|
Cash & Equivalents
|
89.17M | 127.34M | 145.72M | 126.53M | 163.05M | 238.13M | 197.30M | 99.43M | 122.15M | 159.58M | 278.06M | 185.31M | 216.05M | 202.37M | 201.81M | 450.44M | 71.88M | 255.51M | 184.81M | 90.04M | 91.41M | 74.46M | 110.37M | 116.48M | 110.84M | 396.82M | 305.89M | 321.05M | 389.82M | 354.60M | 500.34M | 517.46M | 517.38M | 179.08M | 223.76M | 259.88M | 305.10M | 283.15M | 255.29M | 219.16M | 164.72M | 140.11M | 143.61M | 161.47M | 78.20M | 112.56M | 172.61M | 188.24M |
|
Cash & Current Investments
|
89.17M | 127.34M | 145.72M | 126.53M | 163.05M | 238.13M | 197.30M | 99.43M | 122.15M | 159.58M | 278.06M | 185.31M | 216.05M | 202.37M | 201.81M | 450.44M | 71.88M | 255.51M | 184.81M | 90.04M | 91.41M | 74.46M | 110.37M | 116.48M | 110.84M | 396.82M | 305.89M | 321.05M | 389.82M | 354.60M | 500.34M | 517.46M | 517.38M | 179.08M | 223.76M | 259.88M | 305.10M | 283.15M | 255.29M | 219.16M | 164.72M | 140.11M | 143.61M | 161.47M | 78.20M | 112.56M | 172.61M | 188.24M |
|
Receivables - Net
|
| | | | 24.02M | 35.03M | 31.28M | 33.66M | 22.98M | 31.99M | 27.91M | 33.59M | 23.00M | 32.29M | 36.36M | 34.54M | 35.87M | 49.48M | 42.73M | 42.10M | 34.80M | 63.30M | 49.07M | 43.46M | 36.54M | 23.46M | 7.32M | 9.09M | 8.97M | 14.57M | 19.87M | 23.83M | 28.53M | 36.24M | 41.85M | 38.71M | 37.56M | 48.26M | 33.24M | 39.20M | 32.43M | 41.32M | 34.66M | 31.98M | 25.76M | 34.08M | 35.59M | 30.36M |
|
Receivables - Other
|
| | | | | | | 20.00M | 20.00M | | | | | 2.40M | | | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | 24.02M | 35.03M | 31.28M | 53.66M | 42.98M | 31.99M | 27.91M | 33.59M | 23.00M | 34.69M | 36.36M | 34.54M | 36.27M | 49.48M | 42.73M | 42.10M | 34.80M | 63.30M | 49.07M | 43.46M | 36.54M | 23.46M | 7.32M | 9.09M | 8.97M | 14.57M | 19.87M | 23.83M | 28.53M | 36.24M | 41.85M | 38.71M | 37.56M | 48.26M | 33.24M | 39.20M | 32.43M | 41.32M | 34.66M | 31.98M | 25.76M | 34.08M | 35.59M | 30.36M |
|
Buildings
|
2,538.59M | | | | 2,532.78M | 2,727.74M | 2,739.19M | 2,845.90M | 2,559.89M | 2,863.03M | 2,817.37M | 2,830.09M | 2,732.06M | 2,720.03M | 2,708.25M | 2,728.32M | 2,878.38M | 2,909.17M | 2,935.91M | 3,073.53M | 3,113.74M | 3,124.66M | 3,138.23M | 3,165.36M | 3,270.06M | 3,293.53M | 3,313.23M | 3,172.49M | 2,949.11M | 2,952.67M | 2,944.10M | 2,925.56M | 2,856.67M | 3,160.42M | 3,173.92M | 3,091.56M | 3,086.78M | 3,097.87M | 3,123.14M | 3,157.65M | 3,097.71M | 3,130.47M | 3,128.03M | 3,177.91M | 3,188.89M | 3,122.57M | 3,140.54M | 3,160.40M |
|
Construction in Progress
|
12.39M | | | | 39.74M | 50.84M | 62.60M | 40.36M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
337.18M | | | | 319.62M | 337.09M | 337.09M | 372.70M | 343.00M | 346.41M | 343.00M | 343.00M | 331.50M | 329.95M | 335.81M | 335.81M | 440.93M | 440.93M | 440.93M | 459.44M | 477.35M | 477.35M | 472.08M | 472.08M | 483.05M | 483.05M | 483.05M | 456.78M | 446.86M | 446.81M | 446.65M | 446.51M | 431.43M | 467.71M | 467.63M | 460.62M | 460.54M | 460.38M | 460.34M | 460.33M | 460.31M | 460.27M | 455.91M | 455.91M | 455.91M | 472.65M | 472.65M | 472.65M |
|
Goodwill
|
| | | | 42.11M | | | | 42.11M | | | | 42.11M | | | | 39.83M | | | | 34.40M | 25.00M | | | 25.00M | 8.60M | 4.90M | 4.90M | 4.85M | 4.90M | 4.90M | 4.90M | 4.90M | | | | 4.90M | | | | 4.90M | | | | 4.90M | | | |
|
Intangibles
|
56.46M | | | | 64.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
56.46M | | | | 64.54M | 63.30M | 62.45M | 61.76M | 58.06M | 81.50M | 78.18M | 77.35M | 76.91M | 74.29M | 75.76M | 74.66M | 68.00M | 67.08M | 66.15M | 65.66M | 61.54M | 37.29M | 36.59M | 35.89M | 29.00M | 12.02M | 7.67M | 7.07M | 6.46M | 6.20M | 5.95M | 5.70M | 5.45M | 5.41M | 5.28M | 5.16M | 5.06M | 5.02M | 4.98M | 4.94M | 4.90M | 4.88M | 4.87M | 4.86M | 4.86M | 4.85M | 4.85M | 4.85M |
|
Long-Term Deferred Tax
|
5.82M | | | | 2.39M | 0.44M | 1.88M | 1.85M | 2.30M | 2.28M | 2.21M | 1.73M | 1.56M | | | | 1.16M | | | | 1.37M | | | | | | | | | | | | | | | | | | | | | | 5.04M | 5.21M | 5.34M | 5.30M | 5.17M | 5.28M |
|
Other Non-Current Assets
|
33.69M | | | | 137.61M | 82.94M | 85.92M | 95.33M | 77.60M | 85.02M | 83.90M | 85.58M | 70.97M | 69.20M | 67.03M | 62.88M | 58.52M | 62.32M | 63.00M | 57.99M | 70.19M | 69.78M | 77.15M | 84.48M | 84.11M | 79.53M | 60.92M | 46.30M | 38.96M | 34.63M | 34.57M | 34.50M | 36.85M | 40.16M | 46.91M | 50.79M | 60.81M | 58.21M | 61.02M | 56.94M | 58.35M | 56.85M | 61.49M | 63.16M | 65.38M | 69.50M | 78.38M | 80.73M |
|
Assets
|
3,756.66M | | | | 2,949.08M | 3,030.41M | 2,989.41M | 3,111.94M | 3,005.94M | 3,089.49M | 3,055.05M | 2,946.81M | 2,860.34M | 2,834.48M | 2,874.08M | 3,088.63M | 3,115.31M | 3,167.53M | 3,083.72M | 3,111.71M | 3,170.09M | 3,181.24M | 3,167.93M | 3,158.98M | 3,263.01M | 3,516.55M | 3,366.32M | 3,340.24M | 3,079.60M | 3,022.76M | 3,126.21M | 3,116.91M | 3,087.32M | 3,040.09M | 3,075.38M | 3,092.37M | 3,080.05M | 3,050.90M | 3,002.60M | 2,962.72M | 2,902.23M | 2,901.87M | 2,906.74M | 2,904.48M | 2,831.62M | 2,889.54M | 2,875.09M | 2,868.38M |
|
Accounts Payables
|
27.48M | | | | 90.11M | 80.04M | 81.58M | 94.80M | 78.44M | 74.87M | 77.70M | 81.70M | 71.95M | 65.45M | 71.87M | 79.86M | 77.00M | 79.82M | 84.18M | 97.70M | 84.97M | 91.75M | 98.45M | 108.29M | 88.20M | 79.23M | 60.08M | 73.64M | 62.68M | 61.63M | 83.44M | 89.63M | 84.05M | 92.82M | 100.43M | 107.82M | 107.10M | 95.98M | 99.75M | 107.36M | 102.39M | 106.47M | 106.02M | 116.63M | 102.90M | 110.97M | 96.68M | 119.23M |
|
Dividends payables
|
| | | | | 16.72M | 25.68M | 25.68M | 25.68M | 29.88M | 30.14M | 30.12M | 29.88M | 29.87M | 29.89M | 29.90M | 29.93M | 29.91M | 31.34M | 31.55M | 31.57M | 31.73M | 31.75M | 31.79M | 31.80M | 31.81M | 0.24M | 0.24M | 0.20M | | | | 0.09M | | | 11.66M | 11.46M | 11.33M | 11.10M | 10.87M | 10.79M | 12.58M | 12.61M | 12.61M | 12.57M | 14.36M | 13.99M | 13.96M |
|
Payables
|
27.48M | | | | 90.11M | 96.76M | 107.26M | 120.48M | 104.12M | 104.75M | 107.84M | 111.82M | 101.84M | 95.33M | 101.76M | 109.76M | 106.94M | 109.73M | 115.52M | 129.25M | 116.54M | 123.47M | 130.21M | 140.08M | 120.00M | 111.04M | 60.32M | 73.88M | 62.88M | 61.63M | 83.44M | 89.63M | 84.14M | 92.82M | 100.43M | 119.48M | 118.55M | 107.32M | 110.86M | 118.23M | 113.18M | 119.05M | 118.62M | 129.25M | 115.46M | 125.33M | 110.68M | 133.20M |
|
Non-Current Debt
|
| | | | 1,197.56M | | | | 1,094.54M | 1,290.01M | 1,266.00M | 1,169.13M | 1,077.13M | 1,076.99M | 1,063.44M | 1,285.89M | 1,322.59M | 1,328.09M | 1,117.75M | 1,133.89M | 1,155.09M | 1,149.92M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | 3.65M | 4.24M | 7.72M | 11.56M | 15.93M | 17.50M | 19.17M | 20.46M | 21.97M | 23.30M | 26.93M | 28.53M | 30.18M | 33.16M | 36.15M | 37.88M | 28.79M | 30.25M | 32.38M | 34.10M | 36.14M | 11.22M | 9.05M | 9.76M | 12.79M | 12.87M | 3.44M | 5.12M | 7.09M | 9.26M | 13.33M | 15.52M | 18.82M | 21.12M | 25.32M | 27.69M | 26.50M | 29.57M | 34.26M | 35.58M | 37.23M | 38.92M | 45.76M | 47.33M |
|
Liabilities from Discontinued Operations
|
546.01M | | | | 97.07M | | | 67.36M | 36.68M | 1.66M | | | | 0.27M | 1.48M | | | | | | | | | | | | | 65.46M | | | | 2.83M | 2.31M | | | 3.53M | | | | | | | 1.03M | | | 8.06M | | |
|
Operating Leases
|
2,888.16M | | | | 3,088.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
38.81M | | | | 43.40M | 53.75M | 51.19M | 37.02M | 27.25M | 42.89M | 48.16M | 42.99M | 29.81M | 29.58M | 35.22M | 36.06M | 40.69M | 47.28M | 43.71M | 44.61M | 45.75M | 74.29M | 80.69M | 84.20M | 74.80M | 92.03M | 90.62M | 81.15M | 75.58M | 73.40M | 73.57M | 73.40M | 68.56M | 79.25M | 73.74M | 80.86M | 72.39M | 83.20M | 80.23M | 78.85M | 76.65M | 75.68M | 71.76M | 81.41M | 101.12M | 83.82M | 78.78M | 87.28M |
|
Total Non-Current Liabilities
|
1,899.59M | | | | 1,384.75M | 1,274.52M | 1,234.45M | 1,374.18M | 1,235.34M | 1,396.41M | 1,373.84M | 1,280.94M | 1,178.97M | 1,172.58M | 1,166.68M | 1,395.65M | 1,429.53M | 1,437.81M | 1,233.27M | 1,263.14M | 1,271.63M | 1,273.39M | 1,279.63M | 1,288.58M | 1,413.05M | 1,743.82M | 1,691.47M | 1,722.87M | 1,437.16M | 1,435.67M | 1,577.54M | 1,586.75M | 1,580.68M | 1,522.43M | 1,530.06M | 1,552.53M | 1,547.66M | 1,536.83M | 1,510.60M | 1,512.92M | 1,508.08M | 1,514.14M | 1,514.98M | 1,524.77M | 1,450.16M | 1,557.43M | 1,534.36M | 1,556.41M |
|
Total Liabilities
|
1,938.40M | | | | 1,428.15M | 1,328.27M | 1,285.64M | 1,411.20M | 1,262.59M | 1,439.30M | 1,422.00M | 1,323.93M | 1,208.78M | 1,202.16M | 1,201.91M | 1,431.71M | 1,470.22M | 1,485.09M | 1,276.98M | 1,307.74M | 1,317.38M | 1,347.68M | 1,360.32M | 1,372.78M | 1,487.85M | 1,835.85M | 1,782.10M | 1,804.03M | 1,512.74M | 1,509.08M | 1,651.11M | 1,660.15M | 1,649.23M | 1,601.68M | 1,603.79M | 1,633.40M | 1,620.05M | 1,620.03M | 1,590.83M | 1,591.77M | 1,584.73M | 1,589.83M | 1,586.74M | 1,606.18M | 1,551.28M | 1,641.25M | 1,613.14M | 1,643.70M |
|
Total Debt
|
| | | | 1,197.56M | | | | 1,094.54M | 1,290.01M | 1,266.00M | 1,169.13M | 1,077.13M | 1,076.99M | 1,063.44M | 1,285.89M | 1,322.59M | 1,328.09M | 1,117.75M | 1,133.89M | 1,155.09M | 1,149.92M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
1,818.26M | | | | 1,520.92M | 1,702.14M | 1,703.77M | 1,700.74M | 1,743.36M | 1,650.19M | 1,633.05M | 1,622.88M | 1,651.57M | 1,632.32M | 1,672.17M | 1,656.92M | 1,645.09M | 1,682.44M | 1,806.74M | 1,803.96M | 1,852.70M | 1,833.56M | 1,807.61M | 1,786.20M | 1,775.16M | 1,680.69M | 1,584.22M | 1,536.21M | 1,566.86M | 1,513.69M | 1,475.09M | 1,456.76M | 1,438.08M | 1,438.40M | 1,471.58M | 1,458.97M | 1,460.01M | 1,430.87M | 1,411.77M | 1,370.95M | 1,317.50M | 1,312.04M | 1,319.99M | 1,298.30M | 1,280.33M | 1,248.30M | 1,261.95M | 1,224.68M |
|
Shareholder's Equity
|
1,818.26M | | | | 1,520.92M | 1,702.14M | 1,703.77M | 1,700.74M | 1,743.36M | 1,650.19M | 1,633.05M | 1,622.88M | 1,651.57M | 1,632.32M | 1,672.17M | 1,656.92M | 1,645.09M | 1,682.44M | 1,806.74M | 1,803.96M | 1,852.70M | 1,833.56M | 1,807.61M | 1,786.20M | 1,775.16M | 1,680.69M | 1,584.22M | 1,536.21M | 1,566.86M | 1,513.69M | 1,475.09M | 1,456.76M | 1,438.08M | 1,438.40M | 1,471.58M | 1,458.97M | 1,460.01M | 1,430.87M | 1,411.77M | 1,370.95M | 1,317.50M | 1,312.04M | 1,319.99M | 1,298.30M | 1,280.33M | 1,248.30M | 1,261.95M | 1,224.68M |
|
Liabilities and Shareholders Equity
|
3,756.66M | | | | 2,949.08M | 3,030.41M | 2,989.41M | 3,111.94M | 3,005.94M | 3,089.49M | 3,055.05M | 2,946.81M | 2,860.34M | 2,834.48M | 2,874.08M | 3,088.63M | 3,115.31M | 3,167.53M | 3,083.72M | 3,111.71M | 3,170.09M | 3,181.24M | 3,167.93M | 3,158.98M | 3,263.01M | 3,516.55M | 3,366.32M | 3,340.24M | 3,079.60M | 3,022.76M | 3,126.21M | 3,116.91M | 3,087.32M | 3,040.09M | 3,075.38M | 3,092.37M | 3,080.05M | 3,050.90M | 3,002.60M | 2,962.72M | 2,902.23M | 2,901.87M | 2,906.74M | 2,904.48M | 2,831.62M | 2,889.54M | 2,875.09M | 2,868.38M |
|
Retained Earnings
|
-373.96M | | | | -264.16M | -295.30M | -297.33M | -305.00M | 1.50M | -307.71M | -311.90M | -321.29M | 5.00M | -323.40M | -283.45M | -301.22M | 10.70M | -294.77M | -296.83M | -318.62M | 12.70M | -263.98M | -282.26M | -303.00M | -4.60M | -385.88M | -485.00M | -537.34M | -14.40M | -569.35M | -611.39M | -633.58M | -4.10M | -661.78M | -634.14M | -647.25M | -623.22M | -628.06M | -625.12M | -644.29M | -647.25M | -650.70M | -647.66M | -667.02M | -679.84M | -678.15M | -636.48M | -663.57M |
|
Treasury Shares
|
| | | | 0.82M | 1.76M | 0.92M | 0.92M | 0.92M | 0.66M | 1.75M | 0.05M | 1.74M | 0.11M | 0.24M | 0.24M | 1.98M | | | | 1.86M | | | | 1.93M | 0.17M | 0.17M | 0.17M | 1.88M | | | | 1.76M | | | 0.12M | 1.95M | 1.91M | 4.45M | 6.52M | 10.41M | 0.47M | 0.47M | 0.61M | 3.02M | 4.36M | 5.68M | 6.66M |