|
Cash & Equivalents
|
39.02M | 28.48M | 61.01M | 66.70M | 81.70M | 69.77M | 38.21M | 26.34M | 59.12M | 43.25M | 50.33M | 147.09M | 107.61M | 58.67M | 107.08M | 76.12M |
|
Short-term Investments
|
71.28M | 85.12M | 85.05M | 135.21M | 105.01M | 132.53M | 116.17M | 138.01M | 139.09M | 140.22M | 152.45M | 128.59M | 113.11M | 100.79M | 111.12M | 140.06M |
|
Cash & Current Investments
|
110.30M | 113.59M | 146.06M | 201.91M | 186.71M | 202.30M | 154.38M | 164.35M | 198.20M | 183.47M | 202.79M | 275.68M | 220.72M | 159.45M | 218.19M | 216.19M |
|
Receivables - Net
|
| 77.05M | 71.70M | 76.96M | 79.86M | 78.84M | 84.09M | 82.53M | 86.77M | 97.27M | 92.97M | 89.67M | 96.12M | 99.99M | 108.55M | 135.32M |
|
Receivables - Other
|
9.72M | 21.32M | 21.29M | 21.33M | 21.35M | 21.34M | 21.34M | 21.30M | 21.38M | 21.40M | 19.15M | 18.97M | 18.91M | 18.84M | 19.05M | 18.98M |
|
Receivables
|
| 98.37M | 92.98M | 98.29M | 101.20M | 100.18M | 105.44M | 103.83M | 108.15M | 118.67M | 112.12M | 108.64M | 115.03M | 118.83M | 127.59M | 154.30M |
|
Inventory
|
7.39M | 7.85M | 7.42M | 6.66M | 7.15M | 7.13M | 7.57M | 7.51M | 7.15M | 7.47M | 7.44M | 8.78M | 8.58M | 7.09M | 7.39M | 9.04M |
|
Current Deferred Tax Assets
|
| | | | | 35.51M | 28.09M | | | | | | | | | |
|
Prepaid Assets
|
1.07M | 1.25M | 1.08M | 1.13M | 1.21M | 2.26M | 2.17M | 2.65M | 2.86M | 3.86M | 6.63M | 2.98M | 7.36M | 10.24M | 8.86M | 9.57M |
|
Current Assets
|
300.65M | 322.62M | 368.20M | 417.25M | 299.67M | 322.52M | 278.94M | 290.86M | 329.31M | 17.54M | 341.05M | 456.75M | 426.64M | 353.93M | 406.24M | 424.41M |
|
Buildings
|
| | 390.97M | 396.23M | 427.47M | 487.02M | 507.63M | 552.40M | 603.29M | 611.52M | 644.24M | 641.37M | 654.66M | 688.43M | 700.04M | 835.85M |
|
Construction in Progress
|
| | 9.54M | 11.30M | 21.62M | 35.69M | 54.03M | 53.70M | 13.64M | 19.07M | 11.71M | 18.32M | 35.70M | 12.74M | 11.10M | 12.15M |
|
Land & Improvements
|
| 4.50M | 47.20M | 50.71M | 57.27M | 58.67M | 59.83M | 59.81M | 59.78M | 59.30M | 61.02M | 64.39M | 66.27M | 67.17M | 65.58M | 99.81M |
|
Property, Plant & Equipment (Net)
|
427.58M | 436.39M | 429.65M | 420.91M | 456.80M | 514.74M | 536.05M | 559.62M | 549.32M | 534.65M | 535.43M | 520.32M | 521.00M | 506.53M | 493.33M | 684.29M |
|
Long-Term Investments
|
19.35M | 14.20M | 20.50M | 40.04M | 127.98M | 138.47M | 151.59M | 160.93M | 145.38M | 153.92M | 39.19M | 40.78M | 2.02M | 2.06M | 16.27M | 27.88M |
|
Goodwill
|
5.98M | 20.32M | 20.32M | 17.60M | 17.60M | 17.60M | 17.60M | 17.60M | 17.60M | 21.00M | 21.00M | 21.34M | 168.29M | 168.29M | 168.29M | 170.48M |
|
Intangibles
|
| | | | | | | | | | | | 7.04M | 7.04M | 7.04M | 19.86M |
|
Goodwill & Intangibles
|
5.98M | 20.32M | 20.32M | 17.60M | 17.60M | 17.60M | 17.60M | 17.60M | 17.60M | 21.00M | 21.00M | 21.34M | 175.33M | 175.33M | 175.33M | 190.34M |
|
Long-Term Deferred Tax
|
| 9.05M | 9.31M | 12.82M | 18.16M | 18.70M | 4.26M | 3.94M | 2.75M | | | | | | | |
|
Other Non-Current Assets
|
60.30M | 70.50M | 72.58M | 86.55M | 227.89M | 236.85M | 230.34M | 236.97M | 217.90M | 224.29M | 410.17M | 385.06M | 455.76M | 414.99M | 411.23M | 415.73M |
|
Non-Current Assets
|
487.88M | 506.89M | 502.23M | 507.45M | 684.69M | 751.60M | 766.39M | 796.59M | 767.22M | 10.27M | 12.34M | 12.08M | 976.76M | 921.52M | 904.56M | 1,100.02M |
|
Assets
|
788.53M | 829.50M | 870.42M | 924.70M | 984.36M | 1,074.12M | 1,045.33M | 1,087.45M | 1,096.53M | 1,080.95M | 1,286.65M | 1,362.13M | 1,403.40M | 1,275.45M | 1,310.80M | 1,524.43M |
|
Accounts Payables
|
-2.90M | 17.67M | 16.81M | 19.27M | 21.62M | 22.93M | 20.13M | 18.59M | 17.39M | 19.76M | 18.90M | 21.11M | 22.49M | 16.96M | 19.19M | 25.49M |
|
Dividends payables
|
| 6.00M | 6.36M | 6.48M | 6.73M | 7.00M | 6.00M | 6.82M | 7.30M | 7.62M | 7.97M | 7.99M | 8.49M | 8.75M | 9.05M | 9.42M |
|
Payables
|
-2.90M | 23.66M | 23.17M | 25.75M | 28.35M | 29.93M | 26.12M | 25.41M | 24.69M | 27.38M | 26.87M | 29.10M | 30.98M | 25.71M | 28.25M | 34.91M |
|
Accumulated Expenses
|
-2.33M | 52.05M | 54.06M | 37.24M | 63.46M | 59.86M | 65.34M | 65.91M | 67.10M | 67.62M | 69.83M | 86.18M | 106.70M | 72.51M | 84.11M | 92.72M |
|
Other Accumulated Expenses
|
-0.46M | 17.89M | 20.34M | 20.41M | 13.78M | 12.47M | 12.19M | 13.21M | 16.19M | 14.25M | 15.03M | 21.34M | 20.06M | 17.61M | 22.99M | 21.38M |
|
Short term Debt
|
| | | | | | | | | | 10.00M | | | | | 7.50M |
|
Current Leases
|
| | | | | 3.09M | 3.28M | 3.48M | 3.70M | 3.92M | 24.24M | 25.45M | 27.57M | 29.07M | 29.35M | 31.84M |
|
Current Deferred Revenue
|
| | | 2.00M | 2.00M | 2.00M | | | | | | 51.25M | 15.02M | | | |
|
Curent Deferred Tax Liability
|
| 14.19M | 14.53M | 24.47M | 24.79M | 35.51M | 9.10M | 22.07M | | | | | | | | |
|
Total Current Liabilities
|
| 224.30M | 220.66M | 228.76M | 167.76M | 183.56M | 150.66M | 150.93M | 155.06M | 157.92M | 194.76M | 281.23M | 263.20M | 197.89M | 214.48M | 234.80M |
|
Capital Leases
|
| | | | | 33.51M | 30.23M | 26.75M | 23.05M | 19.13M | 14.96M | 10.54M | 5.84M | 0.86M | | |
|
Non-Current Debt
|
| 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 120.00M | 120.00M | 100.00M | 55.00M | | | | | | 129.50M |
|
Non-Current Deffered Revenue
|
| 13.99M | 11.79M | 3.43M | 3.32M | 3.36M | 3.31M | 3.36M | 3.23M | 3.05M | 3.14M | | | | | |
|
Minority Interest
|
| | | | | | | | 0.69M | 1.18M | 0.48M | 3.08M | 5.46M | 3.24M | 1.73M | 3.00M |
|
Non-Current Deferred Tax Liability
|
15.55M | 12.00M | | | | 16.80M | 9.10M | 22.07M | 18.38M | 18.55M | 24.01M | 14.08M | 6.85M | 10.91M | 17.20M | 35.55M |
|
Operating Leases
|
| | | | | | | | | | 178.67M | 153.60M | 128.54M | 91.02M | 63.17M | 45.92M |
|
Other Non-Current Liabilities
|
6.83M | 105.55M | 98.73M | 110.33M | 110.56M | 106.22M | 98.51M | 91.16M | 93.28M | 96.02M | 96.01M | 99.54M | 98.05M | 102.47M | 103.26M | 103.62M |
|
Total Non-Current Liabilities
|
-6.83M | -105.55M | -98.73M | -110.33M | -110.56M | -106.22M | -98.51M | 326.67M | 299.82M | -87.37M | 411.57M | 464.33M | 396.89M | 295.47M | 297.06M | 437.65M |
|
Total Liabilities
|
| | | | | | | 417.84M | 393.09M | 8.66M | 507.58M | 563.87M | 494.94M | 397.94M | 400.32M | 541.27M |
|
Total Debt
|
| 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 120.00M | 120.00M | 100.00M | 55.00M | 10.00M | | | | | 137.00M |
|
Common Equity
|
525.78M | 555.36M | 606.87M | 656.15M | 688.11M | 734.15M | 631.00M | 669.61M | 703.43M | 734.46M | 779.07M | 798.26M | 908.46M | 877.51M | 910.48M | 983.16M |
|
Shareholder's Equity
|
525.78M | 555.36M | 606.87M | 656.15M | 688.11M | 734.15M | 631.00M | 669.61M | 703.43M | 734.46M | 779.07M | 798.26M | 908.46M | 877.51M | 910.48M | 983.16M |
|
Liabilities and Shareholders Equity
|
788.53M | 829.50M | 870.42M | 924.70M | 984.36M | 1,074.12M | 1,045.33M | 1,087.45M | 1,096.53M | 1,080.95M | 1,286.65M | 1,362.13M | 1,403.40M | 1,275.45M | 1,310.80M | 1,524.43M |
|
Retained Earnings
|
| 226.11M | 265.20M | 279.99M | 318.22M | 343.94M | 368.01M | 391.93M | 419.42M | 516.43M | 553.09M | 563.02M | 669.08M | 656.66M | 687.60M | 752.19M |
|
Preferred Shares
|
| 170.55M | 170.51M | 170.51M | 170.51M | 170.49M | | | | | | | | | | |
|
Treasury Shares
|
| 0.03M | 0.02M | 0.02M | 0.10M | 0.12M | | 0.13M | | 0.01M | 0.01M | 797.00 | 0.01M | 0.15M | 0.04M | 0.13M |