|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.30M | 1.99M | 7.36M | 5.61M | 4.38M | 4.05M | 6.52M | 7.54M | 3.45M | 3.18M | 4.64M | 3.03M | 9.71M | 10.45M | 6.72M | 4.05M | 5.68M | 10.48M | 8.30M | 9.34M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 15.55M | 19.00M | 25.14M | 37.12M | 37.59M | 30.84M | 35.60M | 40.19M | 42.51M | 54.18M | 20.76M | 34.34M | 37.42M | 54.10M | 43.48M | 15.77M | 52.87M | 67.38M | 89.26M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.05M | 17.55M | 26.35M | 30.75M | 41.50M | 41.64M | 37.36M | 43.14M | 43.64M | 45.69M | 58.82M | 23.79M | 44.05M | 47.86M | 60.82M | 47.53M | 21.45M | 63.35M | 75.68M | 98.60M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.36M | 26.87M | 0.01M | 50.27M | 26.06M | 21.90M | 27.41M | 28.11M | 29.32M | 22.82M | 0.07M | 79.02M | 23.51M | 34.91M | 32.94M | 40.84M | 34.66M | 24.43M | 38.41M | 46.50M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 4.40M | 5.00M | 2.30M | 0.50M | 3.40M | 4.90M | 5.31M | 5.30M | 29.37M | 1.50M | 25.76M | 2.80M | 0.01M | 28.73M | 30.16M | 26.96M | 0.00M | 34.37M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.36M | 26.98M | 4.41M | 55.27M | 28.36M | 22.40M | 30.81M | 33.01M | 34.63M | 28.12M | 29.44M | 80.52M | 49.27M | 37.71M | 32.95M | 69.56M | 64.82M | 51.39M | 38.41M | 80.86M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | | 11.32M | | 16.75M | 7.36M | 7.10M | | 4.14M | 5.10M | 3.78M | | 4.12M | 3.24M | 3.54M | 6.54M | 8.27M | 7.01M | 11.90M | 15.36M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.74M | | 8.09M | | 13.85M | 14.14M | 17.27M | | 12.57M | 11.74M | 9.53M | | 11.88M | 4.60M | 5.03M | 8.41M | 10.62M | 9.06M | 12.06M | 23.41M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | | 10.72M | | 24.71M | 31.21M | 25.07M | | 25.10M | 20.61M | 20.11M | | 15.23M | 16.10M | 14.28M | 15.85M | 18.56M | 18.42M | 26.65M | 36.90M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | 9.25M | 30.13M | 41.87M | 55.31M | 52.71M | 49.45M | 50.78M | 41.82M | 37.45M | 33.41M | 28.26M | 31.23M | 23.94M | 22.85M | 30.80M | 37.44M | 34.49M | 50.60M | 75.67M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 9.72M | 122.84M | 14.52M | 7.54M | 5.46M | | 0.30M | 5.27M | 7.27M | 7.75M | 8.44M | 5.30M | 9.95M | 20.29M | 17.99M | 9.57M | 11.29M | 15.17M | 16.86M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.41M | 59.58M | | | | | 125.71M | | | 136.29M | 128.42M | 130.16M | 123.44M | 130.46M | 141.40M | 143.16M | 143.45M | 157.69M | 180.64M | 238.43M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.36M | | | | | | | | | | | | | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.89M | 49.25M | 27.34M | 28.41M | 28.86M | 15.84M | 9.95M | 15.17M | 25.95M | 35.61M | 37.80M | 37.65M | 36.09M | 38.99M | 42.53M | 34.07M | 71.64M | 89.46M | 32.05M | 29.69M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.29M | 42.05M | 90.04M | 88.53M | 84.71M | 88.15M | 90.00M | 88.43M | 88.08M | 93.59M | 91.63M | 88.96M | 8.15M | 89.37M | 85.49M | 84.28M | 83.89M | 82.84M | 179.06M | 188.22M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 0.70M | 0.84M | 0.71M | 0.68M | 0.92M | 0.29M | 0.95M | 0.90M | 0.90M | 1.67M | 2.50M | 2.26M | 1.69M | 1.63M | 0.62M | 2.32M | 0.64M | 2.49M | 0.66M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.65M | 1.56M | 1.47M | 1.61M | 1.61M | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.05M | 1.83M | 1.92M | 1.38M | 1.31M | 1.20M | 1.02M | 0.94M | 0.84M | 0.72M | 1.82M | 0.51M | 1.84M | 1.85M | 0.15M | 0.07M | 1.91M | 0.07M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 1.69M | 3.48M | 3.48M | 2.85M | 2.92M | 2.80M | 1.02M | 0.94M | 0.84M | 0.72M | 1.82M | 0.51M | 1.84M | 1.85M | 0.15M | 0.07M | 1.91M | 0.07M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.40M | 32.13M | 1.72M | 1.50M | 37.00M | 1.18M | 0.22M | 2.90M | 3.24M | 3.40M | 0.20M | 40.15M | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.00M | 1.23M | 0.08M | 0.08M | 0.08M | 0.04M | 1.23M | 1.23M | 3.67M | 11.71M | 11.88M | 11.28M | 11.60M | 15.86M | 11.06M | 16.16M | 16.26M | 16.50M | 16.75M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.77M | 131.12M | | | | | 118.33M | | | 150.55M | 152.73M | 156.30M | 156.18M | 163.02M | 160.82M | 168.31M | 189.65M | 206.17M | 245.54M | 252.58M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.17M | 190.71M | 262.62M | 278.80M | 269.98M | 251.21M | 244.03M | 252.17M | 0.01M | 286.84M | 281.16M | 286.46M | 279.62M | 293.48M | 302.22M | 311.46M | 333.09M | 363.86M | 426.18M | 491.01M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.41M | 15.80M | 65.38M | 24.48M | 22.70M | 70.53M | 67.49M | 0.27M | 27.87M | 88.18M | 0.29M | 13.30M | 32.21M | 89.47M | 0.19M | 0.12M | 15.90M | 0.47M | 0.56M | 0.65M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.68M | 1.40M | 14.67M | 2.08M | 17.57M | 0.14M | 18.63M | 0.01M | 0.34M | 0.34M | 36.11M | 0.34M | 0.34M | 26.09M | 29.30M | 0.34M | 29.57M | 0.73M | 2.29M |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | | 1.20M | | 1.22M | 1.23M | 1.28M | 1.25M | 1.27M | 1.29M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.24M | 16.48M | 66.78M | 39.15M | 24.78M | 88.11M | 67.63M | 18.90M | 27.88M | 88.52M | 1.89M | 49.41M | 33.75M | 89.81M | 27.49M | 30.65M | 17.51M | 31.29M | 2.56M | 4.23M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.41M | 15.80M | 22.96M | 24.48M | 22.70M | 19.60M | 25.61M | 0.16M | 0.16M | 38.48M | 3.39M | 35.90M | 1.81M | 35.14M | 11.57M | 0.07M | 65.32M | 77.31M | 113.65M | 11.60M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.30M | 2.30M | 7.46M | 107.90M | 106.80M | 97.20M | 111.80M | 102.90M | 105.10M | 128.10M | 127.90M | 120.00M | 109.60M | 128.50M | 145.60M | 146.20M | 165.50M | 198.40M | 271.30M | 330.80M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 1.40M | 14.67M | 16.88M | 17.57M | 8.50M | 18.63M | 26.81M | 6.00M | 20.10M | 21.20M | 2.70M | 2.79M | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 0.75M | 0.80M | 0.71M | 0.22M | 1.17M | 0.58M | 0.49M | 0.11M | 0.37M | 0.69M | 0.70M | 1.42M | 0.76M | 1.27M | 1.16M | 1.23M | 1.35M | 1.31M | 1.18M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.59M | 7.61M | | | 0.03M | | 1.09M | 1.09M | | | 0.78M | 1.04M | 1.04M | 0.34M | 1.18M | 0.83M | 1.02M | 1.07M | 1.32M | 1.10M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.78M | 0.78M | 0.78M | 0.78M | 0.78M | 1.09M | 1.88M | 1.82M | 0.78M | 0.78M | 0.78M | 0.78M | | 4.83M | 0.56M | 10.27M | 10.52M | 15.84M | 16.07M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.78M | 49.39M | 112.77M | 126.79M | 125.72M | 115.90M | 111.93M | 121.62M | 131.88M | 161.33M | 160.50M | 156.06M | 144.63M | 154.22M | 171.70M | 175.50M | 199.41M | 228.00M | 299.85M | 368.20M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.33M | | | | | | | | | | | | | | 4.13M | 5.00M | 0.06M | 4.12M | 7.65M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.31M | 8.83M | 6.19M | 7.21M | 6.28M | 5.81M | 5.58M | 5.51M | 5.13M | 5.02M | 6.20M | 5.86M | | | 7.58M | 10.27M | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 7.59M | 7.87M | 8.08M | 6.83M | 6.88M | 6.15M | 5.51M | 4.96M | 0.63M | 0.36M | -0.06M | -0.78M | -1.61M | -2.05M | -2.37M | -2.95M | -3.20M | -2.95M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.64M | | | | 0.26M | | 0.14M | 0.13M | 0.20M | | 0.18M | | 0.15M | 0.14M | 0.13M | 0.12M | 0.13M | 0.13M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97M | 0.80M | 0.88M | 1.55M | 0.34M | 0.12M | 0.61M | 0.55M | 0.54M | 0.46M | 0.48M | 3.46M | 2.33M | 2.68M | 2.45M | 2.40M | 3.47M | 1.98M | 2.09M | 2.23M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 5.85M | 580.00 | 548.00 | | 0.14M | | | 0.47M | 0.52M | 0.54M | 0.43M | 0.41M | 0.42M | 0.42M | 0.45M | 0.47M | 0.45M | 0.41M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.33M | | 115.89M | 136.76M | 134.05M | | 119.52M | | | 166.82M | 167.17M | 164.68M | 152.66M | 162.68M | 181.73M | 192.30M | 216.80M | 244.93M | 316.26M | 388.38M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.34M | 68.51M | 121.73M | 136.76M | 134.05M | 123.61M | 119.65M | 129.24M | 138.00M | 167.29M | 167.70M | 165.22M | 153.09M | 163.09M | 182.15M | 192.72M | 217.25M | 245.41M | 316.70M | 388.80M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 20.48M | 1.40M | 14.67M | 16.88M | 17.57M | 8.50M | 18.63M | 26.81M | 6.00M | 20.10M | 21.20M | 2.70M | 2.79M | | 4.13M | 5.00M | 0.06M | 4.12M | 7.65M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.84M | 122.20M | 140.88M | 142.03M | 135.93M | 127.60M | 124.38M | 122.93M | 114.17M | 119.55M | 113.46M | 121.24M | 126.53M | 130.38M | 120.07M | 118.74M | 115.84M | 121.41M | 112.68M | 105.16M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.17M | 190.71M | 262.62M | 278.80M | 269.98M | 251.21M | 244.03M | 252.17M | 0.01M | 286.84M | 281.16M | 286.46M | 279.62M | 293.48M | 302.22M | 311.46M | 333.09M | 363.86M | 426.18M | 491.01M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | | 0.05M | 0.03M | | | | | | | | | | | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 241.23M | -122.50M | -122.05M | 241.99M | -121.25M | -8.15M | 246.25M | -13.80M | -129.63M | -11.60M | -13.50M | -14.33M | -9.83M | -14.92M | -14.25M | -12.54M | -126.42M | -133.80M | -11.34M |