|
Cash & Equivalents
|
4.34M | 5.22M | 4.15M | 4.06M | 130.97M | 2.60M | 199.01M | 193.35M | 197.34M | 168.98M | 162.35M | 156.67M | 149.70M | 131.65M | 110.97M | 248.41M | 380.39M | 490.28M | 462.77M | 500.93M | 449.31M | 440.43M | 416.67M | 412.13M | 441.56M | 432.95M | 622.67M | 615.58M | 646.43M | 384.57M | 324.51M | 321.20M | 268.95M | 164.48M | 151.79M | 125.48M | 108.44M | 85.52M | 62.14M | 48.93M | 50.79M | 101.12M | 67.30M | 78.61M | 67.92M | 41.37M | 48.05M | 52.96M | 77.80M | 48.88M |
|
Short-term Investments
|
-1.01M | 11.05M | | | | 9.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
3.33M | 16.27M | 4.15M | 4.06M | 130.97M | 12.57M | 199.01M | 193.35M | 197.34M | 168.98M | 162.35M | 156.67M | 149.70M | 131.65M | 110.97M | 248.41M | 380.39M | 490.28M | 462.77M | 500.93M | 449.31M | 440.43M | 416.67M | 412.13M | 441.56M | 432.95M | 622.67M | 615.58M | 646.43M | 384.57M | 324.51M | 321.20M | 268.95M | 164.48M | 151.79M | 125.48M | 108.44M | 85.52M | 62.14M | 48.93M | 50.79M | 101.12M | 67.30M | 78.61M | 67.92M | 41.37M | 48.05M | 52.96M | 77.80M | 48.88M |
|
Receivables - Net
|
-5.79M | 46.95M | | | | 11.42M | 12.48M | 15.20M | 9.74M | 10.36M | 9.31M | 8.32M | 10.38M | 9.34M | 11.84M | 13.30M | 24.06M | 20.08M | 21.56M | 23.02M | 28.80M | 28.56M | 39.00M | 32.64M | 27.24M | 21.57M | 19.01M | 28.41M | 24.38M | 15.67M | 16.55M | 15.82M | 18.18M | 15.81M | 17.32M | 14.37M | 16.40M | 17.52M | 15.80M | 15.91M | 15.82M | 14.71M | 16.37M | 25.08M | 19.57M | 20.67M | 26.93M | 25.27M | 24.23M | 26.66M |
|
Receivables - Other
|
| | | | | 0.20M | 0.50M | 0.60M | 0.40M | 0.70M | 0.30M | 0.40M | 0.30M | 0.30M | | | | 0.20M | | | | | | 14.30M | 14.30M | | | 14.30M | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
-5.79M | 46.95M | | | | 11.62M | 12.98M | 15.80M | 10.14M | 11.06M | 9.61M | 8.72M | 10.68M | 9.64M | 11.84M | 13.30M | 24.06M | 20.28M | 21.56M | 23.02M | 28.80M | 28.56M | 39.00M | 46.94M | 41.54M | 21.57M | 19.01M | 42.71M | 24.38M | 15.67M | 16.55M | 15.82M | 18.18M | 15.81M | 17.32M | 14.37M | 16.40M | 17.52M | 15.80M | 15.91M | 15.82M | 14.71M | 16.37M | 25.08M | 19.57M | 20.67M | 26.93M | 25.27M | 24.23M | 26.66M |
|
Prepaid Assets
|
-1.00M | 0.84M | | | | 10.26M | 10.16M | 7.53M | 12.01M | 10.99M | 10.16M | 8.36M | 14.94M | 17.44M | 17.27M | 9.24M | 16.92M | 18.56M | 17.24M | 12.23M | 16.19M | 12.97M | 12.85M | 30.89M | 18.95M | 37.58M | 27.37M | 27.49M | 29.17M | 70.31M | 70.20M | 73.18M | 65.56M | 74.11M | 70.62M | 71.98M | 77.65M | 77.21M | 79.91M | 77.02M | 73.97M | 64.56M | 89.21M | 64.59M | 111.80M | 70.55M | 72.98M | 58.31M | 57.98M | 55.24M |
|
Buildings
|
| 1,602.79M | | | | 1,632.23M | 1,633.65M | 1,612.11M | 1,616.77M | 1,630.54M | 1,613.51M | 1,587.16M | 1,623.46M | 1,650.05M | 1,719.08M | 1,992.39M | 2,013.77M | 2,010.53M | 2,005.59M | 2,060.96M | 2,132.71M | 2,156.11M | 2,174.92M | 2,155.04M | 2,169.84M | 2,197.08M | 2,336.41M | 2,325.30M | 2,332.34M | 2,326.45M | 2,331.88M | 2,325.58M | 2,364.06M | 2,441.80M | 2,454.90M | 2,455.86M | 2,464.90M | 2,468.39M | 2,469.06M | 2,500.53M | 2,517.04M | 2,678.08M | 2,692.47M | 2,741.64M | 2,703.80M | 2,791.73M | 2,790.21M | 2,813.92M | 2,822.24M | 2,835.54M |
|
Construction in Progress
|
| 5.38M | | | | 8.54M | 11.86M | 49.35M | 53.21M | 61.15M | 94.51M | 124.10M | 105.94M | 99.24M | 108.40M | 123.01M | 117.83M | 133.76M | 165.40M | 125.66M | 79.49M | 80.39M | 73.65M | 78.32M | 43.67M | 28.52M | 28.63M | 42.02M | 42.78M | 44.69M | 40.63M | 55.46M | 108.92M | 212.30M | 223.70M | 258.33M | 271.90M | 314.19M | 292.92M | 273.93M | 280.34M | 262.27M | 254.53M | 232.69M | 246.81M | 289.06M | 288.77M | 292.70M | 300.37M | 327.41M |
|
Land & Improvements
|
| 372.02M | | | | 378.10M | | | | 389.08M | 382.51M | 379.00M | 381.55M | | | | | | | | | 525.82M | 525.03M | 516.18M | 500.41M | 515.62M | 529.81M | 527.48M | 527.75M | 568.66M | 563.35M | 556.85M | 557.89M | 543.83M | 542.13M | 546.91M | 544.36M | 535.77M | 531.59M | 543.08M | 541.96M | 635.90M | 645.43M | 666.77M | 646.28M | 660.20M | 658.71M | 648.94M | 647.63M | |
|
Intangibles
|
| | | | | 34.77M | 34.09M | 33.42M | 32.79M | 33.95M | 33.26M | 32.59M | 31.50M | 30.88M | 73.88M | 94.96M | 91.31M | 87.25M | 82.79M | 76.31M | 72.84M | 68.42M | 53.99M | 51.62M | 49.53M | 48.12M | 59.81M | 57.33M | 54.90M | 56.18M | 53.71M | 51.54M | 50.72M | 71.11M | 68.01M | 68.90M | 66.00M | 62.86M | 60.20M | 57.41M | 54.82M | 113.90M | 110.50M | 114.53M | 105.90M | 109.83M | 101.50M | 95.10M | 87.30M | 87.59M |
|
Goodwill & Intangibles
|
| | | | | 34.77M | 34.09M | 33.42M | 32.79M | 33.95M | 33.26M | 32.59M | 31.50M | 30.88M | 73.88M | 94.96M | 91.31M | 87.25M | 82.79M | 76.31M | 72.84M | 68.42M | 53.99M | 51.62M | 49.53M | 48.12M | 59.81M | 57.33M | 54.90M | 56.18M | 53.71M | 51.54M | 50.72M | 71.11M | 68.01M | 68.90M | 66.00M | 62.86M | 60.20M | 57.41M | 54.82M | 113.90M | 110.50M | 114.53M | 105.90M | 109.83M | 101.50M | 95.10M | 87.30M | 87.59M |
|
Other Non-Current Assets
|
-1.95M | 13.87M | | | | 9.97M | 12.94M | 10.79M | 9.83M | 9.04M | 8.08M | 8.99M | 7.65M | 8.53M | 11.81M | 14.42M | 8.36M | 10.56M | 10.82M | 13.06M | 16.27M | 17.09M | 32.12M | 51.47M | 94.78M | 52.18M | 19.98M | 24.26M | 24.56M | 34.68M | 52.41M | 57.83M | 53.84M | 55.36M | 46.24M | 45.84M | 43.95M | 43.26M | 49.04M | 44.50M | 27.13M | 73.12M | 27.75M | 22.59M | 21.73M | 49.27M | 50.04M | 65.24M | 67.00M | 29.98M |
|
Assets
|
1,857.06M | 1,749.96M | | | | 1,731.18M | 1,936.47M | 1,929.42M | 1,927.72M | 1,918.93M | 1,907.99M | 1,899.39M | 1,906.53M | 1,904.14M | 2,050.35M | 2,563.70M | 2,706.51M | 2,820.81M | 2,803.38M | 2,840.55M | 2,810.85M | 2,798.99M | 2,874.43M | 2,858.42M | 2,873.88M | 2,846.36M | 3,143.60M | 3,125.11M | 3,134.32M | 2,939.56M | 2,876.88M | 2,865.93M | 2,881.82M | 2,985.12M | 2,961.24M | 2,970.30M | 2,961.49M | 2,977.43M | 2,923.64M | 2,903.13M | 2,881.84M | 3,279.81M | 3,214.07M | 3,235.70M | 3,211.72M | 3,311.54M | 3,312.01M | 3,313.55M | 3,328.06M | 3,311.87M |
|
Accounts Payables
|
-5.17M | 30.54M | | | | 26.92M | 32.70M | 31.97M | 38.01M | 45.33M | 39.51M | 39.89M | 47.56M | 48.84M | 54.29M | 63.39M | 65.77M | 84.77M | 71.06M | 80.77M | 70.23M | 98.52M | 85.42M | 85.03M | 80.16M | 76.64M | 69.35M | 58.37M | 68.40M | 132.98M | 71.75M | 74.99M | 94.51M | 84.83M | 75.96M | 74.91M | 78.71M | 102.52M | 94.77M | 88.30M | 90.02M | 103.00M | 97.39M | 88.52M | 130.99M | 89.98M | 81.77M | 85.91M | 88.79M | 97.40M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1,546.19M | 1,616.85M | 1,584.72M | 1,590.30M | 1,587.53M | 1,584.98M | 1,577.41M | 1,573.70M | 1,687.19M | 1,682.93M | 1,699.84M | 1,695.78M | 1,691.69M | 1,686.90M | 1,683.33M | 1,643.33M | 1,578.11M | 1,525.35M | 1,503.03M | 1,515.38M | 1,569.75M | 1,567.25M | 1,514.24M | 1,632.16M | |
|
Payables
|
-5.17M | 30.54M | | | | 26.92M | 32.70M | 31.97M | 38.01M | 45.33M | 39.51M | 39.89M | 47.56M | 48.84M | 54.29M | 63.39M | 65.77M | 84.77M | 71.06M | 80.77M | 70.23M | 98.52M | 85.42M | 85.03M | 80.16M | 1,622.84M | 1,686.20M | 1,643.10M | 1,658.70M | 1,720.51M | 1,656.72M | 1,652.41M | 1,668.22M | 1,772.02M | 1,758.89M | 1,774.76M | 1,774.49M | 1,794.21M | 1,781.66M | 1,771.63M | 1,733.35M | 1,681.11M | 1,622.73M | 1,591.55M | 1,646.36M | 1,659.73M | 1,649.02M | 1,600.15M | 1,720.95M | 97.40M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 250.00M | 250.00M | 250.00M | | | | | | | | | | | | | 153.00M | 153.00M | 150.00M | | 50.00M | 75.00M | 90.00M | | |
|
Minority Interest
|
| | | | | | 143.68M | 32.95M | 33.10M | 33.18M | 33.54M | 34.86M | 35.23M | 35.45M | 87.07M | 209.20M | 103.82M | 100.22M | 100.04M | 102.71M | 103.94M | 100.82M | 55.98M | 49.16M | 47.24M | 46.54M | 40.37M | 39.58M | 39.45M | 38.46M | 43.52M | 43.57M | 40.01M | 39.62M | 42.00M | 42.77M | 41.39M | 39.21M | 40.26M | 40.02M | 42.17M | 55.35M | 63.13M | 66.09M | 69.25M | 65.07M | 67.26M | 68.62M | 69.79M | 69.14M |
|
Operating Leases
|
| 1,984.17M | | | | 160.67M | 158.61M | 156.54M | 154.51M | 154.85M | 152.96M | 151.06M | 148.88M | 146.99M | 145.75M | 187.22M | 184.06M | 180.96M | 176.77M | 168.54M | 148.72M | 144.26M | 141.53M | 131.71M | 129.10M | 128.83M | 130.84M | 128.40M | 125.80M | 148.18M | 145.50M | 142.83M | 128.50M | 100.62M | 98.30M | 97.33M | 95.40M | 93.33M | 91.40M | 89.04M | 87.00M | 170.41M | 168.31M | 175.84M | 172.50M | 177.50M | 174.42M | 171.42M | 163.70M | 174.90M |
|
Other Non-Current Liabilities
|
3.03M | 0.37M | | | | 6.54M | 9.19M | 11.89M | 10.13M | 13.31M | 13.70M | 14.90M | 14.84M | 14.68M | 16.15M | 16.63M | 16.54M | 15.17M | 15.57M | 17.53M | 17.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
1,464.14M | 1,408.01M | | | | 1,465.77M | 1,445.21M | 1,438.54M | 1,438.67M | 1,434.17M | 1,422.82M | 1,396.23M | 1,397.90M | 1,393.35M | 1,456.99M | 1,663.01M | 1,657.90M | 1,815.10M | 1,800.37M | 1,801.10M | 1,769.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
1,467.17M | 1,408.38M | | | | 1,472.31M | 1,454.39M | 1,450.42M | 1,448.80M | 1,447.48M | 1,436.52M | 1,411.13M | 1,412.75M | 1,408.02M | 1,473.14M | 1,679.63M | 1,674.44M | 1,830.27M | 1,815.95M | 1,818.62M | 1,787.59M | 1,793.02M | 1,868.34M | 1,848.73M | 1,838.16M | 1,831.58M | 2,145.38M | 2,098.00M | 2,110.43M | 1,943.67M | 1,875.51M | 1,866.94M | 1,866.77M | 1,937.22M | 1,920.10M | 1,933.35M | 1,929.44M | 1,947.33M | 1,931.15M | 1,916.63M | 1,874.55M | 2,058.38M | 1,991.68M | 1,969.95M | 1,872.81M | 1,949.82M | 1,959.42M | 1,920.95M | 1,942.46M | 1,935.40M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 250.00M | 250.00M | 250.00M | | | | | | | | | | | | | 153.00M | 153.00M | 150.00M | | 50.00M | 75.00M | 90.00M | | |
|
Common Equity
|
389.89M | 341.58M | | | | 258.86M | 338.40M | 479.00M | 478.92M | 471.45M | 471.48M | 488.26M | 493.78M | 496.12M | 577.21M | 884.07M | 1,032.07M | 990.54M | 987.43M | 1,021.93M | 1,023.25M | 1,005.98M | 1,006.09M | 1,009.69M | 1,035.71M | 1,014.78M | 998.22M | 1,027.11M | 1,023.88M | 995.89M | 1,001.37M | 998.99M | 1,015.05M | 1,047.89M | 1,041.13M | 1,036.95M | 1,032.05M | 1,030.11M | 992.49M | 986.50M | 1,007.30M | 1,221.43M | 1,222.38M | 1,265.75M | 1,338.91M | 1,361.72M | 1,352.59M | 1,392.60M | 1,385.60M | 1,376.47M |
|
Shareholder's Equity
|
389.89M | 341.58M | | | | 258.86M | 338.40M | 479.00M | 478.92M | 471.45M | 471.48M | 488.26M | 493.78M | 496.12M | 577.21M | 884.07M | 1,032.07M | 990.54M | 987.43M | 1,021.93M | 1,023.25M | 1,005.98M | 1,006.09M | 1,009.69M | 1,035.71M | 1,014.78M | 998.22M | 1,027.11M | 1,023.88M | 995.89M | 1,001.37M | 998.99M | 1,015.05M | 1,047.89M | 1,041.13M | 1,036.95M | 1,032.05M | 1,030.11M | 992.49M | 986.50M | 1,007.30M | 1,221.43M | 1,222.38M | 1,265.75M | 1,338.91M | 1,361.72M | 1,352.59M | 1,392.60M | 1,385.60M | 1,376.47M |
|
Liabilities and Shareholders Equity
|
1,857.06M | 1,749.96M | | | | 1,731.18M | 1,936.47M | 1,929.42M | 1,927.72M | 1,918.93M | 1,907.99M | 1,899.39M | 1,906.53M | 1,904.14M | 2,050.35M | 2,563.70M | 2,706.51M | 2,820.81M | 2,803.38M | 2,840.55M | 2,810.85M | 2,798.99M | 2,874.43M | 2,858.42M | 2,873.88M | 2,846.36M | 3,143.60M | 3,125.11M | 3,134.32M | 2,939.56M | 2,876.88M | 2,865.93M | 2,881.82M | 2,985.12M | 2,961.24M | 2,970.30M | 2,961.49M | 2,977.43M | 2,923.64M | 2,903.13M | 2,881.84M | 3,279.81M | 3,214.07M | 3,235.70M | 3,211.72M | 3,311.54M | 3,312.01M | 3,313.55M | 3,328.06M | 3,311.87M |
|
Retained Earnings
|
| | | | | | -29.25M | -32.90M | -33.85M | -38.44M | -39.64M | -25.62M | -26.20M | -29.07M | -0.42M | -10.48M | -18.32M | -57.62M | -61.98M | -33.31M | -34.22M | -52.86M | -56.66M | -56.58M | -29.22M | -52.55M | -30.24M | 1.01M | -4.59M | -39.47M | -37.15M | -42.16M | -31.97M | -7.09M | -16.40M | -23.57M | -30.98M | -36.10M | -74.03M | -82.59M | -65.30M | 137.11M | 119.51M | 130.03M | 117.88M | 126.67M | 110.97M | 145.04M | 136.07M | 124.57M |
|
Treasury Shares
|
| | | | | | 0.05M | 0.09M | 0.09M | 0.03M | | | | 0.13M | | | | 0.18M | | | | 0.16M | | | | 0.10M | 4.50M | 5.90M | 5.87M | 5.90M | | | | 5.90M | | | | 5.90M | | | | 0.09M | | | | | | | | |