|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.99M | 135.52M | 135.59M | 59.36M | 60.94M | 39.09M | 17.66M | 10.73M | 18.41M | 11.99M | 10.99M | 32.34M | 30.90M | 30.44M | 30.88M | 30.34M | 31.02M | 30.14M | 31.50M | 30.13M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.99M | 135.52M | 135.59M | 59.36M | 60.94M | 39.09M | 17.66M | 10.73M | 18.41M | 11.99M | 10.99M | 32.34M | 30.90M | 30.44M | 30.88M | 30.34M | 31.02M | 30.14M | 31.50M | 30.13M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.09M | 24.54M | 32.73M | 37.29M | 34.73M | 29.98M | 36.51M | 37.12M | 38.57M | 41.09M | 33.87M | 30.62M | 36.89M | 31.47M | 31.39M | 29.05M | 30.44M | 28.67M | 26.79M | 30.64M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.03M | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.09M | 24.64M | 32.73M | 37.29M | 34.73M | 30.01M | 36.51M | 37.12M | 38.57M | 41.09M | 33.87M | 30.62M | 36.89M | 31.47M | 31.39M | 29.05M | 30.44M | 28.67M | 26.79M | 30.64M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 2.72M | 3.51M | 3.20M | 1.23M | 1.82M | 3.22M | 2.87M | 2.57M | 2.22M | 3.49M | 3.11M | 1.48M | 1.96M | 2.14M | 1.33M | 0.46M | 2.10M | 1.43M | 0.93M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.23M | 162.78M | 171.83M | 99.85M | 96.89M | 83.61M | 57.38M | 50.72M | 59.55M | 55.29M | 48.36M | 66.08M | 69.27M | 63.87M | 64.40M | 60.72M | 61.92M | 60.91M | 59.72M | 61.71M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.01M | | | 24.01M | 24.01M | 24.01M | 24.01M | 24.01M | 24.01M | 24.01M | 24.01M | 24.01M | 24.01M | 24.01M | 24.01M | 24.01M | 24.01M | 24.01M | 24.01M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 442.45M | 437.70M | 433.96M | 428.50M | 421.35M | 412.31M | 408.37M | 404.74M | 400.55M | 394.48M | 390.18M | 387.05M | 382.27M | 379.64M | 377.25M | 373.72M | 369.90M | 366.99M | 360.86M | 351.50M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.31M | 276.00M | 280.16M | 280.30M | 284.81M | 306.47M | 295.36M | 290.90M | 282.49M | 276.55M | 268.63M | 265.94M | 267.81M | 257.36M | 261.29M | 258.50M | 253.72M | 250.24M | 281.48M | 277.48M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.24M | 16.13M | 16.02M | 15.63M | 15.17M | 51.35M | 14.61M | 14.43M | 14.01M | 13.68M | 13.34M | 13.14M | 13.11M | 12.92M | 12.60M | 12.38M | 12.33M | 11.91M | 10.43M | 8.65M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.24M | 16.13M | 16.02M | 15.63M | 15.17M | 51.35M | 14.61M | 14.43M | 14.01M | 13.68M | 13.34M | 13.14M | 13.11M | 12.92M | 12.60M | 12.38M | 12.33M | 11.91M | 10.43M | 8.65M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.81M | 5.83M | 5.53M | 4.66M | 7.22M | 7.07M | 7.62M | 7.80M | 7.60M | 7.54M | 8.03M | 8.41M | 9.19M | 11.63M | 10.20M | 10.67M | 10.48M | 13.90M | 15.57M | 15.41M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 797.78M | 297.21M | 790.46M | 783.29M | 782.12M | 292.92M | 778.28M | 769.54M | 755.66M | 284.13M | 724.55M | 723.48M | 703.64M | 277.47M | 683.97M | 701.25M | 691.64M | 283.53M | 711.94M | 695.83M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 941.01M | 953.82M | 962.29M | 883.14M | 879.01M | 877.13M | 835.67M | 820.26M | 815.21M | 797.88M | 772.91M | 789.56M | 772.91M | 772.91M | 748.37M | 761.97M | 753.55M | 748.37M | 771.66M | 757.53M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 1.96M | 1.90M | 1.97M | 2.18M | 1.99M | 1.45M | 1.52M | 1.14M | 0.89M | 1.51M | 0.93M | 0.98M | 0.91M | 1.46M | 0.93M | 0.89M | 1.16M | 2.45M | 0.99M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 1.96M | 1.90M | 1.97M | 2.18M | 1.99M | 1.45M | 1.52M | 1.14M | 0.89M | 1.51M | 0.93M | 0.98M | 0.91M | 1.46M | 0.93M | 0.89M | 1.16M | 2.45M | 0.99M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.69M | 7.70M | 3.39M | 1.05M | 5.91M | 0.99M | 3.47M | 5.71M | 6.51M | 12.99M | 5.06M | 0.32M | 7.91M | 0.30M | 5.10M | 7.65M | 8.31M | 10.90M | 4.61M | 7.13M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | | | | 2.40M | | | | 2.70M | | | | 3.20M | | | | 3.30M | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.08M | 39.10M | 39.05M | 39.07M | 89.99M | 39.08M | 39.05M | 36.74M | 36.78M | 30.79M | 14.20M | 14.21M | 14.23M | 14.19M | 14.21M | 14.23M | 14.25M | 14.20M | 14.23M | 14.27M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.43M | 61.86M | 54.55M | 52.29M | 44.77M | 46.44M | 46.28M | 43.64M | 41.48M | 42.95M | 43.98M | 44.88M | 59.73M | 60.16M | 56.93M | 4.67M | 5.00M | 6.66M | 7.03M | 66.45M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.67M | 64.39M | 68.21M | 59.07M | 111.19M | 60.23M | 52.67M | 51.43M | 52.06M | 49.84M | 27.41M | 27.14M | 29.72M | 31.86M | 26.27M | 27.64M | 28.94M | 32.99M | 28.59M | 29.16M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 453.52M | 394.44M | 378.16M | 298.37M | 148.73M | 129.21M | 133.82M | 182.44M | 207.51M | 124.27M | 174.59M | 196.11M | 183.14M | 127.88M | 124.59M | 87.11M | 55.13M | 18.88M | 46.08M | 13.08M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.23M | 50.05M | 39.13M | 40.81M | 35.88M | 40.18M | 38.83M | 36.81M | 35.08M | 38.36M | 38.35M | 40.43M | 53.91M | 55.81M | 51.98M | 51.27M | 52.51M | 58.07M | 59.14M | 59.74M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.93M | 183.91M | 164.59M | 164.59M | 164.59M | 164.59M | 133.32M | 80.10M | 47.18M | 47.18M | 47.18M | 20.85M | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.92M | 47.96M | 4.80M | 47.96M | 5.23M | 47.96M | 6.12M | 6.46M | 6.83M | 7.17M | 4.80M | | | 6.24M | 5.28M | 5.49M | 5.72M | 5.91M | 5.31M | 5.50M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 529.34M | 124.75M | 485.50M | 316.23M | 295.81M | 144.29M | 225.33M | 233.94M | 257.87M | 119.53M | 241.85M | 270.30M | 272.67M | 150.43M | 202.84M | 166.03M | 136.59M | 31.05M | 133.81M | 101.98M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 534.26M | 513.89M | 490.31M | 364.19M | 301.04M | 235.09M | 231.45M | 240.40M | 264.70M | 219.64M | 246.66M | 270.30M | 272.67M | 221.80M | 208.12M | 171.52M | 142.30M | 115.85M | 139.12M | 107.48M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 492.60M | 433.55M | 417.21M | 337.44M | 238.72M | 168.28M | 172.88M | 219.18M | 244.29M | 155.06M | 188.80M | 210.33M | 197.36M | 142.07M | 138.80M | 101.34M | 69.38M | 33.08M | 60.32M | 27.36M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.82M | 256.02M | 307.40M | 354.36M | 413.38M | 477.46M | 470.90M | 499.76M | 503.33M | 531.05M | 484.34M | 498.41M | 517.19M | 551.11M | 564.36M | 590.45M | 602.55M | 632.52M | 632.53M | 650.06M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 941.01M | 953.82M | 962.29M | 883.14M | 879.01M | 877.13M | 835.67M | 820.26M | 815.21M | 797.88M | 772.91M | 789.56M | 772.91M | 772.91M | 748.37M | 761.97M | 753.55M | 748.37M | 771.66M | 757.53M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.79M | 3.21M | 5.76M | 3.90M | 2.03M | 5.98M | -0.87M | 6.91M | 2.25M | -3.12M | 7.72M | 8.57M | -0.96M | -1.67M | 10.01M | 0.18M | -2.21M | 11.33M | 11.77M | 12.07M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | 0.25M | 0.25M | 0.20M | 0.12M | 0.07M | 0.07M | 0.07M | 0.35M | 0.35M | 0.35M | 0.27M | 0.27M | 0.27M | 0.27M | 0.18M | 0.18M |