|
Receivables - Accured (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.36M | 36.41M | 41.73M | 36.42M | 40.32M | 43.84M | 9.07M | 4.86M | 9.74M | 16.55M | 10.08M | 7.58M | 17.48M | 9.35M | 24.73M | 29.52M | 6.06M | 13.76M | 14.32M | 30.23M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.79M | 26.02M | 20.17M | 1.34M | 24.31M | 1.31M | 1.18M | 0.98M | 1.77M | 1.35M | 0.99M | 0.90M | 0.87M | 0.51M | 0.48M | 0.93M | 0.75M | 0.33M | 0.58M | 3.92M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.63M | 0.07M | 0.57M | 0.01M | 0.02M | 0.02M | 12.41M | 13.75M | 12.54M | 12.59M | 0.67M | 0.29M | 0.51M | | 0.24M | 0.31M | 0.24M | 0.52M | 0.45M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.80M | 26.65M | 20.23M | 1.91M | 24.32M | 1.32M | 1.19M | 13.39M | 15.52M | 13.90M | 13.58M | 1.57M | 1.16M | 1.02M | 0.48M | 1.16M | 1.06M | 0.57M | 1.10M | 4.36M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.64M | 11.41M | 9.94M | 0.33M | 12.73M | 0.22M | 0.22M | 0.29M | | | | | | | | | | | 3.06M | 9.58M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.43M | 3.48M | 7.66M | 5.47M | 5.20M | 2.65M | 6.36M | 5.07M | 4.33M | 2.79M | 5.13M | 4.33M | 3.63M | 3.16M | 5.15M | 3.34M | 3.29M | 2.43M | 4.30M | 3.43M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.12M | 156.69M | 153.09M | 156.63M | 154.94M | 164.62M | 162.81M | 118.16M | 137.74M | 105.63M | 92.99M | 68.75M | 49.55M | 23.71M | 34.51M | 102.41M | 84.60M | 62.76M | 129.60M | 115.23M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.09M | 12.09M | 12.09M | 2.59M | 12.90M | 2.59M | 2.59M | 2.59M | 2.59M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53M | 2.19M | 2.73M | 1.83M | 3.60M | 1.06M | 1.24M | 0.53M | 0.15M | 0.11M | 0.89M | 1.58M | 7.31M | 8.11M | 8.38M | 9.02M | 10.13M | 10.44M | 0.26M | 0.28M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.84M | 5.75M | 5.42M | 4.82M | 11.12M | 0.16M | 0.16M | 4.56M | 0.16M | 4.64M | 0.16M | 0.16M | 0.16M | 3.21M | 3.19M | 0.16M | 3.21M | 0.16M | 2.90M | 0.16M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.72M | 32.74M | 32.76M | 8.60M | 33.58M | 7.73M | 7.61M | 7.33M | 6.91M | 6.57M | 7.12M | 7.11M | 12.62M | 13.45M | 13.54M | 13.83M | 14.67M | 14.70M | 14.81M | 13.76M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.61M | 85.27M | 66.93M | 48.56M | 29.91M | 11.88M | | | 7.46M | 7.13M | 5.27M | | | | | | 0.75M | | 2.51M | 2.51M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.24M | 54.27M | 54.21M | 17.48M | 53.61M | 36.86M | 36.71M | 36.92M | 36.97M | 36.97M | 36.89M | 26.61M | 26.55M | 24.92M | 24.92M | 19.14M | 19.14M | 15.23M | 15.23M | 15.23M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.23M | 59.94M | 56.91M | 52.29M | 51.43M | 45.93M | 42.42M | 44.45M | 43.85M | 42.66M | 40.43M | 40.70M | 38.72M | 5.09M | 4.77M | 4.46M | 4.14M | 3.82M | 3.50M | 3.18M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.47M | 114.22M | 111.12M | 69.77M | 105.04M | 82.80M | 79.13M | 81.38M | 80.81M | 79.62M | 77.32M | 67.31M | 65.27M | 30.01M | 29.69M | 23.59M | 23.27M | 19.05M | 18.73M | 18.41M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 1.33M | 1.24M | 45.30M | 1.13M | 44.34M | 0.87M | 1.02M | 1.00M | 0.95M | 0.80M | 0.77M | 0.75M | 0.43M | 0.42M | 0.37M | 0.43M | 0.59M | 0.75M | 0.91M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.87M | 245.89M | 223.81M | 203.23M | 180.63M | 156.60M | 96.44M | 97.82M | 103.80M | 101.89M | 97.70M | 82.29M | 85.30M | 49.45M | 48.96M | 42.85M | 44.19M | 39.14M | 41.67M | 40.27M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 406.98M | 402.57M | 376.90M | 359.86M | 335.57M | 321.22M | 259.25M | 215.98M | 241.55M | 207.53M | 190.69M | 151.04M | 134.85M | 73.16M | 83.47M | 145.27M | 128.79M | 101.90M | 171.26M | 155.50M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 4.94M | 3.62M | 3.11M | 4.42M | 2.67M | 4.20M | 4.07M | 3.81M | 2.51M | 2.35M | 1.73M | 4.72M | 4.85M | 4.32M | 3.53M | 3.11M | 3.92M | 6.26M | 11.98M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.22M | 13.82M | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 4.94M | 3.62M | 3.11M | 4.42M | 2.67M | 4.20M | 47.29M | 17.63M | 2.51M | 2.35M | 1.73M | 4.72M | 4.85M | 4.32M | 3.53M | 3.11M | 3.92M | 6.26M | 11.98M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.42M | 7.77M | 8.08M | 7.86M | 6.05M | 4.86M | 5.79M | 6.38M | 4.96M | 4.82M | 6.62M | 8.25M | 9.96M | 6.67M | 6.61M | 8.42M | 9.62M | 5.20M | 10.17M | 10.20M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.44M | 10.47M | 11.26M | 7.82M | 10.49M | 9.67M | 11.69M | 5.00M | 22.89M | 3.26M | 4.12M | 6.22M | 7.30M | 6.64M | 5.68M | 4.81M | 6.57M | 9.51M | 10.82M | 10.99M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.36M | 0.35M | 0.07M | 0.35M | | | 43.22M | 13.82M | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66M | 1.94M | 1.96M | 1.39M | 1.59M | 1.03M | 1.04M | 1.21M | 1.24M | 1.42M | 1.20M | 1.20M | 1.32M | 1.27M | 0.99M | 0.96M | 0.93M | 0.93M | 1.12M | 1.14M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.87M | 26.30M | 26.72M | 24.51M | 25.69M | 23.19M | 1.89M | 0.03M | 1.83M | 0.01M | 0.51M | 0.51M | 0.41M | 2.20M | 2.44M | 2.52M | 2.38M | 2.23M | 0.57M | 0.52M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.24M | 28.87M | 28.99M | 34.65M | 25.60M | 29.90M | 104.86M | 78.64M | 46.73M | 30.77M | 32.88M | 22.98M | 28.77M | 23.02M | 21.22M | 21.52M | 23.99M | 23.19M | 32.07M | 37.31M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.16M | 176.92M | 179.82M | 179.88M | 201.11M | 198.67M | | | | | | | | | | | | | | 93.17M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.02M | 23.02M | 23.02M | 23.02M | 23.02M | 23.02M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M | 1.89M | 1.82M | 2.03M | 1.93M | 1.84M | 1.82M | 0.10M | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.22M | 29.52M | 30.88M | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.10M | | 12.85M | | 3.62M | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.94M | 11.82M | 11.20M | 8.75M | 9.51M | 8.10M | 7.94M | 6.99M | 6.62M | 6.54M | 6.19M | 5.89M | 6.71M | 5.07M | 5.75M | 4.55M | 4.49M | 5.15M | 5.30M | 3.98M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72M | 2.69M | 2.57M | 18.54M | 2.44M | 2.26M | 2.09M | 11.44M | 2.24M | 2.18M | 2.12M | 10.95M | 1.78M | 0.08M | 0.09M | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | 50.54M | 83.02M | 78.56M | | 0.13M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.09M | 243.33M | 245.60M | 252.46M | 261.68M | | | | | | | 32.55M | | | | 28.00M | 30.31M | 29.23M | 129.40M | 134.46M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.19M | 243.38M | 245.65M | 252.51M | 261.73M | 265.57M | 116.71M | 89.72M | 57.41M | 41.32M | 43.01M | 32.55M | 37.83M | 29.99M | 28.10M | 78.53M | 113.33M | 107.79M | 129.40M | 134.59M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.52M | 177.28M | 180.17M | 179.96M | 201.47M | 198.67M | | 43.22M | 13.82M | | | | | | | | | | | 93.17M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.79M | 159.20M | 131.25M | 107.35M | 73.84M | 55.65M | 142.53M | 126.26M | 184.13M | 166.21M | 147.68M | 118.50M | 97.02M | 43.17M | 55.38M | 38.51M | -14.06M | -36.78M | 41.87M | 20.91M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.79M | 159.20M | 131.25M | 107.35M | 73.84M | 55.65M | 142.53M | 126.26M | 184.13M | 166.21M | 147.68M | 118.50M | 97.02M | 43.17M | 55.38M | 38.51M | -14.06M | -36.78M | 41.87M | 20.91M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 406.98M | 402.57M | 376.90M | 359.86M | 335.57M | 321.22M | 259.25M | 215.98M | 241.55M | 207.53M | 190.69M | 151.04M | 134.85M | 73.16M | 83.47M | 145.27M | 128.79M | 101.90M | 171.26M | 155.50M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1840.71M | -1860.76M | -1890.52M | -1915.56M | -1.70M | -4.56M | -1846.39M | -1868.57M | -2.70M | -2.52M | -3.56M | -1.95M | -1988.21M | -2.91M | -2070.98M | 0.01M | 0.01M | 0.01M | -2317.84M | 0.01M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.34M | 0.47M | 0.47M | 1.19M | 0.62M | 0.70M | 0.70M | | | | 7.48M | 6.15M | 3.74M | | 4.00M | 0.77M | 1.70M | 0.65M | 1.70M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.41M | 206.58M | 206.74M | 206.74M | 207.69M | 208.15M | 208.15M | 208.15M | 255.48M | 255.48M | 256.40M | 248.92M | 250.25M | 252.66M | 292.87M | 292.87M | 295.14M | 297.85M | 353.81M | 353.91M |