|
Cash & Equivalents
|
3.56M | 4.37M | 5.31M | 8.04M | 15.00M | 20.51M | 20.82M | 25.64M | 5.25M | 5.13M | 3.47M | 9.04M | 0.64M | 1.07M | 13.65M | 19.32M | 0.96M | 0.19M | 0.12M | 21.70M | 4.50M | 0.14M | 0.43M | 1.16M | 0.21M | 0.17M | 0.49M | 9.06M | 10.06M | 1.16M | 15.79M | 10.40M | 22.00M | 35.74M | 56.76M | 85.53M | 82.79M | 40.48M | 31.46M | 36.14M | 75.32M | 88.28M | 66.13M | 88.58M | 80.67M | 83.90M | 56.99M | 66.53M | 68.37M | 71.49M | 80.60M | 96.29M | 80.53M | 68.07M | 53.21M | 73.73M | 77.20M | 42.99M | 17.27M | 39.91M | 35.05M | 49.48M |
|
Short-term Investments
|
| | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
3.56M | 4.37M | 5.44M | 8.04M | 15.00M | 20.51M | 20.82M | 25.64M | 5.25M | 5.13M | 3.47M | 9.04M | 0.64M | 1.07M | 13.65M | 19.32M | 0.96M | 0.19M | 0.12M | 21.70M | 4.50M | 0.14M | 0.43M | 1.16M | 0.21M | 0.17M | 0.49M | 9.06M | 10.06M | 1.16M | 15.79M | 10.40M | 22.00M | 35.74M | 56.76M | 85.53M | 82.79M | 40.48M | 31.46M | 36.14M | 75.32M | 88.28M | 66.13M | 88.58M | 80.67M | 83.90M | 56.99M | 66.53M | 68.37M | 71.49M | 80.60M | 96.29M | 80.53M | 68.07M | 53.21M | 73.73M | 77.20M | 42.99M | 17.27M | 39.91M | 35.05M | 49.48M |
|
Receivables - Net
|
| | 51.09M | | 64.55M | 62.66M | 59.38M | 58.63M | 64.11M | 68.84M | 66.24M | 65.99M | 68.59M | 72.66M | 70.87M | 70.31M | 75.18M | 73.20M | 72.26M | 68.69M | 68.90M | 70.83M | 70.60M | 65.28M | 66.08M | 69.87M | 69.20M | 69.81M | 67.17M | 72.92M | 74.89M | 82.09M | 85.55M | 84.06M | 83.03M | 84.44M | 87.04M | 85.15M | 90.71M | 94.28M | 83.85M | 80.72M | 83.43M | 89.55M | 92.92M | 99.69M | 99.00M | 126.81M | 138.39M | 124.59M | 120.70M | 115.43M | 111.58M | 117.82M | 105.50M | 105.25M | 99.93M | 93.54M | 89.99M | 95.25M | 91.43M | 92.01M |
|
Receivables - Other
|
| | 12.97M | | 4.84M | 4.87M | 3.43M | 4.88M | 5.40M | 4.74M | 7.18M | 5.39M | 2.86M | 4.68M | 4.14M | 2.21M | 6.46M | 4.91M | 17.74M | 3.48M | 8.81M | 4.04M | 10.88M | 4.72M | 3.06M | 3.94M | 4.44M | 3.71M | 5.66M | 4.54M | 6.13M | 7.04M | 7.19M | 6.99M | 3.81M | 5.27M | 3.35M | 3.69M | 11.05M | 10.08M | 2.10M | 2.91M | 4.20M | 3.49M | 4.90M | 6.21M | 6.97M | 4.32M | 3.68M | 4.44M | 7.22M | 7.99M | 10.65M | 11.70M | 10.36M | 10.38M | 11.45M | 6.89M | 5.36M | 4.72M | 7.39M | 9.20M |
|
Receivables
|
| | 64.06M | | 69.39M | 67.53M | 62.81M | 63.51M | 69.51M | 73.58M | 73.42M | 71.38M | 71.45M | 77.34M | 75.01M | 72.52M | 81.64M | 78.11M | 90.00M | 72.16M | 77.71M | 74.87M | 81.48M | 70.00M | 69.14M | 73.81M | 73.64M | 73.52M | 72.83M | 77.46M | 81.02M | 89.13M | 92.74M | 91.05M | 86.84M | 89.72M | 90.40M | 88.84M | 101.77M | 104.35M | 85.95M | 83.63M | 87.63M | 93.04M | 97.82M | 105.89M | 105.97M | 131.13M | 142.07M | 129.03M | 127.92M | 123.42M | 122.22M | 129.51M | 115.86M | 115.63M | 111.38M | 100.43M | 95.36M | 99.97M | 98.82M | 101.21M |
|
Current Deferred Tax Assets
|
| | 4.79M | | 4.35M | 4.47M | 2.74M | 2.60M | 2.51M | 2.43M | 3.15M | 3.26M | 3.36M | 3.47M | 3.42M | 3.48M | 3.54M | 3.59M | 3.20M | 3.15M | 3.09M | 3.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 13.41M | | 12.74M | 12.69M | 15.43M | 14.28M | 14.03M | 13.19M | 15.49M | 13.47M | 13.84M | 12.75M | 15.27M | 13.37M | 13.95M | 13.48M | 16.86M | 15.17M | 15.91M | 15.80M | 18.13M | 16.83M | 17.12M | 16.71M | 19.31M | 17.10M | 17.64M | 16.26M | 19.81M | 19.19M | 19.88M | 18.82M | 19.92M | 18.02M | 19.72M | 18.58M | 20.94M | 19.06M | 22.91M | 20.64M | 21.90M | 19.43M | 23.44M | 22.15M | 23.98M | 22.38M | 27.44M | 24.79M | 27.32M | 24.21M | 29.21M | 27.00M | 27.51M | 24.66M | 31.00M | 26.85M | 25.89M | 22.62M | 21.94M | 25.30M |
|
Current Assets
|
| | 87.71M | | 101.49M | 105.22M | 101.80M | 106.02M | 91.30M | 94.32M | 95.53M | 97.14M | 89.29M | 94.62M | 107.35M | 108.68M | 100.08M | 95.36M | 106.99M | 112.17M | 101.21M | 93.86M | 100.05M | 87.99M | 86.47M | 90.70M | 93.43M | 99.69M | 100.52M | 94.88M | 116.62M | 118.71M | 134.62M | 145.60M | 163.53M | 193.27M | 192.91M | 147.90M | 154.17M | 159.55M | 194.72M | 192.55M | 175.66M | 201.06M | 201.94M | 211.94M | 186.95M | 220.03M | 237.88M | 225.31M | 235.84M | 243.91M | 231.96M | 224.59M | 196.58M | 214.02M | 219.57M | 170.28M | 138.51M | 162.50M | 155.81M | 175.99M |
|
Land & Improvements
|
| | 25.68M | | | | 30.60M | | | | 39.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 372.06M | | 359.20M | 362.03M | 368.20M | 384.29M | 402.57M | 407.04M | 394.48M | 407.95M | 427.88M | 420.27M | 415.01M | 424.14M | 458.07M | 467.32M | 465.75M | 464.86M | 509.79M | 532.57M | 528.01M | 519.05M | 537.92M | 552.36M | 557.83M | 559.63M | 568.21M | 579.57M | 571.92M | 591.19M | 587.65M | 597.44M | 588.23M | 578.15M | 600.57M | 629.85M | 640.39M | 663.34M | 644.20M | 664.57M | 654.17M | 652.59M | 680.73M | 689.90M | 682.28M | 663.82M | 681.75M | 711.97M | 728.17M | 733.72M | 770.52M | 771.00M | 792.23M | 777.50M | 788.80M | 828.02M | 828.61M | 819.06M | 834.27M | 793.00M |
|
Other Non-Current Assets
|
| | 0.54M | | 0.56M | 0.57M | 0.58M | 0.59M | 0.60M | 0.61M | 0.61M | 3.21M | 3.36M | 3.53M | 3.44M | 3.49M | 3.99M | 3.92M | 3.73M | 3.58M | 3.61M | 3.57M | 3.47M | 3.36M | 3.17M | 2.88M | 2.49M | 1.97M | 1.85M | 1.86M | 1.86M | 2.06M | 2.17M | 2.28M | 2.15M | 3.11M | 3.11M | 3.20M | 2.03M | 2.03M | 1.92M | 1.95M | 1.80M | 1.70M | 1.69M | 1.54M | 1.46M | 1.54M | 1.48M | 1.42M | 1.67M | 1.64M | 1.60M | 1.62M | 1.52M | 1.50M | 1.52M | 1.71M | 1.63M | 1.77M | 1.74M | 5.00M |
|
Non-Current Assets
|
| | 372.60M | | 359.76M | 362.60M | 368.78M | 384.87M | 403.16M | 407.65M | 395.09M | 411.15M | 431.24M | 423.80M | 418.45M | 427.63M | 462.06M | 471.24M | 469.48M | 468.44M | 513.40M | 536.14M | 531.48M | 522.40M | 541.09M | 555.24M | 560.32M | 561.60M | 570.06M | 581.42M | 573.78M | 593.25M | 589.82M | 599.72M | 590.38M | 581.26M | 603.68M | 633.06M | 642.42M | 665.37M | 646.11M | 666.52M | 655.98M | 654.29M | 682.42M | 691.44M | 683.74M | 665.36M | 683.24M | 713.39M | 729.84M | 735.36M | 772.12M | 772.62M | 793.76M | 779.00M | 790.32M | 829.73M | 830.25M | 820.83M | 836.00M | 799.66M |
|
Assets
|
| | 460.31M | | 461.25M | 467.81M | 470.58M | 490.89M | 494.47M | 501.97M | 490.62M | 508.30M | 520.53M | 518.43M | 525.80M | 536.31M | 562.14M | 566.61M | 576.46M | 580.61M | 614.61M | 630.00M | 631.53M | 610.39M | 627.56M | 645.94M | 653.75M | 661.28M | 670.58M | 676.31M | 690.40M | 711.97M | 724.44M | 745.32M | 753.90M | 774.53M | 796.60M | 780.96M | 796.59M | 824.92M | 840.83M | 859.07M | 831.64M | 855.35M | 884.36M | 903.38M | 870.69M | 885.40M | 921.12M | 938.70M | 965.68M | 979.27M | 1,004.08M | 997.20M | 990.34M | 993.02M | 1,009.89M | 1,000.00M | 968.76M | 983.33M | 991.82M | 975.65M |
|
Accounts Payables
|
| | 17.80M | | 36.74M | 36.21M | 17.91M | | 41.46M | 40.78M | 16.08M | 47.72M | 42.61M | 38.14M | 19.37M | | | | 17.07M | 41.98M | 65.22M | 49.54M | 12.01M | 44.43M | 45.13M | 46.12M | 14.39M | 43.98M | 46.10M | 39.94M | 38.10M | 49.42M | 45.78M | 48.26M | 15.70M | 31.65M | 29.98M | 27.78M | 22.92M | 34.82M | 26.18M | 24.56M | 25.70M | 32.06M | 39.28M | 33.69M | 20.15M | 29.16M | 48.46M | 43.19M | 37.30M | 41.56M | 36.11M | 42.04M | 36.52M | 37.73M | 47.21M | 47.28M | 25.78M | 37.78M | 44.89M | 39.74M |
|
Notes Payables
|
| | 1.07M | | | | | | | | | | | | | | | 0.03M | 0.74M | | | 0.69M | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.80M | | | | | | | | | | | | | | | | |
|
Payables
|
| | 18.87M | | 36.74M | 36.21M | 17.91M | | 41.46M | 40.78M | 16.08M | 47.72M | 42.61M | 38.14M | 19.37M | | | 0.03M | 17.81M | 41.98M | 65.22M | 50.22M | 12.01M | 44.43M | 45.13M | 46.32M | 14.39M | 43.98M | 46.10M | 39.94M | 38.10M | 49.42M | 45.78M | 48.26M | 15.70M | 31.65M | 29.98M | 27.78M | 22.92M | 34.82M | 26.18M | 24.56M | 25.70M | 32.06M | 39.28M | 78.49M | 20.15M | 29.16M | 48.46M | 43.19M | 37.30M | 41.56M | 36.11M | 42.04M | 36.52M | 37.73M | 47.21M | 47.28M | 25.78M | 37.78M | 44.89M | 39.74M |
|
Accumulated Expenses
|
| | 12.72M | | | | 15.43M | 44.81M | | | 16.98M | | | | 19.25M | 42.47M | 42.06M | 38.71M | 12.71M | | | | 21.63M | | | | 26.84M | | | | 21.62M | | | | 28.17M | | 29.98M | 26.51M | 21.68M | 21.88M | 25.57M | 26.75M | 24.50M | 24.08M | 26.27M | 32.67M | 31.39M | 37.63M | 36.56M | 36.60M | 41.26M | 29.08M | 47.25M | 33.32M | 26.71M | 29.42M | 27.47M | 26.52M | 23.49M | 28.35M | 27.97M | 34.53M |
|
Other Accumulated Expenses
|
| | 17.65M | | 15.14M | 14.93M | 13.04M | 14.01M | 12.41M | 13.33M | 13.84M | 13.59M | 14.03M | 13.82M | 14.40M | 14.85M | 15.01M | 13.76M | 14.00M | 14.83M | 13.64M | 14.83M | 16.23M | 17.11M | 17.40M | 17.76M | 19.44M | 20.58M | 21.81M | 25.20M | 26.18M | 25.41M | 25.57M | 25.30M | 28.10M | 29.38M | 30.91M | 30.65M | 31.73M | 34.42M | 35.83M | 36.63M | 39.59M | 41.71M | 41.44M | 41.13M | 42.01M | 42.59M | 45.69M | 45.66M | 45.75M | 48.97M | 47.66M | 46.28M | 47.02M | 44.30M | 44.30M | 42.95M | 44.25M | 43.49M | 43.82M | 41.31M |
|
Short term Debt
|
| | 19.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | 0.66M | | | | 4.03M | | | | 3.89M | | | | 0.47M | | | | 4.28M | | | | 3.03M | | | | 1.76M | | | | 1.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 68.59M | | 51.87M | 51.14M | 46.38M | 58.82M | 53.88M | 54.11M | 46.90M | 61.31M | 56.63M | 51.96M | 53.03M | 57.31M | 57.08M | 52.50M | 44.52M | 56.82M | 78.87M | 65.06M | 49.88M | 61.54M | 62.53M | 64.08M | 60.67M | 64.56M | 67.91M | 65.14M | 64.28M | 74.83M | 71.36M | 73.55M | 71.97M | 79.54M | 85.18M | 84.93M | 76.33M | 91.13M | 87.58M | 87.95M | 89.79M | 97.85M | 106.99M | 152.27M | 93.56M | 109.38M | 130.72M | 125.46M | 124.31M | 119.60M | 131.02M | 121.64M | 110.24M | 111.44M | 118.98M | 116.75M | 93.52M | 109.62M | 116.69M | 115.58M |
|
Non-Current Debt
|
| | | | | | | | | | 2.73M | | 7.39M | 0.82M | | | 16.76M | 24.68M | 24.37M | | | 26.28M | 37.87M | | 4.38M | 8.55M | 7.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 1.91M | | 2.43M | 2.61M | 2.19M | 2.25M | 2.41M | 2.43M | 2.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 95.81M | | 102.65M | 103.54M | 103.83M | 105.60M | 106.22M | 107.25M | 109.07M | 110.74M | 112.41M | 114.08M | 113.64M | 114.78M | 115.92M | 110.02M | 119.64M | 125.09M | 127.35M | 122.30M | 134.36M | 138.04M | 141.19M | 144.61M | 147.85M | 151.27M | 148.05M | 149.85M | 100.63M | 101.68M | 103.84M | 107.70M | 105.98M | 106.80M | 108.58M | 112.45M | 122.02M | 123.79M | 123.28M | 125.89M | 121.10M | 122.18M | 123.31M | 120.69M | 125.16M | 126.92M | 129.97M | 130.59M | 137.04M | 137.82M | 132.74M | 125.89M | 122.46M | 118.95M | 123.94M | 116.44M | 107.03M | 105.82M | 104.10M | 91.62M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.45M | 0.71M | 0.65M | 0.62M | 0.57M | 0.52M | 0.41M | 0.34M | 0.42M | 0.34M | 0.29M | 0.34M | 0.28M | 0.21M | 0.41M | 0.34M | 0.31M | 0.32M | 0.25M | 0.20M | 0.22M | 0.35M | 0.28M | 0.39M | 0.32M | 0.25M |
|
Total Liabilities
|
-285.14M | -290.52M | 164.40M | -300.42M | 154.52M | 154.68M | 150.22M | 164.41M | 160.09M | 161.36M | 158.70M | 172.05M | 176.44M | 166.87M | 166.66M | 172.09M | 189.75M | 187.19M | 188.53M | 181.91M | 206.21M | 213.63M | 222.11M | 199.58M | 208.10M | 217.24M | 216.41M | 215.83M | 215.96M | 214.98M | 164.90M | 176.51M | 175.20M | 181.25M | 177.95M | 186.79M | 194.21M | 198.10M | 199.00M | 215.54M | 211.44M | 214.36M | 211.30M | 220.37M | 230.72M | 273.30M | 219.01M | 236.64M | 260.96M | 256.26M | 261.76M | 257.76M | 264.06M | 247.85M | 232.95M | 230.59M | 243.13M | 233.54M | 200.84M | 215.83M | 221.10M | 207.45M |
|
Total Debt
|
| | 19.35M | | | | | | | | 2.73M | | 7.39M | 0.82M | | | 16.76M | 24.68M | 24.37M | | | 26.28M | 37.87M | | 4.38M | 8.55M | 7.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
285.14M | 290.52M | 295.90M | 300.42M | 306.73M | 313.13M | 320.36M | 326.48M | 334.37M | 340.61M | 331.92M | 336.25M | 344.10M | 351.56M | 359.14M | 364.22M | 372.39M | 379.41M | 387.93M | 398.70M | 408.40M | 416.37M | 409.42M | 410.81M | 419.46M | 428.70M | 437.34M | 445.45M | 454.62M | 461.33M | 525.50M | 535.45M | 549.24M | 564.07M | 575.95M | 587.74M | 602.39M | 582.86M | 597.59M | 609.38M | 629.40M | 644.71M | 620.33M | 634.98M | 653.64M | 630.09M | 651.68M | 648.76M | 660.16M | 682.44M | 703.92M | 721.51M | 740.02M | 749.36M | 757.39M | 762.43M | 766.75M | 766.46M | 767.92M | 767.50M | 770.72M | 768.20M |
|
Shareholder's Equity
|
285.14M | 290.52M | 295.90M | 300.42M | 306.73M | 313.13M | 320.36M | 326.48M | 334.37M | 340.61M | 331.92M | 336.25M | 344.10M | 351.56M | 359.14M | 364.22M | 372.39M | 379.41M | 387.93M | 398.70M | 408.40M | 416.37M | 409.42M | 410.81M | 419.46M | 428.70M | 437.34M | 445.45M | 454.62M | 461.33M | 525.50M | 535.45M | 549.24M | 564.07M | 575.95M | 587.74M | 602.39M | 582.86M | 597.59M | 609.38M | 629.40M | 644.71M | 620.33M | 634.98M | 653.64M | 630.09M | 651.68M | 648.76M | 660.16M | 682.44M | 703.92M | 721.51M | 740.02M | 749.36M | 757.39M | 762.43M | 766.75M | 766.46M | 767.92M | 767.50M | 770.72M | 768.20M |
|
Liabilities and Shareholders Equity
|
| | 460.31M | | 461.25M | 467.81M | 470.58M | 490.89M | 494.47M | 501.97M | 490.62M | 508.30M | 520.53M | 518.43M | 525.80M | 536.31M | 562.14M | 566.61M | 576.46M | 580.61M | 614.61M | 630.00M | 631.53M | 610.39M | 627.56M | 645.94M | 653.75M | 661.28M | 670.58M | 676.31M | 690.40M | 711.97M | 724.44M | 745.32M | 753.90M | 774.53M | 796.60M | 780.96M | 796.59M | 824.92M | 840.83M | 859.07M | 831.64M | 855.35M | 884.36M | 903.38M | 870.69M | 885.40M | 921.12M | 938.70M | 965.68M | 979.27M | 1,004.08M | 997.20M | 990.34M | 993.02M | 1,009.89M | 1,000.00M | 968.76M | 983.33M | 991.82M | 975.65M |
|
Retained Earnings
|
| | 215.34M | | 224.76M | 230.65M | 237.87M | 242.88M | 249.91M | 255.88M | 246.35M | 253.11M | 260.11M | 267.26M | 273.73M | 278.18M | 285.27M | 292.09M | 300.22M | 309.57M | 317.09M | 324.66M | 332.62M | 340.01M | 347.73M | 355.35M | 362.62M | 370.23M | 378.34M | 384.83M | 448.54M | 457.99M | 470.33M | 484.22M | 498.60M | 510.50M | 524.05M | 503.47M | 517.30M | 529.10M | 545.03M | 559.49M | 534.44M | 549.13M | 567.23M | 543.72M | 565.13M | 587.69M | 614.48M | 635.26M | 655.92M | 673.55M | 690.54M | 699.26M | 706.78M | 711.55M | 714.55M | 713.42M | 714.17M | 713.61M | 715.91M | 713.24M |
|
Treasury Shares
|
| | | | | | 0.06M | | | | | | | | | | | | 0.15M | | | | 0.14M | | | | 0.25M | | | | 0.32M | | | | 0.19M | | | | 0.21M | | | | 0.15M | | | | 0.13M | | | | 0.12M | | | | 0.19M | | | | 0.26M | | | |