|
Cash & Equivalents (Quarter)
|
12.52M | 8.92M | 8.91M | 8.14M | 6.11M | 2.40M | 2.97M | 1.32M | 10.95M | 9.84M | 10.98M | 2.49M | 9.74M | 4.36M | 5.66M | 3.99M | 2.45M | 5.53M | 41.65M | 0.23M | 1.02M | 16.11M | 15.16M | 7.44M | 13.96M | 9.14M | 30.09M | | 241.01M | 147.18M | 57.88M | 312.31M | 113.58M | 270.48M | 254.97M | 230.33M | 158.27M | 289.20M | 290.11M | 597.17M | 688.50M | 481.17M | 355.71M | 277.86M | 163.72M | 255.37M | 330.75M | 233.52M |
|
Short-term Investments (Quarter)
|
| | 2.93M | | 0.95M | 2.39M | 1.00M | 0.56M | 0.21M | 0.39M | 1.16M | 6.78M | 10.26M | 12.93M | 8.64M | 8.87M | 12.42M | 7.51M | | | | | | | | 0.70M | | | | 24.80M | 13.65M | 10.80M | 9.19M | 2.03M | 2.17M | 97.50M | 29.50M | 104.83M | 108.77M | 30.78M | 35.61M | 46.42M | 127.62M | 149.50M | 67.55M | 74.88M | 159.43M | |
|
Cash & Current Investments (Quarter)
|
12.52M | 8.92M | 11.84M | 8.14M | 7.06M | 4.79M | 3.97M | 1.88M | 11.16M | 10.23M | 12.14M | 9.27M | 19.99M | 17.29M | 14.30M | 12.86M | 14.86M | 13.04M | 41.65M | 0.23M | 1.02M | 16.11M | 15.16M | 7.44M | 13.96M | 9.84M | 30.09M | | 241.01M | 171.98M | 71.53M | 323.12M | 122.77M | 272.51M | 257.14M | 327.82M | 187.77M | 394.03M | 398.88M | 627.95M | 724.11M | 527.59M | 483.32M | 427.36M | 231.27M | 330.25M | 490.18M | 233.52M |
|
Receivables - Net (Quarter)
|
| | 0.07M | | 0.02M | 0.00M | 0.04M | 0.01M | 0.03M | 0.00M | | | | 0.06M | 0.02M | 0.06M | 0.02M | 0.00M | | | | | | | | | | | | 0.03M | 3.63M | 15.40M | 16.02M | 16.09M | 17.39M | 26.93M | 19.84M | 13.18M | 12.68M | 24.71M | 14.19M | 13.68M | 15.35M | 27.12M | 19.52M | 25.43M | 26.54M | 29.79M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.74M | 29.50M | 19.06M | 22.51M | 15.36M | 13.22M | 14.28M | 15.37M | 6.50M | 8.41M | 6.50M | 2.08M | 8.31M |
|
Receivables (Quarter)
|
| | 0.07M | | 0.02M | 0.00M | 0.04M | 0.01M | 0.03M | 0.00M | | | | 0.06M | 0.02M | 0.06M | 0.02M | 0.00M | | | | | | | | | | | | 0.03M | 3.63M | 15.40M | 16.02M | 16.09M | 17.39M | 46.67M | 49.34M | 32.24M | 35.20M | 40.06M | 27.40M | 27.96M | 30.72M | 33.62M | 27.93M | 31.93M | 28.62M | 38.10M |
|
Finished Goods (Quarter)
|
| | 0.02M | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | 0.39M | | 0.19M | 0.53M | 0.31M | 0.21M | 0.15M | 0.47M | 0.39M | 0.29M | 0.12M | 0.50M | 0.46M | 0.42M | 0.32M | 0.22M | 0.54M | 1.38M | | | | 1.35M | 0.81M | 0.85M | 1.52M | 1.26M | 0.63M | 1.06M | 1.55M | 7.13M | 20.96M | 13.00M | 22.10M | 32.66M | 22.23M | 20.13M | 35.99M | 29.11M | 33.59M | 30.65M | 30.64M | 40.29M | 45.18M | 50.20M | 47.08M | 59.45M |
|
Current Assets (Quarter)
|
| | 12.31M | | 7.27M | 5.33M | 4.32M | 2.09M | 11.33M | 10.69M | 12.53M | 9.55M | 20.11M | 17.85M | 14.76M | 13.28M | 15.62M | 13.74M | 42.39M | 2.31M | | | | 12.63M | 20.04M | 17.21M | 40.59M | 236.26M | 272.39M | 217.18M | 168.19M | 564.59M | 431.70M | 487.70M | 472.30M | 443.38M | 365.68M | 482.75M | 513.39M | 1,008.57M | 785.10M | 743.82M | 716.87M | 599.48M | 449.56M | 516.10M | 528.59M | 448.71M |
|
Land & Improvements (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.30M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | 3.11M | | 2.97M | 2.89M | 2.80M | 2.70M | 2.61M | 2.56M | 2.48M | 2.43M | 2.38M | 2.32M | 2.27M | 2.22M | 0.10M | 0.01M | 4.29M | 0.03M | | | | 5.05M | 5.87M | 4.95M | 8.57M | 10.14M | 28.31M | 142.31M | 214.25M | 276.48M | 338.63M | 424.74M | 650.19M | 692.55M | 717.31M | 699.64M | 667.81M | 704.19M | 821.68M | 1,040.18M | 1,173.28M | 1,338.79M | 1,307.06M | 1,301.73M | 1,360.53M | 1,528.72M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | 3.00M | 9.61M | 3.00M | 3.00M | | 9.72M | 9.72M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 69.76M | 0.31M | 112.94M | 97.50M | 91.72M | 0.82M | 5.62M | 73.44M | 11.98M | 105.52M | 90.62M | 109.47M | 19.43M | 107.42M | 112.90M | 106.67M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | 0.39M | 0.45M | 1.19M | | | | | | | | | | | 253.91M | 253.74M | 335.56M | 335.65M | | | | | | | | | | 96.76M | 121.89M | 122.15M | 97.21M | 122.50M | 122.50M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 2.29M | 0.55M | 0.51M | 0.51M | | | | 1.16M | 0.46M | 0.43M | 0.36M | 0.34M | 0.35M | 89.71M | 84.81M | 14.74M | 13.72M | 13.37M | 13.02M | 24.06M | 20.07M | 18.62M | 24.06M | 24.06M | 14.21M | 24.06M | 11.33M | 34.05M | 48.26M | 48.26M | 48.26M | 48.26M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 2.68M | 1.00M | 1.70M | 0.51M | | | | 1.16M | 0.46M | 0.43M | 0.36M | 0.34M | 0.35M | 343.62M | 338.54M | 350.31M | 349.37M | 13.37M | 13.02M | 24.06M | 20.07M | 18.62M | 24.06M | 24.06M | 14.21M | 24.06M | 108.09M | 155.94M | 170.41M | 145.47M | 170.76M | 170.76M |
|
Other Non-Current Assets (Quarter)
|
| | 1.75M | | 1.78M | 1.75M | 1.61M | 1.57M | 1.58M | 1.57M | 1.60M | 1.61M | 1.61M | 1.62M | 1.61M | 1.62M | 1.32M | 0.49M | 1.90M | 0.70M | | | | 1.45M | 0.70M | 6.97M | 12.80M | 33.09M | 70.73M | 78.86M | 94.42M | 266.17M | 330.36M | 363.01M | 178.50M | 42.43M | 32.20M | 30.41M | 120.94M | 215.01M | 261.52M | 201.75M | 25.31M | 30.11M | 45.23M | 88.66M | 65.20M | 76.51M |
|
Non-Current Assets (Quarter)
|
| | 4.85M | | 4.75M | 4.64M | 4.41M | 4.28M | 4.19M | 4.13M | 4.09M | 4.04M | 3.99M | 3.93M | 3.88M | 3.84M | 3.70M | 3.30M | 9.94M | 11.55M | | | | 17.75M | 17.03M | 12.66M | 22.04M | 43.88M | 99.70M | 685.05M | 775.38M | 957.40M | 1,110.05M | 953.29M | 976.73M | 876.58M | 884.64M | 876.18M | 942.00M | 1,042.51M | 1,826.15M | 1,979.76M | 2,205.43M | 3,335.83M | 3,269.46M | 3,769.30M | 3,950.22M | 3,488.06M |
|
Assets (Quarter)
|
| | 17.16M | | 12.03M | 9.97M | 8.73M | 6.37M | 15.52M | 14.82M | 16.61M | 13.59M | 24.10M | 21.78M | 18.64M | 17.12M | 19.32M | 17.04M | 52.34M | 13.86M | | | | 30.38M | 37.07M | 29.87M | 62.63M | 280.15M | 372.09M | 902.23M | 943.57M | 1,521.99M | 1,541.75M | 1,441.00M | 1,449.03M | 1,319.96M | 1,250.32M | 1,358.93M | 1,455.38M | 2,051.08M | 2,611.24M | 2,723.59M | 2,922.30M | 3,935.31M | 3,719.02M | 4,285.40M | 4,478.82M | 3,936.77M |
|
Accounts Payables (Quarter)
|
| | 1.13M | | 1.26M | 1.45M | 0.58M | 0.46M | 0.44M | 0.64M | 0.61M | 0.70M | 0.87M | 0.87M | 0.78M | 0.69M | 0.30M | 0.25M | 0.41M | 3.83M | | | | 1.40M | 0.58M | 0.86M | 0.78M | 0.72M | 2.90M | 28.61M | 14.65M | 20.04M | 11.27M | 18.76M | 12.66M | 18.45M | 19.68M | 12.62M | 8.90M | 23.16M | 13.50M | 5.09M | 12.51M | 17.61M | 7.93M | 18.06M | 12.70M | 23.42M |
|
Notes Payables (Quarter)
|
| | 0.27M | | 0.11M | 0.44M | 3.90M | 0.97M | 0.90M | 2.61M | 3.05M | 2.69M | 2.37M | 2.61M | 2.47M | 0.22M | 0.22M | 0.14M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | 1.40M | | 1.36M | 1.89M | 4.49M | 1.43M | 1.34M | 3.25M | 3.67M | 3.40M | 3.24M | 3.48M | 3.25M | 0.91M | 0.52M | 0.39M | 0.55M | 3.83M | | | | 1.40M | 0.58M | 0.86M | 0.78M | 0.72M | 2.90M | 28.61M | 14.65M | 20.04M | 11.27M | 18.76M | 12.66M | 18.45M | 19.68M | 12.62M | 8.90M | 23.16M | 13.50M | 5.09M | 12.51M | 17.61M | 7.93M | 18.06M | 12.70M | 23.42M |
|
Accumulated Expenses (Quarter)
|
| | 0.23M | | 1.15M | 0.06M | 0.05M | 0.02M | 0.28M | 0.32M | 0.64M | 0.45M | 0.88M | 0.04M | 0.15M | 0.26M | 0.33M | 0.31M | 0.22M | 1.53M | | | | 2.19M | 2.06M | 0.38M | 0.38M | 1.58M | 4.43M | 4.46M | 7.25M | 22.07M | 16.43M | 16.77M | 38.91M | 65.46M | 4.63M | 27.31M | 25.20M | 14.89M | 6.63M | 54.35M | 45.35M | 75.67M | 72.31M | 11.48M | 60.09M | 20.94M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | | | | | | 1.17M | 0.24M | 0.08M | 0.30M | 1.71M | 2.45M | 1.96M | 3.22M | 3.97M | 2.30M | 0.93M | 4.18M | 7.49M | 6.35M | 1.49M | 0.03M | 8.00M | 13.39M | 8.47M | 12.01M | 0.04M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | 0.66M | 0.31M | 0.31M | 252.63M | 253.24M | 253.89M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.34M | | | | | 1.68M | 1.12M | 1.18M | 1.51M | 1.52M | 1.70M | 2.01M | 1.32M | 2.34M | 2.39M | 2.42M | 2.88M | 3.02M | 4.29M | 4.62M | 5.72M | 5.73M | 6.14M | 6.31M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.36M | 13.37M | 16.86M | 6.71M | 11.23M |
|
Current Deferred Revenue (Quarter)
|
| | 0.75M | | 0.07M | 0.07M | | | 0.20M | 1.04M | 0.08M | 1.18M | 0.08M | 0.09M | 0.09M | 1.43M | 0.10M | 0.10M | 0.10M | 0.10M | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 2.72M | 2.55M | 27.90M | 2.75M | 2.65M | 2.56M | 2.88M | 5.34M | 2.67M | 2.56M | 2.46M | 2.46M | 23.54M | 25.48M | 9.64M | 8.82M | 21.60M | 18.21M | 37.12M |
|
Total Current Liabilities (Quarter)
|
| | 2.73M | | 2.61M | 3.31M | 2.07M | 1.65M | 1.98M | 4.30M | 4.08M | 3.22M | 2.03M | 2.40M | 2.25M | 1.70M | 1.18M | 1.06M | 1.04M | 6.66M | | | | 3.37M | 3.07M | 1.33M | 1.26M | 2.40M | 7.43M | 37.48M | 25.57M | 109.88M | 116.18M | 100.57M | 107.06M | 121.54M | 112.07M | 74.33M | 71.11M | 121.02M | 92.65M | 97.30M | 126.23M | 160.38M | 139.30M | 374.91M | 358.55M | 469.77M |
|
Non-Current Debt (Quarter)
|
| | 2.55M | | 2.49M | 2.46M | 2.83M | 2.60M | 2.37M | 0.79M | 0.76M | 0.75M | 2.22M | 2.19M | 2.15M | 2.11M | | | | 1.70M | | | | | | | | | | | | | | | | | | | | 0.53M | | | 5.60M | 584.31M | 585.00M | 585.75M | 586.50M | 586.91M |
|
Non-Current Deffered Revenue (Quarter)
|
| | 0.63M | | 0.60M | 0.58M | | | | 0.97M | 1.08M | 1.25M | 1.23M | 1.32M | 1.29M | 1.33M | 1.09M | 1.07M | 0.97M | 0.87M | | | | 0.78M | 0.75M | 0.73M | 0.70M | 0.68M | 0.66M | 20.79M | 20.26M | 19.80M | 19.33M | 18.85M | 18.36M | 17.87M | 17.36M | 16.85M | 16.33M | 15.80M | 15.26M | 14.71M | 14.16M | 13.59M | 13.02M | 0.24M | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | 0.03M | | 0.76M | -1.30M | | | | -0.01M | -0.01M | -0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | 0.26M | 0.18M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.70M | 0.14M | | | | | | | | | | 41.49M | 41.49M | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.02M | | | | | 6.62M | 7.25M | 12.26M | 20.35M | 19.97M | 20.51M | 22.30M | 22.32M | 21.85M | 21.90M | 18.92M | 23.60M | 23.00M | 24.84M | 23.91M | 27.58M | 25.42M | 25.96M | 19.65M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.69M | 6.12M | 6.24M | 6.22M | 8.27M | 8.32M | 8.23M | 7.10M | 6.69M | 7.08M | 6.15M | 6.57M | 6.50M | 6.14M | 6.19M | 6.19M | 0.03M | 0.03M | 0.02M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.51M | 177.97M | 167.38M | 155.85M | 139.39M | 145.93M | 160.29M | 151.07M | 111.33M | 107.60M | 156.90M | 129.26M | 132.57M | 167.12M | 785.43M | 767.99M | 989.45M | 974.04M | 1,078.34M |
|
Total Liabilities (Quarter)
|
| | 5.91M | | 5.70M | 6.35M | 4.90M | 4.26M | 4.55M | 6.06M | 5.92M | 5.22M | 5.49M | 5.91M | 5.69M | 5.14M | 2.27M | 2.12M | 2.71M | 9.37M | 8.77M | -26.14M | -28.19M | 4.14M | 3.84M | 2.06M | 1.96M | 3.08M | 8.09M | 192.21M | 184.09M | 173.62M | 162.07M | 147.66M | 154.25M | 168.52M | 158.17M | 118.02M | 114.68M | 163.06M | 135.84M | 139.07M | 173.27M | 791.62M | 774.18M | 989.49M | 974.07M | 1,078.36M |
|
Total Debt (Quarter)
|
| | 2.55M | | 2.49M | 2.46M | 2.83M | 2.60M | 2.37M | 0.79M | 0.76M | 0.75M | 2.22M | 2.19M | 2.15M | 2.11M | | | | 1.70M | | | | | | | | | | | | | | | | | | | | 0.78M | | | 6.26M | 584.62M | 585.31M | 838.38M | 839.74M | 840.80M |
|
Common Equity (Quarter)
|
| | 11.25M | | 6.33M | 3.61M | 3.83M | 2.11M | 10.97M | 8.76M | 10.69M | 8.37M | 18.61M | 15.87M | 12.95M | 11.98M | 17.03M | 14.92M | 49.63M | 4.49M | -8.77M | 26.14M | 28.19M | 26.23M | 33.23M | 27.81M | 60.67M | 275.63M | 364.00M | 710.02M | 759.48M | 1,348.37M | 1,379.68M | 1,293.34M | 1,294.78M | 1,151.44M | 1,166.35M | 1,315.41M | 1,380.49M | 1,888.02M | 2,475.40M | 2,584.51M | 2,749.03M | 3,143.68M | 2,944.84M | 3,295.92M | 3,504.75M | 2,858.41M |
|
Shareholder's Equity (Quarter)
|
| | 11.25M | | 6.33M | 3.61M | 3.83M | 2.11M | 10.97M | 8.76M | 10.69M | 8.37M | 18.61M | 15.87M | 12.95M | 11.98M | 17.05M | 14.92M | 49.63M | 4.49M | -8.77M | 26.14M | 28.19M | 26.23M | 33.23M | 27.81M | 60.67M | 275.63M | 364.00M | 710.02M | 759.48M | 1,348.37M | 1,379.68M | 1,293.34M | 1,294.78M | 1,151.44M | 1,166.35M | 1,315.41M | 1,380.49M | 1,888.02M | 2,475.40M | 2,584.51M | 2,749.03M | 3,143.68M | 2,944.84M | 3,295.92M | 3,504.75M | 2,858.41M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | 17.16M | | 12.03M | 9.97M | 8.73M | 6.37M | 15.52M | 14.82M | 16.61M | 13.59M | 24.10M | 21.78M | 18.64M | 17.12M | 19.32M | 17.04M | 52.34M | 13.86M | | | | 30.38M | 37.07M | 29.87M | 62.63M | 280.15M | 372.09M | 902.23M | 943.57M | 1,521.99M | 1,541.75M | 1,441.00M | 1,449.03M | 1,319.96M | 1,250.32M | 1,358.93M | 1,455.38M | 2,051.08M | 2,611.24M | 2,723.59M | 2,922.30M | 3,935.31M | 3,719.02M | 4,285.40M | 4,478.82M | 3,936.77M |
|
Retained Earnings (Quarter)
|
| | -54.81M | | -60.40M | -63.46M | -65.02M | -66.96M | -69.27M | -71.73M | -74.23M | -77.04M | -80.18M | -83.25M | -86.38M | -89.33M | -107.57M | -109.86M | -139.26M | -197.20M | | | | -217.24M | -221.51M | -232.10M | -233.82M | -229.91M | -226.20M | -207.19M | -229.22M | -246.79M | -210.21M | -563.77M | -596.21M | -756.34M | -812.03M | -839.72M | -885.04M | -799.82M | 0.01M | -0.02M | -826.85M | -690.42M | 0.24M | -767.33M | -662.85M | -1353.60M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | 7.75M | 0.07M | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | |