|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | 15.15M | 17.34M | 18.80M | 15.61M | 16.69M | 10.94M | | 12.76M | 1.86M | 6.39M | 20.75M | 2.99M | 0.50M | | | | | | 60.67M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.53M | 0.44M | | | | | 17.67M | 4.43M | 1.78M | 15.56M | 6.38M | | 9.91M | 10.98M | 15.43M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | 15.15M | 17.34M | 18.80M | 15.84M | 17.22M | 11.39M | | 12.76M | 1.86M | 6.39M | 38.41M | 7.42M | 2.28M | 15.56M | 6.38M | | 9.91M | 10.98M | 76.09M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.42M | 39.65M | 44.75M | 93.60M | 91.93M | 79.45M | 80.56M | 82.09M | 67.61M | 64.66M | 49.51M | 40.74M | 38.21M | 37.98M | 33.99M | 41.44M | 37.62M | 36.47M | 35.02M | 33.06M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.10M | 34.90M | 40.40M | 49.10M | 5.85M | 48.50M | 4.23M | 5.05M | 24.20M | 30.42M | 12.91M | 31.10M | 5.21M | 30.20M | 6.68M | 4.72M | 29.10M | 28.80M | 26.50M | 10.05M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.52M | 74.55M | 85.15M | 142.70M | 97.78M | 127.95M | 84.79M | 87.14M | 91.81M | 95.08M | 62.42M | 71.84M | 43.42M | 68.18M | 40.67M | 46.16M | 66.72M | 65.27M | 61.52M | 43.11M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.30M | 12.57M | 10.74M | 15.02M | 14.27M | 15.20M | 16.06M | 18.79M | 15.95M | 23.45M | 24.00M | 20.67M | 18.37M | 23.43M | 22.31M | 25.68M | 24.30M | 25.41M | 26.17M | 24.36M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.52M | 67.37M | 72.83M | 125.78M | 122.04M | 110.22M | 106.38M | 99.24M | 94.69M | 88.34M | 78.25M | 98.18M | 62.32M | 62.02M | 70.16M | 71.78M | 60.19M | 70.01M | 70.36M | 130.59M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.96M | 319.22M | 322.87M | 320.29M | 322.08M | 329.67M | 333.69M | 339.29M | 343.71M | 345.02M | 346.90M | 346.74M | 358.25M | 368.80M | 378.87M | 386.22M | 400.77M | 383.93M | 359.00M | 188.94M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 4.62M | | | 7.30M | 8.63M | 9.97M | 11.33M | 13.41M | | 17.73M | 9.40M | 22.39M | 24.90M | 27.45M | 29.99M | | 35.09M | 37.68M | 40.24M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.47M | 259.42M | 264.13M | 253.80M | 258.50M | 256.36M | 250.71M | 251.60M | 253.14M | 251.72M | 258.60M | 233.33M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | 2.35M | 2.21M | 1.69M | 1.56M | 1.42M | 1.31M | 2.24M | 0.87M | 0.72M | 4.08M | 3.86M | 3.55M | 3.28M | 2.99M | 2.71M | 2.40M | 2.08M | 1.71M | 1.37M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 327.04M | 327.96M | 333.08M | 329.32M | 334.09M | 346.31M | 351.81M | 360.23M | 624.65M | 627.14M | 638.85M | 639.49M | 649.88M | 658.36M | 669.06M | 675.30M | 693.45M | 701.29M | 661.00M | 470.31M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.56M | 395.32M | 405.92M | 455.10M | 456.13M | 456.53M | 458.18M | 459.48M | 719.33M | 715.48M | 717.11M | 737.67M | 712.20M | 720.38M | 739.22M | 747.08M | 753.64M | 771.31M | 731.36M | 600.90M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.36M | 14.38M | 9.17M | 33.82M | 26.58M | 34.97M | 25.03M | 38.41M | 21.73M | 23.38M | 18.71M | 23.62M | 21.72M | 25.06M | 18.11M | 13.23M | 19.86M | 30.30M | 29.15M | 17.90M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.36M | 14.38M | 9.17M | 33.82M | 26.58M | 34.97M | 25.03M | 38.41M | 21.73M | 23.38M | 18.71M | 23.62M | 21.72M | 25.06M | 18.11M | 13.23M | 19.86M | 30.30M | 29.15M | 17.90M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 26.06M | 28.24M | 34.42M | 27.73M | 7.43M | 5.96M | 58.45M | 22.79M | 4.53M | 1.88M | 8.02M | 6.50M | 6.46M | 1.69M | 5.53M | 11.52M | 11.48M | | 34.52M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.35M | 0.31M | | 0.22M | 0.07M | 0.05M | 0.04M | 0.18M | 0.05M | 0.01M | 0.80M | 0.96M | 0.33M | 0.33M | 3.77M | 1.82M | 3.34M | 1.56M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.39M | 63.07M | 83.60M | 53.14M | 103.89M | 1.26M | 44.87M | 1.82M | 3.11M | 0.73M | 1.71M | 1.49M | 1.49M | 1.58M | | | 6.15M | 1.38M | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 1.48M | 1.28M | 0.78M | 0.76M | 0.58M | 0.23M | 1.40M | 1.60M | 1.46M | 1.60M | 1.74M | 1.74M | 1.77M | 1.77M | 1.78M | 1.83M | 1.72M | | 1.18M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | 12.54M | 5.68M | 7.12M | | 1.40M | 0.36M | 0.78M | 0.12M | 0.12M | 0.48M | 0.37M | |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.25M | 122.67M | 142.10M | 165.16M | 206.22M | 188.33M | 155.23M | 139.85M | 111.81M | 101.00M | 108.26M | 96.43M | 79.31M | 73.52M | 66.17M | 68.14M | 78.86M | 83.25M | 69.00M | 58.06M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.52M | 235.00M | 230.00M | 230.00M | 225.00M | 215.00M | 205.00M | 190.00M | 125.00M | 120.00M | 120.00M | 115.00M | 115.00M | 118.00M | 120.00M | 127.00M | 125.00M | 130.00M | 123.00M | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.30M | 2.13M | 2.02M | 2.55M | 6.30M | 7.04M | 6.57M | 6.23M | 5.82M | 5.41M | 5.09M | 4.70M | 4.24M | 3.81M | 3.68M | 3.67M | 3.27M | 2.98M | 2.57M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11M | 7.58M | 101.08M | 4.79M | 105.13M | 105.35M | 107.36M | 116.44M | 12.76M | 120.13M | 119.86M | 123.49M | 124.06M | 0.48M | 127.56M | 131.08M | 9.96M | 134.17M | | 72.38M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 441.73M | 475.12M | 404.99M | 515.15M | 464.00M | 434.57M | 386.15M | 347.61M | 359.57M | 237.21M | 251.21M | 223.14M | 207.13M | 329.61M | 196.99M | 207.09M | 340.75M | 225.83M | 338.38M | 69.80M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 444.83M | 482.70M | 506.07M | 519.94M | 569.13M | 539.92M | 493.50M | 464.04M | 372.34M | 357.34M | 371.07M | 346.64M | 331.19M | 330.09M | 324.55M | 338.16M | 350.70M | 360.00M | 338.38M | 142.18M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.91M | 298.07M | 313.60M | 283.14M | 328.89M | 216.26M | 249.87M | 191.82M | 128.11M | 120.73M | 121.71M | 116.49M | 116.49M | 119.58M | 120.00M | 127.00M | 131.15M | 131.38M | 123.00M | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.27M | -87.38M | -100.15M | -64.84M | -113.00M | -83.39M | -35.32M | -4.57M | 346.99M | 358.14M | 346.04M | 391.04M | 381.01M | 390.29M | 414.67M | 408.91M | 402.94M | 411.31M | 392.97M | 458.72M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.27M | -87.38M | -100.15M | -64.84M | -113.00M | -83.39M | -35.32M | -4.57M | 346.99M | 358.14M | 346.04M | 391.04M | 381.01M | 390.29M | 414.67M | 408.91M | 402.94M | 411.31M | 392.97M | 458.72M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.56M | 395.32M | 405.92M | 455.10M | 456.13M | 456.53M | 458.18M | 459.48M | 719.33M | 715.48M | 717.11M | 737.67M | 712.20M | 720.38M | 739.22M | 747.08M | 753.64M | 771.31M | 731.36M | 600.90M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.21M | 0.00M | 0.26M | 0.00M | 0.34M | 1.55M | 0.38M | 1.31M | 0.40M | 0.40M | 0.40M | 0.27M | 1.40M | 1.38M | 0.61M | 1.59M | 1.52M | 0.96M | 0.68M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -482.33M | -517.36M | -530.83M | -495.08M | -543.69M | -514.47M | -467.24M | -437.20M | -84.44M | -74.63M | -88.03M | -44.45M | -53.85M | -46.69M | -24.04M | -31.47M | -37.33M | -30.95M | -51.91M | 12.50M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |