|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.67M | 8.63M | 17.66M | 19.43M | 57.74M | 10.53M | 21.70M | 10.05M | 44.58M | 36.04M | 55.59M | 17.26M | 32.81M | 28.41M | 40.84M | 11.87M | 14.90M | 7.39M | 23.45M | 11.23M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.67M | 8.63M | 17.66M | 19.43M | 57.74M | 10.53M | 21.70M | 10.05M | 44.58M | 36.04M | 55.59M | 17.26M | 32.81M | 28.41M | 40.84M | 11.87M | 14.90M | 7.39M | 23.45M | 11.23M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | 18.81M | 28.90M | 21.41M | 26.27M | 26.13M | 21.45M | 19.58M | 20.59M | 21.43M | 19.70M | 13.43M | 28.05M | 28.31M | 21.46M | 18.25M | 22.72M | 21.71M | 19.08M | 16.59M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.56M | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | 18.81M | 28.90M | 21.41M | 26.27M | 26.13M | 21.45M | 19.58M | 20.59M | 21.43M | 19.70M | 13.43M | 28.05M | 28.31M | 36.01M | 18.25M | 22.72M | 21.71M | 19.08M | 16.59M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.02M | 14.36M | 15.36M | 17.20M | 19.68M | 17.99M | 17.47M | 20.00M | 21.58M | 22.79M | 22.18M | 24.59M | 24.88M | 26.39M | 24.91M | 25.79M | 21.59M | 18.52M | 18.91M | 19.48M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.78M | 83.97M | 99.95M | 64.74M | 109.89M | 61.43M | 63.90M | 52.85M | 91.58M | 86.13M | 101.72M | 61.55M | 90.71M | 87.75M | 92.15M | 59.77M | 61.01M | 50.72M | 64.58M | 50.43M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 756.77M | 756.53M | 756.97M | 757.59M | 766.06M | 766.14M | 729.18M | 730.54M | 730.96M | 724.29M | 719.52M | 715.85M | 731.94M | 733.97M | 736.41M | 737.39M | 738.67M | 747.82M | 744.86M | 748.88M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 3.81M | 6.00M | 8.14M | 3.65M | 9.48M | 10.30M | 14.45M | 5.46M | 9.64M | 11.43M | 21.70M | 7.94M | 17.55M | 15.59M | 31.54M | 40.38M | 12.04M | 15.38M | 12.31M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.14M | 134.16M | 129.64M | 129.68M | 129.80M | 130.06M | 132.28M | 132.26M | 131.23M | 131.72M | 131.83M | 130.98M | 130.84M | 132.24M | 129.99M | 135.12M | 135.58M | 143.39M | 142.06M | 147.43M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 808.35M | 787.27M | 771.19M | 759.53M | 755.63M | 748.80M | 715.76M | 707.90M | 699.18M | 687.38M | 682.26M | 678.20M | 685.86M | 686.99M | 685.73M | 693.12M | 694.24M | 698.97M | 697.71M | 689.84M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 2.19M | 2.20M | 2.23M | 2.07M | 1.90M | 1.86M | 1.74M | 1.72M | 5.45M | 5.40M | 5.39M | 5.17M | 4.53M | 4.60M | 4.66M | 4.49M | 3.81M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.14M | 75.12M | 75.09M | 75.07M | 75.05M | 75.03M | 75.02M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.14M | 75.12M | 75.09M | 75.07M | 75.05M | 75.03M | 75.02M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.11M | 9.96M | 10.03M | 12.13M | 10.20M | 9.90M | | | | | | 0.73M | | | 3.96M | 6.55M | 5.90M | 3.85M | 6.45M | 6.19M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.65M | 97.26M | 6.40M | 101.94M | 99.85M | 13.41M | 2.80M | 89.81M | 4.27M | 20.01M | 101.34M | 3.29M | 23.93M | 4.63M | 23.33M | 22.55M | 1.80M | 105.41M | 24.20M | 3.12M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,148.28M | 1,105.08M | 1,088.41M | 1,074.51M | 1,064.74M | 1,054.79M | 1,000.70M | 988.83M | 976.37M | 967.80M | 963.39M | 956.59M | 961.38M | 959.21M | 952.38M | 958.19M | 955.30M | 953.58M | 949.96M | 941.63M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,224.05M | 1,189.05M | 1,188.36M | 1,139.25M | 1,174.63M | 1,116.22M | 1,064.60M | 1,041.69M | 1,067.95M | 1,053.93M | 1,065.10M | 1,018.13M | 1,052.10M | 1,046.96M | 1,044.53M | 1,017.96M | 1,016.31M | 1,004.30M | 1,014.53M | 992.06M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.93M | 21.14M | 35.78M | 23.78M | 38.34M | 24.61M | 32.19M | 29.11M | 40.64M | 29.36M | 37.38M | 29.57M | 47.80M | 39.28M | 50.69M | 25.95M | 36.67M | 34.15M | 44.52M | 31.69M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.70M | 83.50M | 47.35M | 46.58M | 46.63M | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.62M | 104.64M | 83.13M | 70.36M | 84.96M | 24.61M | 32.19M | 29.11M | 40.64M | 29.36M | 37.38M | 29.57M | 47.80M | 39.28M | 50.69M | 25.95M | 36.67M | 34.15M | 44.52M | 31.69M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.28M | 13.34M | 20.47M | 13.91M | 18.88M | 15.76M | 22.51M | 12.64M | 18.90M | 16.34M | 22.60M | 12.70M | 19.17M | 17.39M | 24.98M | 14.83M | 16.74M | 20.85M | 23.56M | 17.49M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.22M | 17.28M | 59.68M | 56.74M | 59.33M | 18.34M | 17.95M | 54.21M | 19.62M | 54.01M | 18.59M | 56.90M | 66.15M | 58.93M | 53.83M | 15.66M | 18.51M | 18.82M | 57.83M | 14.97M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.17M | 83.50M | 47.35M | 46.58M | 11.08M | 11.10M | 10.43M | 10.34M | 10.39M | 10.41M | 10.30M | 10.27M | 10.81M | 10.46M | 10.13M | 9.84M | 9.77M | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 17.01M | 2.56M | 2.54M | 2.49M | 2.48M | 2.49M | 14.52M | 2.54M | 15.05M | 15.29M | 14.06M | 2.51M | 14.31M | 2.59M | 15.87M | 16.06M | 16.18M | 16.22M | 2.62M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.28M | 0.22M | | 0.53M | 0.36M | | | | | 0.85M | | 0.81M | 1.05M | 0.12M | | 0.59M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.73M | 188.25M | 213.17M | 186.37M | 212.53M | 143.59M | 156.40M | 140.15M | 163.90M | 146.74M | 164.42M | 141.90M | 179.17M | 161.50M | 176.68M | 142.81M | 156.53M | 144.21M | 163.44M | 145.20M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.50M | 17.80M | 17.19M | 16.70M | 16.12M | 15.53M | 15.01M | 14.44M | 13.90M | 13.35M | 12.75M | 12.13M | 11.58M | 10.99M | 10.36M | 9.80M | 9.57M | 8.97M | 8.45M | 8.01M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.89M | 236.61M | 204.18M | 203.91M | 203.72M | 212.53M | 170.00M | 178.92M | 169.78M | 159.68M | 159.55M | 159.51M | 164.86M | 162.63M | 149.01M | 189.06M | 170.12M | 161.95M | 159.01M | 174.06M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.27M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.96M | 22.06M | 26.18M | 22.10M | 25.12M | 26.41M | 121.73M | 23.40M | 27.29M | 33.09M | 115.09M | 25.31M | 30.15M | 34.72M | 110.32M | 26.94M | 28.69M | 35.53M | 30.91M | 27.20M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.07M | 220.07M | 216.06M | 211.84M | 207.71M | 203.68M | 195.28M | 191.19M | 187.03M | 182.83M | 178.58M | 172.99M | 170.64M | 167.38M | 164.78M | 161.23M | 156.75M | 152.62M | 148.98M | 148.89M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.37M | 61.95M | 57.96M | 56.55M | 56.69M | 57.27M | 44.41M | 45.19M | 44.60M | 45.34M | 46.39M | 46.99M | 46.28M | 47.44M | 46.22M | 46.33M | 46.23M | 46.68M | 46.37M | 47.52M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 725.15M | 684.79M | 676.78M | 640.92M | 665.21M | 601.73M | 563.26M | 548.09M | 561.90M | 535.70M | 547.54M | 511.83M | 556.40M | 537.22M | 533.44M | 529.84M | 521.66M | 503.28M | 510.78M | 503.37M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 786.52M | 746.74M | 734.75M | 697.47M | 721.90M | 659.00M | 607.68M | 593.28M | 606.51M | 581.03M | 593.93M | 558.82M | 602.67M | 584.67M | 579.66M | 576.17M | 567.89M | 549.96M | 557.15M | 550.89M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.06M | 320.11M | 251.52M | 250.48M | 214.80M | 223.62M | 180.44M | 189.26M | 180.18M | 170.09M | 169.85M | 169.78M | 175.68M | 173.09M | 159.14M | 198.90M | 179.89M | 161.95M | 159.01M | 174.06M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.53M | 442.31M | 453.61M | 441.78M | 452.73M | 457.23M | 456.92M | 448.41M | 461.44M | 472.90M | 471.17M | 459.32M | 449.43M | 462.29M | 464.87M | 441.79M | 448.42M | 454.34M | 457.38M | 441.17M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.53M | 442.31M | 453.61M | 441.78M | 452.73M | 457.23M | 456.10M | 448.41M | 461.44M | 472.90M | 471.17M | 459.32M | 449.43M | 462.29M | 464.87M | 441.79M | 448.42M | 454.34M | 457.38M | 441.17M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,224.05M | 1,189.05M | 1,188.36M | 1,139.25M | 1,174.63M | 1,116.22M | 1,064.60M | 1,041.69M | 1,067.95M | 1,053.93M | 1,065.10M | 1,018.13M | 1,052.10M | 1,046.96M | 1,044.53M | 1,017.96M | 1,016.31M | 1,004.30M | 1,014.53M | 992.06M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.05M | 0.36M | 0.12M | 0.11M | 0.10M | 0.21M | 0.10M | 0.09M | 0.07M | 0.24M | 0.69M | 0.69M | 0.74M | 0.71M | 1.06M | 1.04M | 1.64M | 1.71M | 1.64M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.12M | 282.86M | -11.44M | -10.91M | -10.53M | 285.11M | 274.25M | -1.78M | 275.16M | 285.21M | -1.34M | 267.52M | -1.36M | -1.37M | 265.03M | -0.18M | -0.19M | -0.19M | 268.56M | -0.01M |