|
Cash & Equivalents
|
0.28M | 0.23M | 0.43M | 0.22M | 0.22M | 0.33M | 0.41M | 0.28M | 0.20M | 0.40M | 0.86M | 0.27M | 0.29M | 0.34M | 0.26M | 0.29M | 0.31M | 0.26M | 1.56M | 0.79M | 0.73M | 1.39M | 0.59M | 0.60M | 0.37M | 0.17M | 0.25M | 0.43M | 0.50M | 0.36M | 0.53M | 1.02M | 0.84M | 0.68M | 1.62M | 1.75M | 1.64M | 2.47M | 2.08M | 59.56M | 50.62M | 19.53M | 4.16M | 2.89M | 2.72M | 2.12M | 6.92M | 42.59M | 41.88M | 37.09M | 4.32M | 68.03M | 92.20M | 94.49M | 94.59M | 5.52M | 98.62M | 129.68M | 8.53M | 9.81M | 9.67M | 122.36M |
|
Cash & Current Investments
|
0.28M | 0.23M | 0.43M | 0.22M | 0.22M | 0.33M | 0.41M | 0.28M | 0.20M | 0.40M | 0.86M | 0.27M | 0.29M | 0.34M | 0.26M | 0.29M | 0.31M | 0.26M | 1.56M | 0.79M | 0.73M | 1.39M | 0.59M | 0.60M | 0.37M | 0.17M | 0.25M | 0.43M | 0.50M | 0.36M | 0.53M | 1.02M | 0.84M | 0.68M | 1.62M | 1.75M | 1.64M | 2.47M | 2.08M | 59.56M | 50.62M | 19.53M | 4.16M | 2.89M | 2.72M | 2.12M | 6.92M | 42.59M | 41.88M | 37.09M | 4.32M | 68.03M | 92.20M | 94.49M | 94.59M | 5.52M | 98.62M | 129.68M | 8.53M | 9.81M | 9.67M | 122.36M |
|
Inventory
|
| | | 23.59M | 26.56M | 27.66M | 29.83M | 27.24M | 27.87M | 27.46M | 35.87M | 32.83M | 31.72M | 30.22M | 34.24M | 30.11M | 33.03M | 32.45M | 38.25M | 34.27M | 38.32M | 34.25M | 42.09M | 29.88M | 33.82M | 32.45M | 32.30M | 30.13M | 30.74M | 31.32M | 38.09M | 33.61M | 37.51M | 39.26M | 38.82M | 37.48M | 44.65M | 48.10M | 54.03M | 36.41M | 56.22M | 67.43M | 68.55M | 82.26M | 97.03M | 108.99M | 115.30M | 115.30M | 145.18M | 130.30M | 131.62M | 109.29M | 117.19M | 113.85M | 109.31M | 107.47M | 114.55M | 122.10M | 143.93M | 112.23M | 112.45M | 104.75M |
|
Prepaid Assets
|
| | | 2.05M | 2.14M | 1.31M | 1.28M | 1.54M | 1.36M | 1.36M | 2.03M | 2.41M | 2.31M | 2.74M | 3.11M | 3.50M | 3.50M | 3.76M | 4.07M | 3.73M | 3.84M | 3.67M | 3.44M | 3.30M | 3.26M | 3.59M | 4.57M | 3.94M | 4.31M | 4.29M | 4.93M | 4.75M | 4.77M | 4.72M | 5.07M | 4.63M | 4.84M | 4.81M | 4.72M | 4.44M | 4.96M | 4.87M | 5.41M | 6.12M | 6.86M | 7.91M | 9.04M | 15.07M | 9.75M | 9.49M | 11.30M | 26.04M | 22.30M | 30.49M | 30.79M | 31.28M | 33.07M | 35.26M | 38.19M | 38.08M | 39.24M | 37.23M |
|
Buildings
|
| | | | | | | 10.28M | 10.31M | 10.36M | 10.15M | 10.71M | 10.87M | 10.91M | 11.07M | 11.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | 1.06M | 0.48M | 1.00M | 1.40M | 1.25M | 1.71M | 2.57M | 2.29M | 2.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | 6.08M | 6.08M | 6.08M | 5.90M | 6.21M | 6.21M | 6.33M | 6.33M | 6.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 25.53M | 25.73M | 26.44M | 27.05M | 27.55M | 27.81M | 28.15M | 28.65M | 30.18M | 31.15M | 32.55M | 33.24M | 33.91M | 33.98M | 33.89M | 33.90M | 33.96M | 34.35M | 34.82M | 35.61M | 34.76M | 34.18M | 33.45M | 31.31M | 30.14M | 29.63M | 28.78M | 29.20M | 28.59M | 28.29M | 28.16M | 28.67M | 28.54M | 28.57M | 28.21M | 28.82M | 30.14M | 32.05M | 32.74M | 33.81M | 34.72M | 35.49M | 39.64M | 51.44M | 45.41M | 58.53M | 65.17M | 69.11M | 61.68M | 60.66M | 59.73M | 60.89M | 60.36M | 59.79M | 59.19M | 58.05M | 56.89M | 55.20M | 52.53M |
|
Goodwill
|
| | | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 6.82M | 6.82M | 6.82M | 6.82M | 7.30M | 7.28M | 7.50M | 8.62M | 8.62M | 8.62M | 8.85M | 11.67M | 11.72M | 11.72M | 11.62M | 14.50M | 14.45M | 22.90M | 22.90M | 22.82M | 22.80M | 23.70M | 23.70M |
|
Goodwill & Intangibles
|
| | | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 6.82M | 6.82M | 6.82M | 6.82M | 7.30M | 7.28M | 7.50M | 8.62M | 8.62M | 8.62M | 8.85M | 11.67M | 11.72M | 11.72M | 11.62M | 14.50M | 14.45M | 22.90M | 22.90M | 22.82M | 22.80M | 23.70M | 23.70M |
|
Long-Term Deferred Tax
|
| | | | | | | 5.61M | | | | 6.96M | | | | 8.09M | | | | 7.05M | | | | 7.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.67M | 35.67M | 37.52M | 32.56M | 61.15M | 58.24M | 85.89M | 90.18M | 90.35M | 88.92M | 93.87M | 121.68M | 117.83M | 114.73M | 111.76M | 128.61M |
|
Assets
|
| | | 276.41M | 288.03M | 301.02M | 314.51M | 310.94M | 320.60M | 329.86M | 360.06M | 358.26M | 368.91M | 376.46M | 382.83M | 363.30M | 379.94M | 391.57M | 409.70M | 399.90M | 411.71M | 403.66M | 424.28M | 406.30M | 426.70M | 435.24M | 434.65M | 424.26M | 437.76M | 444.01M | 456.34M | 455.58M | 472.50M | 487.40M | 493.56M | 492.54M | 548.78M | 575.37M | 597.89M | 667.32M | 698.99M | 716.34M | 741.94M | 822.16M | 900.75M | 976.85M | 1,154.70M | 1,154.70M | 1,248.27M | 1,306.17M | 1,384.68M | 1,414.74M | 1,504.72M | 1,487.15M | 1,466.95M | 1,477.64M | 1,531.27M | 1,575.18M | 1,607.10M | 1,606.47M | 1,607.97M | 1,717.92M |
|
Accounts Payables
|
| | | 7.74M | 6.79M | 7.83M | 7.23M | 7.35M | 7.27M | 7.87M | 10.08M | 8.83M | 9.23M | 9.54M | 10.27M | 8.54M | 12.42M | 11.13M | 13.18M | 11.02M | 11.92M | 11.84M | 14.18M | 12.31M | 14.47M | 12.92M | 10.54M | 11.22M | 13.22M | 12.64M | 14.07M | 13.61M | 14.40M | 13.47M | 13.60M | 13.66M | 13.86M | 14.87M | 16.33M | 13.12M | 16.79M | 16.05M | 18.75M | 18.21M | 20.75M | 21.74M | 20.05M | 20.05M | 29.38M | 24.76M | 27.40M | 27.20M | 31.90M | 22.40M | 25.87M | 21.38M | 35.58M | 34.17M | 32.75M | 34.98M | 33.98M | 45.55M |
|
Notes Payables
|
| | | 47.54M | 57.48M | 76.44M | 83.87M | 77.90M | 85.21M | 91.26M | 109.27M | 99.56M | 99.50M | 101.65M | 114.34M | 97.03M | | | | 1.59M | 1.98M | | | | 2.09M | | | | | | | | | | | | | | | | 1.47M | | | 1.80M | 1.49M | 1.08M | 395.99M | 395.99M | 323.11M | 249.62M | 588.31M | 471.37M | 711.79M | 579.03M | 684.69M | 553.63M | 597.49M | 656.41M | 722.25M | 572.01M | 610.75M | 635.03M |
|
Payables
|
| | | 55.28M | 64.27M | 84.27M | 91.11M | 85.25M | 92.47M | 99.13M | 119.36M | 108.39M | 108.72M | 111.19M | 124.61M | 105.57M | 12.42M | 11.13M | 13.18M | 12.61M | 13.89M | 11.84M | 14.18M | 12.31M | 16.56M | 12.92M | 10.54M | 11.22M | 13.22M | 12.64M | 14.07M | 13.61M | 14.40M | 13.47M | 13.60M | 13.66M | 13.86M | 14.87M | 16.33M | 13.12M | 18.26M | 16.05M | 18.75M | 20.01M | 22.24M | 22.82M | 416.04M | 416.04M | 352.49M | 274.38M | 615.71M | 498.56M | 743.69M | 601.43M | 710.56M | 575.01M | 633.08M | 690.59M | 754.99M | 606.99M | 644.73M | 680.58M |
|
Accumulated Expenses
|
| | | 11.35M | 11.19M | 12.29M | 12.68M | 13.35M | 13.53M | 14.20M | 16.44M | 16.12M | 16.41M | 16.56M | 16.84M | 15.06M | | | | 12.71M | 14.10M | | | 11.24M | 15.26M | | | | | | | | | | | | | | | 19.73M | 21.00M | 24.15M | 25.40M | 31.28M | 30.65M | 31.97M | 32.63M | 32.63M | 31.10M | 33.32M | 35.53M | 27.91M | 30.36M | 28.20M | 26.98M | 27.83M | 32.55M | 33.62M | 35.52M | 35.95M | 46.61M | 36.75M |
|
Current Taxes
|
| | | | 4.29M | 0.23M | | | 1.86M | | | | 1.69M | | 0.52M | 0.78M | 4.39M | 1.30M | 1.65M | | 1.35M | | | | 1.94M | 0.66M | 1.18M | 0.89M | 4.23M | 0.30M | | | | | | | 1.43M | | | 3.84M | 4.76M | | 0.33M | 0.15M | 4.97M | 0.41M | | | 0.33M | | | | | | | | | 1.56M | 0.53M | 1.45M | | |
|
Current Deferred Revenue
|
| | | 8.96M | 9.26M | 9.77M | 10.13M | 10.74M | 11.30M | 11.54M | 12.36M | 12.91M | 13.37M | 13.45M | 13.66M | 17.47M | 13.76M | 14.38M | 15.19M | 25.24M | 26.29M | 16.06M | 16.71M | 17.30M | 18.12M | 18.48M | 18.16M | 18.47M | 18.89M | 18.96M | 18.91M | 19.82M | 20.43M | 20.79M | 20.75M | 21.37M | 21.83M | 22.84M | 23.57M | 24.48M | 24.90M | 26.84M | 28.80M | 32.70M | 35.80M | 38.40M | 48.55M | 48.55M | 53.50M | 57.30M | 60.43M | 67.40M | 70.90M | 71.45M | 67.30M | 68.94M | 69.70M | 55.65M | 57.13M | 61.79M | 61.33M | 59.30M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.10M | 0.98M | 0.92M | 0.84M | 0.74M | 0.65M | 0.55M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 97.03M | 94.22M | 106.50M | 112.56M | 102.22M | 105.41M | 104.42M | 122.49M | 107.90M | 117.53M | 124.70M | 118.78M | 117.94M | 117.65M | 137.95M | 148.17M | | | | | | | | | | | | | 225.92M | | | 44.67M | 44.67M | 188.92M | 302.12M | 27.78M | 167.23M | | | | | | | | | | 261.91M |
|
Preferred Stock Liabilities
|
| | | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | | | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Minority Interest
|
| | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Non-Current Deferred Tax Liability
|
| | | 13.40M | 13.65M | 15.63M | 16.47M | 22.33M | 17.00M | 17.48M | 18.50M | 25.12M | 18.13M | 18.71M | 16.35M | 15.24M | 16.41M | 17.65M | 19.06M | 26.23M | 19.65M | 18.06M | 18.62M | 18.28M | 19.22M | 19.86M | 19.44M | 18.92M | 19.32M | 19.89M | 11.66M | 12.56M | 13.43M | 14.17M | 14.17M | 14.26M | 15.13M | 16.28M | 15.83M | 12.98M | 14.07M | 14.35M | 15.46M | 20.01M | 21.98M | 24.39M | 30.45M | 30.45M | 31.32M | 35.62M | 37.33M | 39.31M | 36.10M | 25.07M | 20.35M | 49.71M | 16.87M | 12.31M | 9.46M | 7.15M | 7.75M | 7.75M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.54M | 37.67M | 39.25M | 62.81M | 65.32M | 64.17M | 63.62M | 62.89M | 61.80M | 60.67M | 61.48M | 61.48M | 62.69M | 61.50M | 62.35M | 62.30M | 64.88M | 64.12M | 65.86M | 64.25M | 70.69M | 69.06M | 67.67M | 67.00M | 66.95M | 65.82M |
|
Total Liabilities
|
| | | 89.00M | 102.66M | 122.18M | 130.38M | 126.07M | 136.16M | 142.35M | 166.66M | 155.60M | 158.33M | 159.91M | 171.98M | 149.89M | 161.35M | 171.11M | 183.07M | 170.37M | 178.71M | 172.55M | 195.01M | 177.08M | 196.91M | 199.97M | 194.93M | 190.85M | 199.92M | 216.70M | 221.08M | 224.65M | 234.24M | 242.69M | 247.48M | 231.63M | 275.34M | 296.61M | 305.72M | 364.17M | 372.74M | 372.31M | 378.26M | 415.26M | 478.47M | 538.99M | 677.76M | 677.76M | 767.19M | 813.45M | 889.04M | 915.79M | 999.59M | 1,010.14M | 997.54M | 1,006.49M | 1,059.72M | 1,021.11M | 1,048.79M | 1,036.55M | 1,042.64M | 1,162.39M |
|
Total Debt
|
| | | | | | | | | | | | | | | 97.03M | 94.22M | 106.50M | 112.56M | 102.22M | 105.41M | 104.42M | 122.49M | 107.90M | 117.53M | 124.70M | 118.78M | 117.94M | 117.65M | 137.95M | 148.17M | | | | | | | | | | | | | 225.92M | | | 44.67M | 44.67M | 188.92M | 302.12M | 27.78M | 167.23M | | | | | | | | | | 261.91M |
|
Common Equity
|
| | | 187.01M | 184.97M | 178.44M | 183.73M | 184.47M | 184.04M | 187.11M | 193.00M | 202.27M | 210.18M | 216.15M | 210.45M | 213.01M | 218.19M | 220.07M | 226.22M | 229.13M | 232.60M | 230.71M | 228.87M | 228.82M | 229.40M | 234.87M | 239.32M | 233.01M | 237.44M | 226.91M | 234.86M | 230.53M | 237.87M | 244.31M | 245.68M | 260.51M | 273.04M | 278.36M | 291.77M | 307.54M | 325.85M | 343.63M | 363.27M | 411.96M | 421.88M | 444.61M | 476.53M | 476.53M | 488.30M | 492.32M | 495.24M | 498.55M | 504.73M | 476.61M | 469.01M | 470.75M | 471.15M | 553.66M | 557.91M | 569.52M | 564.93M | 555.13M |
|
Shareholder's Equity
|
| | | 187.01M | 184.97M | 178.44M | 183.73M | 184.47M | 184.04M | 187.11M | 193.00M | 202.27M | 210.18M | 216.15M | 210.45M | 213.01M | 218.19M | 220.07M | 226.22M | 229.13M | 232.60M | 230.71M | 228.87M | 228.82M | 229.40M | 234.87M | 239.32M | 233.01M | 237.44M | 226.91M | 234.86M | 230.53M | 237.87M | 244.31M | 245.68M | 260.51M | 273.04M | 278.36M | 291.77M | 307.54M | 325.85M | 343.63M | 363.27M | 411.96M | 421.88M | 444.61M | 476.53M | 476.53M | 488.30M | 492.32M | 495.24M | 498.55M | 504.73M | 476.61M | 469.01M | 470.75M | 471.15M | 553.66M | 557.91M | 569.52M | 564.93M | 555.13M |
|
Liabilities and Shareholders Equity
|
| | | 276.41M | 288.03M | 301.02M | 314.51M | 310.94M | 320.60M | 329.86M | 360.06M | 358.26M | 368.91M | 376.46M | 382.83M | 363.30M | 379.94M | 391.57M | 409.70M | 399.90M | 411.71M | 403.66M | 424.28M | 406.30M | 426.70M | 435.24M | 434.65M | 424.26M | 437.76M | 444.01M | 456.34M | 455.58M | 472.50M | 487.40M | 493.56M | 492.54M | 548.78M | 575.37M | 597.89M | 667.32M | 698.99M | 716.34M | 741.94M | 822.16M | 900.75M | 976.85M | 1,154.70M | 1,154.70M | 1,248.27M | 1,306.17M | 1,384.68M | 1,414.74M | 1,504.72M | 1,487.15M | 1,466.95M | 1,477.64M | 1,531.27M | 1,575.18M | 1,607.10M | 1,606.47M | 1,607.97M | 1,717.92M |
|
Treasury Shares
|
| | | 0.85M | 2.17M | 0.90M | 2.78M | 1.21M | 0.03M | 0.34M | 0.40M | 0.40M | 3.40M | 0.01M | 0.21M | 0.33M | 3.79M | 3.97M | 4.04M | 0.01M | 4.21M | 4.25M | 0.34M | 0.01M | 4.93M | 0.30M | 4.95M | 0.02M | 5.42M | 5.83M | 5.97M | 0.18M | 6.41M | 89.66M | 141.50M | 0.18M | 6.73M | 6.84M | 0.01M | 0.18M | 6.86M | 6.93M | 6.96M | 0.19M | 0.08M | 7.11M | 7.27M | 181.11M | 7.33M | 7.33M | 7.33M | 0.06M | 7.33M | 7.33M | 7.33M | 7.33M | 7.33M | 7.34M | 7.34M | 7.34M | 7.34M | 7.35M |
|
Retained Earnings
|
| | | 178.19M | 186.46M | 194.21M | 201.50M | 211.13M | 219.24M | 226.51M | 234.48M | 243.26M | 250.79M | 256.58M | 258.05M | 264.35M | 271.60M | 279.11M | 286.56M | 293.80M | 298.40M | 297.91M | 302.00M | 305.35M | 312.45M | 317.46M | 320.29M | 325.52M | 332.50M | 338.46M | 351.83M | 361.99M | 372.86M | 384.13M | 395.02M | 409.57M | 425.07M | 438.95M | 451.63M | 460.88M | 480.43M | 501.62M | 521.49M | 564.98M | 589.93M | 612.82M | 665.41M | 665.41M | 671.47M | 682.23M | 683.72M | 685.80M | 689.98M | 662.50M | 653.95M | 654.37M | 653.39M | 658.48M | 661.64M | 672.26M | 666.51M | 644.03M |