 2,944.88M | 2,750.24M | 2,796.66M | 2,851.30M | 2,899.28M | 2,885.51M | 2,968.13M | 3,205.55M | 3,358.66M | 3,402.93M | 3,580.86M | 3,624.53M | 3,279.20M | 3,316.79M | 3,814.21M | 4,003.23M | 4,194.87M | 4,210.18M | 4,205.93M | 4,257.01M | 4,280.66M | 4,368.32M | 4,268.31M | 4,221.68M | 6,614.36M | 6,192.39M | 6,211.62M | 6,181.35M | 6,220.11M | 6,239.16M | 7,179.36M | 7,159.81M | 7,150.40M | 7,164.56M | 7,160.28M | 6,461.57M | 5,765.93M | 5,673.44M | 5,720.74M | 5,726.05M | 5,734.04M | 5,542.98M | 5,536.58M | 5,560.21M | 5,572.63M | 5,735.16M | 5,685.34M | 5,739.75M | 5,794.51M |
|
Total Liabilities
|
| | 2,456.44M | | 2,301.88M | 2,314.25M | 2,332.05M | 2,312.96M | 2,305.98M | 2,288.78M | 2,334.27M | 2,502.50M | 2,419.07M | 2,597.93M | 2,901.66M | 2,558.25M | 2,963.59M | 3,042.47M | 2,880.69M | 2,890.71M | 2,964.14M | 2,988.60M | 2,992.41M | 3,061.51M | 3,391.51M | 3,518.72M | 3,582.72M | 3,731.28M | 3,814.83M | 3,434.63M | 3,504.84M | 3,976.35M | 4,193.25M | 4,355.01M | 4,394.96M | 4,370.90M | 4,464.69M | 4,458.98M | 4,579.65M | 4,519.24M | 4,520.30M | 6,906.52M | 6,528.09M | 6,614.36M | 6,533.82M | 6,554.59M | 6,584.53M | 7,607.98M | 7,601.08M | 7,581.09M | 7,598.01M | 7,582.77M | 6,886.69M | 6,180.80M | 6,099.40M | 6,100.26M | 6,310.58M | 6,302.36M | 6,129.98M | 6,116.85M | 6,112.85M | 6,157.77M | 6,267.69M | 6,241.51M | 6,236.57M | 6,332.42M |
|
Total Debt
|
| | 1,934.82M | | 1,935.59M | 1,885.97M | 1,886.36M | 1,886.74M | 1,887.12M | 1,887.51M | 1,887.89M | 1,888.28M | 1,787.83M | 1,993.39M | 1,993.88M | 1,994.37M | 2,294.53M | 2,295.03M | 2,295.53M | 2,345.15M | 2,345.53M | 2,411.67M | 2,412.14M | 2,412.60M | 2,413.07M | 2,413.53M | 2,403.44M | 2,861.29M | 2,862.80M | 2,564.48M | 2,565.91M | 3,160.76M | 3,162.28M | 3,163.86M | 3,203.96M | 3,592.29M | 3,594.26M | 3,596.28M | 3,598.30M | 3,600.31M | 3,602.33M | 5,284.93M | 5,287.66M | 5,290.40M | 5,732.02M | 5,734.56M | 6,130.17M | 6,133.38M | 6,136.55M | 6,139.79M | 6,143.02M | 6,146.26M | 5,649.65M | 5,652.59M | | | | | 558.88M | 561.35M | 563.73M | 566.05M | 4,020.35M | 4,023.55M | 4,026.77M | 3,680.36M |
|
Common Equity
|
| | 3,091.93M | | 275.31M | 280.33M | 2,860.24M | 2,856.12M | 2,841.53M | 2,822.29M | 2,799.30M | 2,975.52M | 2,943.91M | 2,775.00M | 2,733.80M | 3,100.98M | 3,076.29M | 2,859.40M | 3,086.86M | 3,045.48M | 3,024.78M | 3,001.98M | 2,990.15M | 2,970.90M | 3,009.64M | 2,975.83M | 2,812.08M | 2,800.86M | 2,794.51M | 3,151.50M | 3,129.39M | 2,813.09M | 2,780.20M | 2,789.45M | 2,755.42M | 2,749.97M | 2,760.67M | 2,792.57M | 2,597.43M | 2,736.57M | 2,657.44M | 2,608.99M | 2,505.88M | 2,382.27M | 2,345.72M | 2,242.08M | 2,102.79M | 1,906.53M | 1,814.65M | 1,753.74M | 1,555.31M | 1,434.30M | 1,444.87M | 1,451.92M | 1,388.79M | 1,381.90M | 1,339.08M | 1,301.95M | 1,226.13M | 1,114.67M | 1,008.81M | 929.02M | 851.87M | 734.57M | 695.94M | 647.91M |
|
Shareholder's Equity
|
| | 3,091.93M | | 275.31M | 280.33M | 2,860.24M | 2,856.12M | 2,841.53M | 2,822.29M | 2,799.30M | 2,975.52M | 2,943.91M | 2,775.00M | 2,733.80M | 3,100.98M | 3,076.29M | 2,859.40M | 3,086.86M | 3,045.48M | 3,024.78M | 3,001.98M | 2,990.15M | 2,970.90M | 3,009.64M | 2,975.83M | 2,812.08M | 2,800.86M | 2,794.51M | 3,151.50M | 3,129.39M | 2,813.09M | 2,780.20M | 2,789.45M | 2,755.42M | 2,749.97M | 2,760.67M | 2,792.57M | 2,597.43M | 2,736.57M | 2,657.44M | 2,608.99M | 2,505.88M | 2,382.27M | 2,345.72M | 2,242.08M | 2,102.79M | 1,906.53M | 1,814.65M | 1,753.74M | 1,555.31M | 1,434.30M | 1,444.87M | 1,451.92M | 1,388.79M | 1,381.90M | 1,339.08M | 1,301.95M | 1,226.13M | 1,114.67M | 1,008.81M | 929.02M | 851.87M | 734.57M | 695.94M | 647.91M |
|
Liabilities and Shareholders Equity
|
| | 5,548.37M | | 5,327.89M | 5,329.97M | 5,192.29M | 5,169.08M | 5,147.51M | 5,111.07M | 5,133.57M | 5,478.02M | 5,362.98M | 5,372.93M | 5,635.46M | 5,659.23M | 6,039.87M | 5,901.86M | 5,967.54M | 5,936.19M | 5,988.93M | 5,990.58M | 5,967.13M | 6,032.41M | 6,401.15M | 6,494.55M | 6,394.80M | 6,532.14M | 6,609.34M | 6,586.13M | 6,634.23M | 6,789.43M | 6,973.45M | 7,144.47M | 7,150.39M | 7,120.87M | 7,177.08M | 7,251.55M | 7,177.08M | 7,255.80M | 7,177.75M | 9,515.50M | 9,033.97M | 8,996.62M | 8,879.55M | 8,796.67M | 8,687.32M | 9,514.51M | 9,415.74M | 9,334.83M | 9,153.32M | 9,017.07M | 8,331.56M | 7,632.71M | 7,488.19M | 7,482.17M | 7,649.65M | 7,604.31M | 7,356.12M | 7,231.52M | 7,121.66M | 7,086.79M | 7,119.56M | 6,976.08M | 6,932.51M | 6,980.32M |
|
Retained Earnings
|
| | 2,021.16M | | 2,085.24M | 2,135.47M | 2,042.51M | 2,095.56M | 2,147.20M | 2,194.74M | 2,232.95M | 2,272.96M | 2,310.64M | 2,350.26M | 2,384.88M | 2,412.38M | 2,457.74M | 2,485.30M | 2,518.05M | 2,555.60M | 2,609.52M | 2,658.72M | 2,715.24M | 2,756.82M | 2,839.97M | 2,901.15M | 2,881.66M | 2,933.71M | 2,989.77M | 3,041.58M | 3,104.77M | 3,132.04M | 3,192.74M | 3,278.47M | 3,310.02M | 3,468.94M | 3,567.07M | 3,684.17M | 3,231.89M | 3,457.68M | 3,466.46M | 3,506.54M | 3,491.64M | 3,457.99M | 3,420.65M | 3,318.00M | 3,180.26M | 2,985.27M | 2,894.16M | 2,834.45M | 2,635.66M | 2,515.84M | 2,527.19M | 2,534.69M | 2,503.28M | 2,529.23M | 2,517.95M | 2,513.82M | 2,470.50M | 2,392.12M | 2,318.27M | 2,271.37M | 2,194.97M | 2,078.54M | 2,040.38M | 1,993.43M |
|
Preferred Shares
|
| | 306.83M | | 306.83M | 306.83M | 306.83M | 306.83M | 306.83M | 306.83M | 306.83M | 306.83M | 306.83M | 280.11M | 280.11M | 280.11M | 280.11M | 280.11M | 280.11M | 280.11M | 280.11M | 280.11M | 280.11M | 280.11M | 280.11M | 280.11M | 280.11M | 280.11M | 280.11M | 280.11M | 280.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | 0.07M | | | | 0.09M | | | | 0.11M | | | | 0.13M | | | | 0.15M | | | | 0.15M | | | 0.02M | 0.15M | | | 0.02M | 0.15M | | 499.00 | 0.02M | 0.15M | 0.00M | | 0.02M | 0.16M | | 0.00M | 0.03M | 0.19M | 0.00M | 0.00M | | 0.33M | 0.02M | 0.02M | 0.07M | 0.43M | | 478.00 | 0.07M | 0.07M | 0.00M | 0.02M | 0.08M | 0.10M | 0.00M | 0.01M | 0.14M | 0.16M | 0.00M | 0.03M | 0.23M |