|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.92M | 111.75M | 90.89M | 83.25M | 67.26M | 49.91M | 39.63M | 29.95M | 14.63M | 15.51M | 11.93M | 12.91M | 7.50M | 9.24M | 10.08M | 12.30M | 5.91M | 9.07M | 8.09M | 10.53M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 6.71M | 6.16M | 5.32M | 4.55M | 11.54M | 6.22M | 5.03M | 5.75M | 6.33M | 5.71M | 2.54M | 0.83M | 1.49M | 1.40M | 2.73M | 0.30M | 0.30M | 2.46M | 0.37M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.93M | 118.46M | 97.04M | 88.57M | 71.81M | 61.45M | 45.85M | 34.98M | 20.38M | 21.84M | 17.64M | 15.44M | 8.33M | 10.73M | 11.48M | 15.04M | 6.22M | 9.37M | 10.55M | 10.90M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 2.79M | 2.56M | 5.36M | 3.36M | 5.28M | 4.60M | 6.21M | 4.86M | 5.45M | 5.78M | 7.56M | 7.10M | 7.65M | 5.43M | 5.28M | 1.40M | 3.37M | 2.78M | 4.55M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.01M | 0.02M | 5.10M | | | | 5.10M | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 2.79M | 2.56M | 5.36M | 3.36M | 5.28M | 4.60M | 6.21M | 4.86M | 5.46M | 5.79M | 12.66M | 7.10M | 7.65M | 5.43M | 10.38M | 1.40M | 3.37M | 2.78M | 4.55M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 1.10M | 1.12M | 1.41M | 1.35M | 1.47M | 1.35M | 1.62M | 1.42M | 1.52M | 1.49M | 1.65M | 1.32M | 1.35M | 1.71M | 1.69M | 1.44M | 1.52M | 1.66M | 1.66M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 1.02M | 0.56M | 1.44M | 1.23M | 5.01M | 2.36M | 1.86M | 5.91M | 5.72M | 1.18M | 1.81M | 0.60M | 1.44M | 1.24M | 0.01M | 3.96M | 3.96M | 1.15M | 0.76M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.96M | 131.46M | 105.48M | 100.31M | 83.52M | 74.43M | 58.69M | 47.51M | 32.85M | 46.26M | 41.53M | 38.71M | 20.28M | 58.65M | 59.05M | 57.04M | 33.14M | 21.27M | 18.81M | 21.82M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.00M | 225.60M | 219.24M | 219.58M | 222.73M | 213.16M | 205.90M | 213.23M | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.12M | 8.03M | 9.40M | 5.39M | 4.28M | 1.73M | 2.37M | 2.40M | 2.67M | 1.21M | 6.06M | 6.41M | 1.29M | 2.42M | 0.35M | 0.24M | 1.79M | 1.78M | 1.76M | |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.01M | 70.60M | 69.42M | 69.46M | 70.38M | 67.62M | 65.40M | 67.39M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.15M | 316.75M | 306.61M | 306.66M | 306.69M | 292.37M | 281.91M | 286.95M | 281.89M | 267.56M | 261.61M | 262.42M | 253.81M | 225.47M | 225.06M | 214.69M | 212.36M | 213.34M | 210.53M | 207.97M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 5.11M | 4.88M | 4.99M | 5.11M | 4.64M | 4.35M | 4.76M | 4.71M | 4.54M | 4.49M | 4.76M | 4.54M | 4.43M | 4.29M | 3.14M | 3.19M | 3.31M | 3.45M | 3.26M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.45M | 27.27M | 26.78M | 26.76M | 27.23M | 25.53M | 24.13M | 25.50M | 25.27M | 25.05M | 24.60M | 25.54M | 24.67M | 25.02M | 25.71M | 23.71M | 23.87M | 24.87M | 24.58M | 24.60M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.51M | 3.74M | 3.47M | 3.26M | 3.06M | 2.78M | 2.55M | 2.39M | 26.14M | 2.20M | 25.12M | 24.71M | 1.94M | 1.90M | 1.84M | 23.83M | 1.77M | 1.74M | 1.71M | 23.79M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.96M | 31.00M | 30.25M | 30.02M | 30.29M | 28.32M | 26.68M | 27.89M | 51.41M | 27.25M | 49.72M | 50.24M | 26.61M | 26.92M | 27.56M | 47.54M | 25.64M | 26.61M | 26.29M | 48.39M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32M | 3.34M | 4.71M | 2.22M | 2.23M | 2.37M | 2.32M | 0.45M | 0.42M | 0.46M | 0.49M | 0.30M | 0.11M | 2.11M | 0.24M | 0.95M | 0.77M | 1.28M | 1.59M | 2.62M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 6.89M | 6.72M | 6.46M | 8.24M | 0.01M | 0.01M | 0.01M | 10.42M | 0.01M | 8.72M | 8.96M | 0.01M | 8.72M | 0.01M | 8.80M | 9.50M | 0.01M | 0.40M | 0.01M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 588.07M | 600.97M | 589.68M | 587.40M | 587.09M | 553.15M | 531.03M | 539.54M | 527.35M | 505.99M | 491.07M | 494.34M | 474.58M | 436.20M | 436.64M | 413.97M | 407.82M | 416.80M | 416.38M | 413.11M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 668.03M | 732.43M | 695.16M | 687.70M | 670.62M | 627.58M | 589.72M | 587.05M | 560.20M | 552.24M | 532.60M | 533.05M | 494.86M | 494.86M | 495.69M | 471.01M | 440.97M | 438.07M | 435.19M | 434.93M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.52M | 56.76M | 40.51M | 39.68M | 40.05M | 39.94M | 38.50M | 42.59M | 40.42M | 39.44M | 41.90M | 43.83M | 47.83M | 47.86M | 48.21M | 48.65M | 48.74M | 51.35M | 55.03M | 52.83M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 2.60M | 2.59M | 11.35M | 40.98M | 0.73M | 57.21M | 0.75M | 47.34M | 47.26M | 0.78M | 34.48M | 41.46M | 0.20M | 52.62M | 69.19M | 53.74M | 38.23M | 16.45M | 36.00M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.13M | 59.36M | 43.10M | 51.03M | 81.03M | 40.66M | 95.70M | 43.34M | 87.76M | 86.69M | 42.67M | 78.31M | 89.29M | 48.05M | 100.84M | 117.84M | 102.48M | 89.58M | 71.48M | 88.83M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.53M | 0.53M | 0.49M | 0.50M | 0.50M | 0.50M | 0.50M | 0.57M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74M | 3.66M | 3.65M | 3.62M | 9.56M | 9.27M | 6.72M | 0.81M | 0.82M | 0.84M | 6.67M | 6.73M | 6.57M | 6.62M | 6.59M | 6.59M | 6.58M | 6.63M | 6.59M | 0.77M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | 0.22M | 0.18M | 0.09M | 0.02M | | 47.20M | 48.10M | 48.50M | 58.60M | 8.30M | 41.90M | 58.60M | 52.60M | 69.20M | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.98M | 23.75M | 22.98M | 23.74M | 24.40M | 0.03M | 22.95M | 23.97M | 0.02M | 23.73M | 22.98M | 23.05M | 0.04M | 21.80M | 0.04M | 20.75M | 19.98M | 20.18M | 20.18M | 20.08M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.39M | 20.39M | 19.71M | 10.65M | 10.74M | 1.76M | 2.04M | 0.30M | 0.65M | 1.80M | 2.39M | 1.38M | 1.02M | 2.09M | 0.18M | 0.89M | 0.30M | 0.61M | 0.89M | 0.55M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.47M | 9.13M | 8.60M | 10.00M | 9.42M | 9.39M | 7.96M | 10.29M | 9.09M | 8.77M | 8.62M | 10.99M | 9.89M | 10.03M | 9.73M | 9.73M | 8.96M | 9.08M | 8.77M | 11.33M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.95M | 120.12M | 100.67M | 106.98M | 139.14M | 151.84M | 138.91M | 121.66M | 127.05M | 128.20M | 127.19M | 127.08M | 134.85M | 151.90M | 143.11M | 161.63M | 141.85M | 130.45M | 111.49M | 128.58M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | 0.04M | 0.03M | | 0.01M | 0.00M | | | | | 0.04M | 0.03M | 0.02M | 0.01M | | 0.00M | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.56M | 26.62M | 26.67M | 195.20M | 166.86M | 26.84M | 132.34M | 148.69M | 136.47M | 136.99M | 138.56M | 27.17M | 27.23M | 27.28M | 134.07M | 105.24M | 104.80M | 106.45M | 27.56M | 114.35M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94M | 3.83M | 3.72M | 4.30M | 4.20M | 4.10M | 3.90M | 3.80M | 3.70M | 2.95M | 3.50M | 2.65M | 3.20M | 3.10M | 2.45M | 2.31M | 2.18M | 2.60M | 2.40M | 1.75M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | 1.10M | 0.99M | 0.99M | 0.87M | 0.84M | 0.69M | 0.42M | 0.21M | 0.12M | 0.06M | -0.09M | -0.27M | -0.46M | -0.57M | -0.43M | -0.62M | -0.74M | -0.95M | 0.14M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.23M | 7.44M | 7.50M | 7.47M | 7.53M | 6.86M | 6.29M | 7.12M | 6.80M | 5.78M | 5.84M | 6.59M | 6.23M | 6.42M | 6.77M | 6.04M | 6.14M | 6.62M | 6.38M | 6.43M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.72M | 220.43M | 222.92M | 223.36M | 220.22M | 205.97M | 200.85M | 200.04M | 192.79M | 188.02M | 180.00M | 180.90M | 171.79M | 168.25M | 170.13M | 161.70M | 155.52M | 161.39M | 161.59M | 162.92M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.00M | 21.12M | 22.91M | 16.59M | 15.82M | 15.20M | 19.32M | 19.12M | 18.63M | 11.83M | 11.71M | 11.57M | 11.49M | 12.97M | 13.66M | 13.74M | 13.85M | 13.57M | 13.13M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 572.13M | 615.23M | 570.46M | 559.74M | 560.53M | 529.53M | 505.29M | 504.46M | 490.11M | 486.05M | 478.71M | 488.34M | 465.56M | 477.30M | 481.69M | 462.14M | 435.91M | 432.65M | 434.63M | 439.90M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 572.28M | 615.23M | 591.59M | 582.64M | 577.12M | 545.36M | 520.48M | 523.78M | 509.23M | 504.68M | 490.54M | 500.06M | 477.13M | 488.79M | 494.66M | 475.80M | 449.65M | 446.50M | 448.20M | 453.03M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.78M | 26.84M | 26.89M | 195.38M | 166.95M | 26.86M | 132.34M | 195.89M | 184.57M | 185.49M | 197.16M | 35.47M | 69.13M | 85.88M | 186.67M | 174.44M | 104.80M | 106.45M | 27.56M | 114.35M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.75M | 117.20M | 103.57M | 105.06M | 93.49M | 82.23M | 69.23M | 63.28M | 50.97M | 47.57M | 42.05M | 33.00M | 17.73M | 6.07M | 1.03M | -4.36M | -8.68M | -8.43M | -13.01M | -18.24M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.75M | 117.20M | 103.57M | 105.06M | 93.49M | 82.23M | 69.23M | 63.28M | 50.97M | 47.57M | 42.05M | 33.00M | 17.73M | 6.07M | 1.03M | -4.36M | -8.68M | -8.43M | -12.06M | -18.24M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 668.03M | 732.43M | 695.16M | 687.70M | 670.62M | 627.58M | 589.72M | 587.05M | 560.20M | 552.24M | 532.60M | 533.05M | 494.86M | 494.86M | 495.69M | 471.01M | 440.97M | 438.07M | 435.19M | 434.93M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.26M | 0.70M | | | 0.43M | | 0.02M | | | | 0.05M | 1.12M | | 0.70M | 0.07M | 0.26M | 0.20M | 0.20M | 0.34M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.96M | -2.89M | -12.98M | -12.63M | 8.41M | -0.81M | -35.60M | -1.96M | -59.93M | -3.99M | -67.10M | -79.49M | -92.72M | -4.33M | -112.55M | -7.17M | -6.72M | -122.21M | -4.63M | -128.93M |