|
Cash & Equivalents
|
18.48M | 7.80M | 7.73M | 11.72M | 11.45M | 8.43M | 12.67M | 17.20M | 15.35M | 15.43M | 14.58M | 16.39M | 40.93M | 18.90M | 16.63M | 16.17M | 18.34M | 14.26M | 20.34M | 23.15M | 17.14M | 13.90M | 12.74M | 10.54M | 35.56M | 17.64M | 17.42M | 13.24M | 14.38M | 14.93M | 13.77M | 13.45M | 12.93M | 17.17M | 15.20M | 12.79M | 17.38M | 10.94M | 11.03M | 21.36M | 18.57M | 14.19M | 12.71M | 11.24M | 15.98M | 13.74M | 16.16M | 11.44M | 17.62M | 11.58M |
|
Short-term Investments
|
| | | | | | 11.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 1.86M |
|
Cash & Current Investments
|
18.48M | 7.80M | 7.73M | 11.72M | 11.45M | 8.43M | 24.51M | 17.20M | 15.35M | 15.43M | 14.58M | 16.39M | 40.93M | 18.90M | 16.63M | 16.17M | 18.34M | 14.26M | 20.34M | 23.15M | 17.14M | 13.90M | 12.74M | 10.54M | 35.56M | 17.64M | 17.42M | 13.24M | 14.38M | 14.93M | 13.77M | 13.45M | 12.93M | 17.17M | 15.20M | 12.79M | 17.38M | 10.94M | 11.03M | 21.36M | 18.57M | 14.19M | 12.71M | 11.24M | 15.98M | 13.74M | 16.16M | 11.44M | 18.55M | 13.44M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | 0.22M | | | | | | | | | | | | | | | | | 0.75M | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | | | 7.66M | | | | 6.45M | | 1.27M | 1.27M | 3.77M | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.01M | 0.06M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Buildings
|
| | 319.20M | | 323.11M | 337.15M | 306.70M | 334.77M | 329.93M | 327.05M | 329.49M | 337.15M | 337.60M | 414.90M | 413.83M | 417.00M | 432.64M | 406.84M | 416.27M | 440.44M | 441.56M | 470.77M | 460.38M | 477.08M | 492.12M | 537.14M | 536.63M | 537.04M | 552.63M | 554.77M | 566.01M | 578.25M | 583.99M | 584.80M | 624.98M | 626.20M | 645.44M | 649.01M | 640.52M | 660.62M | 651.90M | 651.50M | 648.67M | 649.20M | 645.22M | 653.70M | 657.46M | 663.59M | 680.10M | 680.72M |
|
Land & Improvements
|
| | 126.70M | | 127.53M | 132.38M | 123.64M | 134.81M | 133.84M | 133.02M | 136.73M | 142.69M | 142.75M | 153.51M | 153.53M | 155.50M | | | 165.15M | 184.85M | 184.69M | 190.02M | 186.99M | 188.22M | 182.78M | 212.67M | 211.43M | 211.43M | 210.28M | 210.21M | 209.32M | 207.98M | 209.10M | 199.51M | 204.16M | 204.16M | 205.66M | 195.77M | 195.32M | 196.65M | 194.36M | 194.36M | 190.39M | 191.05M | 178.53M | 180.76M | 180.18M | 178.68M | 180.95M | 181.09M |
|
Property, Plant & Equipment (Net)
|
| | 391.76M | | 392.28M | 408.96M | 390.37M | 406.90M | 402.26M | 397.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | 6.64M | | | | 11.62M | 0.47M | 1.99M | 2.00M | 4.77M | 2.52M | | | 5.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | 6.64M | | | | 11.62M | 0.47M | 1.99M | 2.00M | 4.77M | 2.52M | | | 5.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 10.68M | | | | 16.98M | | 2.73M | 3.17M | 5.36M | | | | 5.18M | | 1.89M | 25.59M | 10.18M | 1.33M | 1.21M | 1.11M | 12.26M | 1.03M | | 0.84M | 0.64M | 0.57M | 0.65M | 0.53M | 0.44M | 0.43M | 0.42M | 0.38M | 3.93M | 0.34M | 0.34M | 3.39M | 3.70M | 3.72M | 3.48M | 3.73M | 3.68M | 3.71M | 3.45M | 3.74M | 3.58M | 3.24M | 3.02M | 3.30M |
|
Assets
|
| | 444.62M | | 437.35M | 451.90M | 452.82M | 474.20M | 471.96M | 469.06M | 481.17M | 486.51M | 495.81M | 569.63M | 571.90M | 567.38M | 598.22M | 590.74M | 590.44M | 624.69M | 624.56M | 655.40M | 646.50M | 647.34M | 681.79M | 739.33M | 733.45M | 723.93M | 751.64M | 737.58M | 742.59M | 750.36M | 751.90M | 742.44M | 780.91M | 776.70M | 797.66M | 785.14M | 774.63M | 805.75M | 799.59M | 786.73M | 776.14M | 768.17M | 753.31M | 751.97M | 752.95M | 750.13M | 780.65M | 767.35M |
|
Notes Payables
|
| | | | | | | | 19.60M | 6.35M | | 3.50M | | 23.50M | 23.25M | 12.85M | 36.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | 3.81M | | 4.76M | 4.78M | 4.80M | 4.86M | 4.88M | 4.93M | 5.25M | 5.31M | 5.43M | 5.45M | 5.81M | 5.87M | 5.95M | 5.98M | 6.32M | 6.38M | 6.42M | 6.48M | 6.90M | 7.00M | 7.09M | 7.25M | 7.81M | 7.91M | 7.93M | 8.05M | 8.49M | 8.58M | 8.65M | 8.69M | 8.72M | 8.83M | 8.92M | 8.94M | 8.97M | 9.04M | 9.07M | 9.20M | 9.26M | 9.33M | 9.33M | 9.42M | 9.45M | 9.59M | 9.57M | 9.62M |
|
Payables
|
| | 3.81M | | 4.76M | 4.78M | 4.80M | 4.86M | 24.48M | 11.28M | 5.25M | 8.81M | 5.43M | 28.95M | 29.06M | 18.72M | 42.80M | 5.98M | 6.32M | 6.38M | 6.42M | 6.48M | 6.90M | 7.00M | 7.09M | 7.25M | 7.81M | 7.91M | 7.93M | 8.05M | 8.49M | 8.58M | 8.65M | 8.69M | 8.72M | 8.83M | 8.92M | 8.94M | 8.97M | 9.04M | 9.07M | 9.20M | 9.26M | 9.33M | 9.33M | 9.42M | 9.45M | 9.59M | 9.57M | 9.62M |
|
Accumulated Expenses
|
| | 5.14M | | 4.32M | 5.37M | 5.97M | 5.59M | 5.76M | 5.89M | 6.58M | 6.82M | 6.08M | 8.55M | 7.79M | 7.51M | 10.63M | 10.64M | 12.45M | 12.03M | 11.39M | 15.24M | 13.85M | 17.60M | 17.63M | 18.84M | 10.47M | 10.56M | 10.90M | 11.89M | 16.11M | 14.84M | 13.50M | 7.95M | 11.09M | 14.15M | 15.44M | 17.78M | 14.59M | 19.36M | 20.54M | 22.31M | 21.50M | 20.26M | 20.01M | 20.37M | 18.99M | 17.53M | 17.24M | 18.21M |
|
Short term Debt
|
| | | | | | | | | | 8.04M | | | | 36.17M | | | | 21.97M | | | | 31.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 215.31M | | 198.17M | 197.80M | 190.97M | 213.25M | 209.81M | 210.54M | 225.97M | 226.40M | 227.85M | 276.81M | 278.05M | 284.90M | 284.37M | 293.75M | 292.05M | 304.81M | 302.27M | 325.60M | 331.06M | 321.76M | 351.85M | 396.68M | 394.90M | 392.66M | 395.28M | 397.09M | 393.16M | 389.28M | 391.60M | 402.98M | 418.80M | 438.98M | 434.15M | 435.12M | 435.84M | 447.34M | 444.44M | 433.09M | 429.70M | 424.27M | 408.58M | 403.45M | 396.34M | 397.85M | 399.48M | 402.76M |
|
Minority Interest
|
| | | | | | 0.66M | 0.40M | 0.47M | 0.48M | 0.93M | 1.40M | 1.17M | 1.15M | 1.16M | 1.10M | 1.33M | 1.32M | 1.63M | 2.08M | 2.08M | 2.08M | 1.93M | 1.83M | 1.73M | 1.75M | 1.79M | 1.79M | 1.71M | 1.71M | 1.74M | 1.47M | 1.42M | 1.44M | 1.45M | 1.48M | 1.23M | 1.17M | 1.22M | 1.21M | 1.21M | 1.21M | 1.19M | 1.20M | 1.20M | 0.93M | 0.95M | 0.93M | 0.94M | 0.96M |
|
Liabilities from Discontinued Operations
|
| | | | | | 6.97M | | 6.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | 4.98M | | 5.38M | 5.27M | 5.17M | 5.07M | 4.96M | 4.84M | 5.30M | 6.03M | 5.88M | 6.42M | 6.92M | 7.11M | 9.21M | 9.17M | 10.46M | 15.03M | 14.67M | 14.83M | 14.52M | 14.31M | 14.24M | 19.82M | 19.28M | 18.84M | 18.43M | 17.99M | 17.55M | 17.06M | 16.62M | 15.31M | 14.01M | 13.58M | 12.55M | 12.55M | 12.42M | 12.64M | 12.29M | 11.94M | 11.19M | 10.79M | 10.43M | 10.70M | 10.41M | 10.34M | 10.87M | 10.56M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3.09M | | | 3.10M | 2.88M | 2.75M | 2.39M | 2.46M | 2.46M | 2.31M | 1.11M | 1.32M | 1.15M | 1.32M | 1.08M | 1.15M | 1.28M | 1.40M | 1.36M | 1.50M | 1.51M | 1.22M | 0.92M | 0.91M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 438.43M | | | 437.62M | 441.20M | 447.36M | 447.82M | 432.47M | 479.86M | 479.01M | 501.94M | 491.85M | 481.49M | 517.33M | 515.58M | 492.06M | 482.90M | 478.33M | 446.99M | 445.38M | 445.16M | 439.06M | 463.63M | 451.19M |
|
Total Liabilities
|
| | 265.44M | | 217.14M | 233.23M | 233.87M | 255.87M | 251.92M | 232.56M | 243.11M | 248.06M | 245.25M | 320.72M | 321.81M | 318.24M | 347.02M | 340.79M | 334.54M | 366.49M | 365.01M | 397.90M | 384.07M | 390.05M | 415.74M | 465.00M | 441.52M | 434.11M | 458.26M | 440.72M | 444.08M | 450.11M | 450.20M | 434.93M | 482.32M | 481.31M | 503.05M | 493.17M | 482.64M | 518.66M | 516.67M | 493.21M | 484.18M | 479.73M | 448.35M | 446.87M | 446.68M | 440.28M | 464.55M | 452.10M |
|
Total Debt
|
| | 215.31M | | 198.17M | 197.80M | 190.97M | 213.25M | 209.81M | 210.54M | 234.01M | 226.40M | 227.85M | 276.81M | 314.22M | 284.90M | 284.37M | 293.75M | 314.02M | 304.81M | 302.27M | 325.60M | 362.20M | 321.76M | 351.85M | 396.68M | 394.90M | 392.66M | 395.28M | 397.09M | 393.16M | 389.28M | 391.60M | 402.98M | 418.80M | 438.98M | 434.15M | 435.12M | 435.84M | 447.34M | 444.44M | 433.09M | 429.70M | 424.27M | 408.58M | 403.45M | 396.34M | 397.85M | 399.48M | 402.76M |
|
Common Equity
|
| | 179.18M | | 220.20M | 218.68M | 218.95M | 218.33M | 220.04M | 236.50M | 238.06M | 238.45M | 250.56M | 248.91M | 250.09M | 249.14M | 251.20M | 249.95M | 255.90M | 258.19M | 259.55M | 257.50M | 262.43M | 257.29M | 266.05M | 274.32M | 291.93M | 289.82M | 293.38M | 296.86M | 298.50M | 300.25M | 301.70M | 307.51M | 298.60M | 295.38M | 294.61M | 291.97M | 291.98M | 287.10M | 282.92M | 293.52M | 291.96M | 288.44M | 304.96M | 305.10M | 306.28M | 309.85M | 316.10M | 315.25M |
|
Shareholder's Equity
|
| | 179.18M | | 220.20M | 218.68M | 218.95M | 218.33M | 220.04M | 236.50M | 238.06M | 238.45M | 250.56M | 248.91M | 250.09M | 249.14M | 251.20M | 249.95M | 255.90M | 258.19M | 259.55M | 257.50M | 262.43M | 257.29M | 266.05M | 274.32M | 291.93M | 289.82M | 293.38M | 296.86M | 298.50M | 300.25M | 301.70M | 307.51M | 298.60M | 295.38M | 294.61M | 291.97M | 291.98M | 287.10M | 282.92M | 293.52M | 291.96M | 288.44M | 304.96M | 305.10M | 306.28M | 309.85M | 316.10M | 315.25M |
|
Liabilities and Shareholders Equity
|
| | 444.62M | | 437.35M | 451.90M | 452.82M | 474.20M | 471.96M | 469.06M | 481.17M | 486.51M | 495.81M | 569.63M | 571.90M | 567.38M | 598.22M | 590.74M | 590.44M | 624.69M | 624.56M | 655.40M | 646.50M | 647.34M | 681.79M | 739.33M | 733.45M | 723.93M | 751.64M | 737.58M | 742.59M | 750.36M | 751.90M | 742.44M | 780.91M | 776.70M | 797.66M | 785.14M | 774.63M | 805.75M | 799.59M | 786.73M | 776.14M | 768.17M | 753.31M | 751.97M | 752.95M | 750.13M | 780.65M | 767.35M |
|
Retained Earnings
|
| | 20.97M | | 19.34M | 17.32M | 15.61M | 13.97M | 14.84M | 28.32M | 28.00M | 26.14M | 28.44M | 26.20M | 23.88M | 21.28M | 19.97M | 16.61M | 21.88M | 23.35M | 20.61M | 17.93M | 16.21M | 12.51M | 17.86M | 14.91M | 11.50M | 6.45M | 8.49M | 7.54M | 3.26M | 2.90M | 3.91M | 4.78M | -10.73M | -15.59M | -20.40M | -24.23M | -28.38M | -29.59M | -36.38M | -31.85M | -37.54M | -43.91M | -29.91M | -33.26M | -1.51M | 0.26M | 0.93M | 1.85M |
|
Treasury Shares
|
| | 0.32M | 0.35M | 0.35M | 0.35M | 0.35M | 0.41M | 0.41M | 0.41M | 0.41M | 0.47M | 0.47M | 0.47M | 0.47M | 0.48M | 0.48M | 0.48M | 0.48M | 0.54M | 0.54M | 0.54M | 0.54M | 0.60M | 0.60M | 0.60M | 0.59M | 0.63M | 0.61M | 0.61M | 0.61M | 0.65M | 0.65M | 0.65M | 0.65M | 0.69M | 0.69M | 0.67M | 0.67M | 0.70M | 0.70M | 0.70M | 0.70M | 0.72M | 0.71M | 0.71M | 0.71M | 0.73M | 0.71M | 0.71M |