|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64M | 2.41M | 0.89M | 12.29M | 6.73M | 8.09M | 2.74M | 3.78M | 2.85M | 8.88M | 3.88M | 30.94M | 4.64M | 4.84M | 28.25M | 28.32M | 12.96M | 1.73M | 4.92M | 1.59M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | | | | | | | | | | 1.70M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64M | 2.41M | 0.89M | 12.29M | 6.73M | 8.09M | 2.74M | 3.78M | 2.85M | 10.43M | 3.88M | 30.94M | 4.64M | 4.84M | 28.25M | 28.32M | 12.96M | 1.73M | 4.92M | 3.29M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.55M | 89.67M | 83.98M | 88.17M | 99.78M | 102.77M | 104.21M | 106.76M | 99.61M | 120.01M | 111.62M | 101.23M | 90.80M | 135.17M | 147.45M | 106.30M | 142.20M | 168.53M | 164.91M | 175.69M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.15M | 23.11M | 66.04M | 28.53M | 24.47M | 27.02M | 36.37M | 43.90M | 30.02M | 34.95M | 44.62M | 81.52M | 70.97M | 70.61M | 58.49M | 84.41M | 63.58M | 50.95M | 40.52M | 31.08M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.71M | 112.78M | 150.03M | 116.70M | 124.25M | 129.78M | 140.58M | 150.66M | 129.63M | 154.96M | 156.24M | 182.75M | 161.78M | 205.78M | 205.94M | 190.71M | 205.78M | 219.48M | 205.43M | 206.78M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 2.10M | 1.31M | 1.43M | 1.47M | 1.80M | 2.31M | 2.86M | 2.79M | 2.86M | 2.88M | 2.70M | 2.66M | 2.01M | 2.32M | 1.97M | 2.13M | 1.84M | 2.12M | 2.43M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.25M | 6.97M | 5.50M | 8.14M | 6.01M | 4.01M | 3.12M | 8.23M | 9.79M | 6.37M | 6.07M | 8.89M | 6.67M | 8.21M | 4.14M | 9.08M | 7.82M | 8.77M | 5.08M | 12.69M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.54M | 230.72M | 215.06M | 197.93M | 186.04M | 197.39M | 199.03M | 220.34M | 202.16M | 226.65M | 228.47M | 271.82M | 217.50M | 261.47M | 280.99M | 269.33M | 267.02M | 279.97M | 269.74M | 278.16M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | | 6.28M | 5.61M | 7.81M | 14.66M | 15.71M | 4.09M | 15.14M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.95M | | 24.95M | 24.95M | 24.95M | 24.95M | 24.95M | 24.95M | 2.69M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.07M | 13.96M | 92.61M | 106.65M | 92.72M | 11.49M | 10.44M | 9.59M | 88.96M | 84.25M | 6.67M | 5.62M | 5.21M | 80.11M | 80.11M | 86.10M | 91.96M | 97.68M | 101.11M | 88.21M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | 2.42M | | 34.24M | | | | 6.89M | | | 6.93M | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | 2.42M | | 34.24M | | | | 6.89M | | | 6.93M | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.07M | 0.07M | 0.07M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.87M | 4.88M | 4.68M | 3.90M | 3.53M | 2.98M | 2.68M | 2.17M | 2.06M | 1.23M | 1.25M | 1.56M | 3.44M | 3.37M | 1.37M | 1.33M | 1.27M | 3.21M | 1.37M | 3.11M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.80M | 22.93M | -99.03M | 153.82M | -18.74M | -65.05M | 20.93M | 19.03M | 29.70M | 39.26M | 40.94M | -173.61M | 58.47M | 60.56M | -189.00M | 147.99M | 149.29M | 152.75M | 152.63M | 136.49M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.35M | 253.66M | 116.02M | 351.75M | 167.30M | 132.34M | 219.96M | 239.37M | 231.85M | 265.91M | 269.41M | 98.21M | 275.97M | 322.03M | 91.99M | 417.32M | 416.31M | 432.72M | 422.38M | 414.65M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.24M | 44.19M | 31.16M | 48.22M | 60.54M | 72.98M | 74.74M | 87.61M | 72.03M | 73.76M | 49.44M | 80.29M | 51.01M | 87.45M | 114.23M | 97.14M | 110.06M | 111.12M | 107.67M | 107.43M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.24M | 44.19M | 31.16M | 48.22M | 60.54M | 72.98M | 74.74M | 87.61M | 72.03M | 73.76M | 49.44M | 80.29M | 51.01M | 87.45M | 114.23M | 97.14M | 110.06M | 111.12M | 107.67M | 107.43M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.70M | 83.64M | 7.54M | 0.02M | 21.14M | 23.06M | 12.54M | 0.06M | 0.09M | 10.89M | 31.85M | 37.07M | 22.55M | 0.61M | 23.58M | 13.93M | 20.30M | 12.55M | 28.52M | 20.58M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 1.41M | 2.18M | 19.82M | 5.17M | 4.56M | 1.72M | 1.75M | 1.97M | 3.81M | 4.34M | 1.27M | 1.55M | 1.32M | 2.21M | 1.84M | 4.93M | 2.14M | 1.50M | 5.62M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35M | 6.14M | 19.14M | 39.14M | 27.21M | 32.18M | 29.89M | 35.28M | 40.12M | 13.28M | 13.85M | 13.45M | 9.22M | 14.32M | 5.40M | 0.43M | 1.27M | 1.16M | 1.04M | 1.79M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 4.39M | 3.97M | 3.86M | 4.00M | 3.88M | 4.62M | 4.74M | 3.49M | 3.52M | 6.34M | 8.66M | 10.02M | 9.13M | 10.85M | 7.55M | 5.70M | 11.00M | 9.95M | 4.42M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.10M | 0.33M | 5.11M | 3.50M | 1.98M | 2.32M | 0.52M | 2.15M | 2.79M | 2.15M | 2.51M | 2.02M | 3.40M | 0.52M | 0.51M | 2.44M | 0.00M | 3.12M | 0.20M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.15M | 28.36M | 25.63M | 27.00M | 32.59M | 27.88M | 26.18M | 37.72M | 36.57M | 40.87M | 47.66M | 64.08M | 58.62M | 47.10M | 44.39M | 47.37M | 42.76M | 48.76M | 43.86M | 49.10M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.86M | 169.89M | 165.82M | 161.74M | 153.32M | 166.68M | 164.34M | 189.24M | 180.39M | 165.81M | 160.54M | 215.92M | 163.56M | 197.25M | 208.81M | 191.17M | 193.67M | 203.05M | 197.84M | 203.91M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.68M | 9.89M | 10.32M | 10.91M | 12.61M | 12.47M | 11.75M | 11.10M | 10.88M | 10.16M | 12.92M | 13.75M | 13.56M | 11.31M | 11.30M | 11.35M | 9.32M | 7.67M | 6.35M | 5.88M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.60M | 0.29M | 0.29M | 0.26M | 0.93M | 0.86M | 0.79M | 0.72M | -0.09M | 23.66M | 36.45M | 26.84M | 28.30M | 49.30M | 23.28M | 22.75M | 22.04M | 35.48M | 22.56M | 6.08M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 2.90M | 2.76M | 2.76M | 2.51M | 1.86M | 1.76M | 1.64M | 1.32M | 1.38M | 1.32M | 1.29M | 1.19M | 1.18M | 1.23M | 1.19M | 1.11M | 1.18M | 1.22M | 1.24M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.10M | 0.20M | 0.17M | 0.19M | 0.19M | 0.17M | 0.21M | 0.27M | 0.21M | 0.12M | 0.06M | 0.06M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.06M | 0.08M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.51M | 12.69M | 12.03M | 11.64M | 11.71M | 12.31M | 11.52M | 11.02M | 10.61M | 16.09M | 18.41M | 16.63M | 17.68M | 24.95M | 21.84M | 20.84M | 20.75M | 21.03M | 20.93M | 24.70M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.51M | 23.32M | 23.01M | 18.94M | 18.53M | 17.71M | 17.43M | 17.07M | 16.58M | 27.04M | 26.15M | 25.32M | 24.36M | 23.49M | 22.66M | 20.50M | 19.67M | 15.48M | 16.75M | 14.97M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.26M | 192.86M | 188.67M | 184.71M | 178.75M | 192.51M | 188.56M | 212.28M | 202.05M | 215.94M | 228.44M | 270.10M | 223.16M | 279.47M | 265.26M | 246.13M | 245.80M | 264.05M | 247.74M | 240.65M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.77M | 216.18M | 211.68M | 203.65M | 197.28M | 210.23M | 205.99M | 229.35M | 218.63M | 242.98M | 254.59M | 295.42M | 247.51M | 302.96M | 287.91M | 266.64M | 265.48M | 279.53M | 264.49M | 255.62M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.95M | 6.43M | 19.43M | 39.40M | 28.14M | 33.04M | 30.68M | 36.00M | 40.03M | 36.94M | 50.30M | 40.30M | 37.52M | 63.62M | 28.68M | 23.18M | 23.32M | 36.64M | 23.61M | 7.87M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.09M | 167.03M | 156.67M | 148.10M | 143.60M | 141.25M | 142.17M | 137.80M | 125.56M | 126.23M | 125.63M | 121.47M | 116.07M | 111.06M | 142.41M | 150.68M | 150.83M | 153.19M | 157.89M | 159.03M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.09M | 167.03M | 156.67M | 148.10M | 143.60M | 141.25M | 142.17M | 137.80M | 125.56M | 126.23M | 125.63M | 121.47M | 116.07M | 111.06M | 142.41M | 150.68M | 150.83M | 153.19M | 157.89M | 159.03M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.35M | 253.66M | 116.02M | 351.75M | 167.30M | 132.34M | 219.96M | 239.37M | 231.85M | 265.91M | 269.41M | 98.21M | 275.97M | 322.03M | 91.99M | 417.32M | 416.31M | 432.72M | 422.38M | 414.65M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.71M | 0.71M | 0.94M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.84M | 0.71M | 0.71M | 0.71M | 1.01M | 0.83M | 0.71M | 0.71M | 0.71M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.07M | -12.54M | -22.74M | -31.56M | -36.42M | -39.47M | -39.22M | -44.17M | -56.77M | -57.02M | -57.68M | -62.05M | -68.10M | -74.71M | -70.44M | -63.69M | -65.11M | -64.26M | -60.96M | -61.20M |