|
Cash & Equivalents
|
58.58M | 45.44M | 48.41M | 48.34M | 48.56M | 59.80M | 56.30M | 48.54M | 67.77M | 33.28M | 36.44M | 33.16M | 24.50M | 28.44M | 28.21M | 27.80M | 42.35M | 45.78M | 40.51M | 64.84M | 37.47M | 39.36M | 30.88M | 33.99M | 28.07M | 34.54M | 26.90M | 29.89M | 30.71M | 28.66M | 32.77M | 272.49M |
|
Cash & Current Investments
|
58.58M | 45.44M | 48.41M | 48.34M | 48.56M | 59.80M | 56.30M | 48.54M | 67.77M | 33.28M | 36.44M | 33.16M | 24.50M | 28.44M | 28.21M | 27.80M | 42.35M | 45.78M | 40.51M | 64.84M | 37.47M | 39.36M | 30.88M | 33.99M | 28.07M | 34.54M | 26.90M | 29.89M | 30.71M | 28.66M | 32.77M | 272.49M |
|
Receivables - Net
|
16.28M | 12.19M | 11.25M | 13.49M | 15.74M | 8.86M | 8.83M | 16.46M | 21.64M | 17.44M | 18.07M | 16.15M | 19.18M | 16.44M | 17.71M | 23.89M | 28.51M | 22.43M | 26.94M | 25.83M | 29.38M | 27.04M | 22.58M | 25.78M | 22.24M | 24.20M | 19.17M | 21.38M | 25.18M | 22.51M | 21.08M | 21.24M |
|
Receivables - Other
|
| | | | | | | | 3.38M | | | | 3.49M | | | | 3.22M | | | | 1.45M | | | | 1.02M | | | | 1.14M | | | |
|
Receivables
|
16.28M | 12.19M | 11.25M | 13.49M | 15.74M | 8.86M | 8.83M | 16.46M | 25.02M | 17.44M | 18.07M | 16.15M | 22.68M | 16.44M | 17.71M | 23.89M | 31.73M | 22.43M | 26.94M | 25.83M | 30.83M | 27.04M | 22.58M | 25.78M | 23.26M | 24.20M | 19.17M | 21.38M | 26.32M | 22.51M | 21.08M | 21.24M |
|
Inventory
|
7.27M | 7.31M | 7.00M | 6.56M | 7.54M | 6.54M | 5.17M | 4.65M | 4.67M | 4.00M | 3.02M | 2.91M | 2.74M | 2.59M | 3.52M | 3.10M | 3.80M | 4.38M | 3.46M | 3.70M | 3.85M | 3.75M | 3.60M | 3.46M | 2.98M | 3.56M | 3.59M | 3.86M | 4.03M | 4.23M | 4.37M | 3.93M |
|
Prepaid Assets
|
7.22M | 9.30M | 9.17M | 8.98M | 9.24M | 5.37M | 4.61M | 6.04M | 6.45M | 6.81M | 7.21M | 5.62M | 6.49M | 6.76M | 6.74M | 6.76M | 7.09M | 8.07M | 7.74M | 13.15M | 10.49M | 13.54M | 7.76M | 7.72M | 7.38M | 8.41M | 7.88M | 7.18M | 7.72M | 9.46M | 11.52M | 9.80M |
|
Current Assets
|
112.64M | 98.40M | 100.18M | 105.16M | 114.93M | 92.59M | 87.75M | 89.98M | 145.39M | 142.78M | 149.52M | 142.93M | 147.78M | 153.66M | 152.28M | 160.55M | 164.81M | 167.80M | 150.43M | 177.55M | 150.65M | 163.36M | 153.08M | 155.32M | 152.55M | 168.43M | 151.15M | 165.22M | 170.62M | 171.53M | 174.28M | 404.14M |
|
Buildings
|
152.61M | 151.67M | 150.37M | 146.68M | 142.66M | 143.88M | 145.91M | 146.99M | 144.24M | 140.48M | 139.05M | 139.32M | 138.73M | 140.99M | 144.35M | 147.95M | 148.60M | 149.16M | 149.24M | 151.14M | 151.63M | 149.08M | 151.39M | 151.91M | 151.72M | 156.69M | 157.10M | 158.89M | 160.28M | 161.80M | 161.86M | 166.34M |
|
Construction in Progress
|
1.78M | 1.80M | 1.77M | 1.86M | 1.70M | 1.75M | 2.91M | 3.14M | 3.79M | 3.74M | 2.73M | 1.04M | 1.03M | 1.24M | 1.36M | 2.48M | 2.81M | 4.18M | 4.77M | 5.74M | 2.24M | 0.90M | 1.30M | 1.60M | 1.63M | 0.84M | 0.53M | 0.35M | 0.67M | 0.94M | 1.25M | 2.45M |
|
Land & Improvements
|
156.51M | 156.18M | 154.79M | 150.22M | 146.01M | 151.83M | 151.67M | 151.67M | 150.15M | 150.34M | 147.19M | 143.84M | 142.60M | 143.38M | 145.91M | | 144.60M | 144.60M | 144.21M | 142.81M | 143.31M | 139.71M | 139.85M | 139.82M | 139.90M | 138.08M | 137.25M | 136.95M | 134.74M | 133.12M | 131.14M | 131.93M |
|
Property, Plant & Equipment (Net)
|
295.80M | 291.62M | 287.79M | 281.61M | 274.72M | 296.51M | 296.69M | 355.49M | 350.63M | 337.62M | 328.76M | 320.97M | 316.12M | 317.43M | 340.71M | 352.82M | 349.35M | 347.61M | 343.88M | 414.50M | 400.73M | 392.90M | 388.78M | 383.77M | 380.49M | 377.36M | 381.08M | 380.62M | 376.15M | 370.39M | 365.26M | 368.13M |
|
Long-Term Investments
|
925.28M | 545.94M | 534.79M | 496.65M | 715.10M | 591.52M | 622.07M | 561.48M | 505.54M | 318.69M | 369.13M | 383.67M | 419.55M | 356.80M | 311.88M | 273.09M | 250.40M | 242.37M | 151.75M | 144.86M | 155.79M | 230.84M | 228.74M | 169.42M | 199.10M | 220.76M | 158.73M | 201.59M | 201.73M | 169.13M | 202.89M | 179.16M |
|
Goodwill
|
40.08M | | | | 40.05M | | | | 40.04M | 51.89M | 51.91M | 51.93M | 53.60M | 53.57M | 53.58M | 53.56M | 53.55M | 53.53M | 53.50M | 53.46M | 53.51M | 53.52M | 53.52M | 53.51M | 53.53M | 53.52M | 52.51M | 52.54M | 52.50M | 52.52M | 52.57M | 52.57M |
|
Intangibles
|
31.42M | 66.77M | 68.52M | 68.30M | 33.53M | 67.81M | 67.82M | 67.23M | 27.20M | 32.99M | 29.51M | 29.84M | 24.07M | | | | 23.46M | | | | 23.02M | | | | 23.23M | | | | 22.82M | | | |
|
Goodwill & Intangibles
|
71.50M | 66.77M | 68.52M | 68.30M | 73.59M | 67.81M | 67.82M | 67.23M | 67.39M | 78.78M | 75.31M | 75.66M | 77.66M | 77.27M | 77.38M | 77.18M | 77.01M | 76.85M | 76.38M | 75.93M | 76.55M | 76.67M | 76.66M | 76.44M | 76.76M | 76.64M | 75.54M | 75.84M | 75.32M | 75.61M | 76.24M | 76.24M |
|
Long-Term Deferred Tax
|
12.47M | | | | 11.49M | | | | 16.66M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
22.48M | 17.85M | 17.20M | 22.29M | 14.20M | 14.07M | 13.97M | 13.84M | 10.64M | 12.54M | 12.70M | 14.04M | 14.03M | 13.71M | 11.35M | 11.13M | 10.70M | 10.69M | 10.48M | 10.76M | 10.01M | 9.91M | 9.07M | 8.68M | 8.30M | 8.05M | 7.95M | 8.20M | 8.31M | 8.63M | 9.39M | 12.22M |
|
Non-Current Assets
|
950.95M | 922.18M | 908.31M | 868.85M | 786.82M | 1,036.11M | 1,066.92M | 1,063.97M | 613.27M | 804.85M | 839.30M | 840.67M | 418.88M | 806.23M | 781.62M | 758.82M | 399.21M | 718.06M | 622.92M | 684.59M | 180.18M | 743.86M | 736.92M | 671.85M | 696.87M | 716.88M | 657.90M | 699.90M | 695.52M | 657.53M | 689.30M | 675.35M |
|
Assets
|
1,063.58M | 1,020.58M | 1,008.49M | 974.01M | 901.75M | 1,128.70M | 1,154.67M | 1,153.95M | 758.66M | 947.63M | 988.82M | 983.60M | 566.66M | 959.89M | 933.89M | 919.37M | 564.02M | 885.85M | 773.35M | 862.14M | 330.83M | 907.22M | 890.00M | 827.17M | 849.42M | 885.32M | 809.05M | 865.12M | 866.13M | 829.06M | 863.58M | 1,079.50M |
|
Accounts Payables
|
128.74M | 106.71M | 110.88M | 107.42M | 117.27M | 121.50M | 130.44M | 138.82M | 121.08M | 133.84M | 129.46M | 117.89M | 90.89M | 120.30M | 99.97M | 100.90M | 101.97M | 99.76M | 94.18M | 101.50M | 78.62M | 79.24M | 73.38M | 79.00M | 66.74M | 72.81M | 60.13M | 66.69M | 63.38M | 64.08M | 56.42M | 70.99M |
|
Notes Payables
|
| | | | | | | | 7.10M | | 160.08M | 159.63M | 152.26M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
128.74M | 106.71M | 110.88M | 107.42M | 117.27M | 121.50M | 130.44M | 138.82M | 128.18M | 133.84M | 289.54M | 277.52M | 243.15M | 120.30M | 99.97M | 100.90M | 101.97M | 99.76M | 94.18M | 101.50M | 78.62M | 79.24M | 73.38M | 79.00M | 66.74M | 72.81M | 60.13M | 66.69M | 63.38M | 64.08M | 56.42M | 70.99M |
|
Accumulated Expenses
|
128.74M | | | | 117.27M | | | | 121.08M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
8.68M | 8.54M | 8.53M | 9.59M | 8.22M | 7.95M | 5.21M | 7.85M | 2.85M | 8.29M | 9.01M | 5.65M | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
6.75M | 6.52M | 6.30M | 6.06M | 5.72M | 7.03M | 6.92M | 7.00M | 7.10M | 164.63M | | | 152.26M | | | | | | | | 10.00M | 6.50M | 3.60M | 19.00M | | | 0.05M | | 35.00M | 35.00M | 19.00M | 20.92M |
|
Current Leases
|
| | | | | 12.02M | 11.92M | 11.76M | 11.63M | 11.74M | 12.05M | 10.67M | 17.36M | 14.85M | 16.78M | 17.23M | 16.90M | 17.06M | 17.02M | 17.09M | 16.98M | 16.11M | 15.47M | 15.21M | 14.86M | 14.52M | 14.41M | 14.36M | 14.45M | 15.07M | 15.05M | 14.33M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 13.28M | | 11.51M | 11.30M | 11.67M | 11.88M | 12.38M | 12.49M | 12.49M | 13.45M | 14.32M | 14.32M | 14.33M | 14.94M | 15.50M | 15.71M | 17.24M | 18.18M | 18.41M | 18.22M |
|
Total Current Liabilities
|
135.49M | 113.23M | 117.17M | 113.48M | 122.98M | 140.55M | 149.28M | 157.59M | 139.82M | 310.21M | 301.59M | 288.19M | 288.45M | 135.15M | 141.93M | 142.83M | 143.64M | 143.14M | 138.28M | 145.70M | 134.90M | 130.81M | 121.45M | 141.60M | 111.10M | 118.28M | 105.77M | 112.05M | 147.32M | 150.31M | 126.09M | 142.96M |
|
Capital Leases
|
| | | | | | | | | | | | 7.03M | 5.70M | 5.34M | 5.63M | 5.35M | 5.02M | 4.73M | 4.43M | 4.13M | 3.78M | 3.46M | 3.14M | 3.58M | 3.65M | 3.33M | 3.02M | 2.75M | 2.91M | 3.87M | 6.39M |
|
Non-Current Debt
|
256.99M | 254.99M | 252.03M | 245.38M | 240.00M | 264.35M | 265.81M | 264.86M | 263.18M | 80.57M | 77.93M | 76.10M | 75.18M | | | | | | | 30.00M | | | | | | | | 9.00M | 10.00M | 13.40M | | 214.91M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | 8.92M | 8.60M | 9.25M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
100.87M | 89.39M | 86.05M | 76.57M | 98.37M | 79.70M | 74.95M | 56.56M | 70.89M | 15.69M | 28.80M | 30.13M | 60.69M | 64.65M | 60.91M | 57.91M | 60.94M | 41.76M | 17.77M | 28.52M | 43.34M | 49.81M | 48.20M | 25.40M | 47.60M | 41.80M | 26.25M | 35.19M | 29.39M | 20.28M | 40.77M | 28.10M |
|
Operating Leases
|
| | | | | 60.27M | 60.35M | 59.67M | 53.27M | 50.34M | 46.49M | 39.87M | 111.64M | 109.06M | 105.61M | 107.95M | 104.48M | 101.16M | 99.39M | 95.98M | 91.84M | 90.14M | 89.60M | 88.45M | 86.39M | 91.91M | 92.91M | 91.99M | 90.74M | 89.36M | 91.38M | 97.01M |
|
Other Non-Current Liabilities
|
11.37M | 11.27M | 10.51M | 10.16M | 10.54M | 2.48M | 1.91M | 13.75M | 10.63M | 9.65M | 129.46M | 117.89M | 10.26M | 10.15M | 10.18M | 10.31M | 10.62M | 10.52M | 10.65M | 14.72M | 14.64M | 14.24M | 14.30M | 14.22M | 15.05M | 14.40M | 14.59M | 14.78M | 15.22M | 15.37M | 15.55M | 15.74M |
|
Total Non-Current Liabilities
|
480.89M | 457.61M | 455.25M | 435.43M | 192.23M | 544.87M | 550.40M | 538.68M | 104.01M | 458.79M | 336.81M | 327.50M | 15.20M | 310.60M | 310.22M | 310.49M | 119.79M | 288.04M | 256.96M | 302.02M | 153.20M | 271.78M | 259.35M | 255.55M | 235.05M | 252.34M | 225.28M | 248.58M | 277.95M | 273.86M | 258.74M | 483.48M |
|
Total Liabilities
|
492.26M | 468.88M | 465.76M | 445.60M | 202.77M | 547.35M | 552.31M | 552.43M | 114.64M | 468.44M | 466.27M | 445.38M | 25.45M | 320.75M | 320.40M | 320.81M | 130.42M | 298.56M | 267.62M | 316.74M | 167.85M | 286.02M | 273.64M | 269.77M | 250.09M | 266.75M | 239.87M | 263.35M | 293.17M | 289.22M | 274.29M | 499.22M |
|
Total Debt
|
263.74M | 261.51M | 258.32M | 251.44M | 245.72M | 271.38M | 272.73M | 271.86M | 270.29M | 245.20M | 77.93M | 76.10M | 227.44M | | | | | | | 30.00M | 10.00M | 6.50M | 3.60M | 19.00M | | | 0.05M | 9.00M | 45.00M | 48.40M | 19.00M | 235.83M |
|
Common Equity
|
571.33M | 551.71M | 542.73M | 528.42M | 570.46M | 581.35M | 602.36M | 601.52M | 616.30M | 479.19M | 522.55M | 538.22M | 564.83M | 639.14M | 613.49M | 598.57M | 587.70M | 587.30M | 505.74M | 545.41M | 555.57M | 621.20M | 616.35M | 557.40M | 599.33M | 618.57M | 569.18M | 601.76M | 572.96M | 539.84M | 589.29M | 580.28M |
|
Shareholder's Equity
|
571.33M | 551.71M | 542.73M | 528.42M | 570.46M | 581.35M | 602.36M | 601.52M | 616.30M | 479.19M | 522.55M | 538.22M | 564.83M | 639.14M | 613.49M | 598.57M | 587.70M | 587.30M | 505.74M | 545.41M | 555.57M | 621.20M | 616.35M | 557.40M | 599.33M | 618.57M | 569.18M | 601.76M | 572.96M | 539.84M | 589.29M | 580.28M |
|
Liabilities and Shareholders Equity
|
1,063.58M | 1,020.58M | 1,008.49M | 974.01M | 901.75M | 1,128.70M | 1,154.67M | 1,153.95M | 758.66M | 947.63M | 988.82M | 983.60M | 566.66M | 959.89M | 933.89M | 919.37M | 564.02M | 885.85M | 773.35M | 862.14M | 330.83M | 907.22M | 890.00M | 827.17M | 849.42M | 885.32M | 809.05M | 865.12M | 866.13M | 829.06M | 863.58M | 1,079.50M |
|
Treasury Shares
|
0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
-1.46M | 563.78M | 535.41M | 521.71M | 564.16M | 575.48M | 597.45M | 597.43M | 611.04M | 3.12M | -2.32M | 536.72M | 573.05M | 644.76M | 624.02M | 613.35M | 608.53M | 608.23M | 534.45M | 566.46M | 576.51M | 641.40M | 643.33M | 586.82M | 631.46M | 654.04M | 605.85M | 637.97M | 627.70M | 594.42M | 645.36M | 640.06M |