|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 26.05M | 18.92M | 19.75M | 77.05M | 40.37M | 15.37M | 9.41M | 45.55M | 9.21M | 11.15M | 8.18M | 32.16M | 6.80M | 9.79M | 9.34M | 3.33M | 8.58M | 5.74M | 8.17M | 16.34M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 32.35M | 18.92M | 19.75M | 77.05M | 40.37M | 15.37M | 9.41M | 45.55M | 9.21M | 11.15M | 8.18M | 32.16M | 6.80M | 9.79M | 9.34M | 3.33M | 8.58M | 5.74M | 8.17M | 16.34M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | 2.91M | 5.13M | 5.46M | 5.10M | 5.76M | 6.47M | 6.04M | 6.44M | 5.76M | 5.68M | 5.96M | 10.57M | 8.32M | 4.40M | 3.97M | 4.25M | 8.89M | 5.30M | 2.71M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 1.97M | 1.99M | 2.23M | 1.85M | 1.82M | 2.29M | 2.37M | 2.00M | 1.88M | 2.09M | 2.78M | 2.11M | 2.07M | 2.15M | 2.30M | 1.74M | 1.89M | 1.69M | 2.02M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | 4.88M | 7.13M | 7.69M | 6.95M | 7.59M | 8.76M | 8.41M | 8.44M | 7.64M | 7.77M | 8.73M | 12.68M | 10.39M | 6.54M | 6.27M | 5.98M | 10.79M | 6.99M | 4.73M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 144.19M | 134.89M | 165.08M | 122.67M | 152.24M | 164.50M | 204.72M | 154.92M | 144.97M | 157.13M | 173.97M | 125.76M | 136.43M | 168.72M | 231.43M | 166.54M | 176.11M | 148.05M | 192.20M | 131.34M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 10.98M | 13.09M | 14.79M | 17.33M | 12.51M | 16.84M | 17.96M | 9.71M | 10.89M | 13.11M | 9.77M | 16.49M | 17.54M | 14.28M | 12.21M | 11.73M | 22.19M | 23.14M | 16.81M | 21.65M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 184.58M | 169.85M | 205.99M | 222.52M | 214.13M | 202.51M | 240.02M | 221.66M | 176.53M | 191.84M | 203.52M | 180.97M | 171.43M | 206.86M | 264.29M | 191.63M | 211.12M | 185.93M | 228.75M | 172.05M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.58M | 6.73M | 17.56M | 14.12M | 16.16M | 30.51M | 34.46M | 2.12M | 3.78M | 1.61M | 2.96M | 2.06M | 2.88M | 2.07M | 3.25M | 1.20M | 2.56M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 119.78M | 117.57M | 114.58M | 110.08M | 108.28M | 114.62M | 112.80M | 116.53M | 122.81M | 125.97M | 133.95M | 132.72M | 126.53M | 121.15M | 116.94M | 111.56M | 106.27M | 103.22M | 100.00M | 96.91M |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.26M | 0.25M | 0.25M | 0.24M | 0.46M | 0.46M | 0.45M | 0.45M | 0.44M | 0.44M | 0.44M | 0.43M | 0.42M | 0.42M | 0.41M | 0.41M | 0.41M | 0.40M | 0.40M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.66M | 0.65M | 0.65M | 0.64M | 0.86M | 0.86M | 0.85M | 0.85M | 0.84M | 0.84M | 0.84M | 0.83M | 0.82M | 0.82M | 0.41M | 0.41M | 0.41M | 0.40M | 0.40M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.35M | 3.69M | 1.77M | 3.17M | 4.31M | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 2.02M | 5.38M | 2.95M | 1.73M | 6.72M | 6.45M | 1.73M | 8.59M | 1.65M | 9.86M | 1.48M | 7.40M | 6.75M | 11.44M | 7.50M | 9.26M | 1.36M | 8.94M | 1.28M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -184.58M | -169.85M | -205.99M | -222.52M | -214.13M | -202.51M | -240.02M | -221.66M | -176.53M | -191.84M | -203.52M | -180.97M | -171.43M | -206.86M | -264.29M | 260.81M | -211.12M | -185.93M | 239.26M | 230.56M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 452.44M | | | 468.01M | 402.61M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 40.09M | 37.72M | 59.16M | 45.40M | 54.52M | 53.60M | 77.84M | 56.55M | 36.12M | 59.26M | 53.52M | 51.12M | 37.42M | 77.60M | 104.55M | 73.88M | 45.94M | 43.60M | 80.20M | 48.23M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.66M | 0.68M | 0.69M | 0.71M | 0.73M | 0.75M | 0.77M | 0.79M | 0.81M | 0.83M | 0.85M | 0.87M | 0.89M | 0.91M | 0.93M | 0.95M | 0.97M | 1.00M | 1.02M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 40.73M | 38.38M | 59.83M | 46.09M | 55.23M | 54.33M | 78.59M | 57.31M | 36.91M | 60.07M | 54.35M | 51.97M | 38.29M | 78.49M | 105.45M | 74.81M | 46.89M | 44.57M | 81.19M | 49.25M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.62M | 4.51M | 41.83M | 8.94M | 32.21M | 4.16M | 5.16M | 40.81M | 4.26M | 28.21M | 4.77M | 34.11M | 26.37M | 30.07M | 2.98M | 2.50M | 1.38M | 2.35M | 3.50M | 39.69M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 4.51M | 8.46M | 9.16M | 3.08M | 3.65M | 1.81M | 7.51M | 6.57M | 8.09M | 8.69M | 10.40M | 5.93M | 10.41M | 9.37M | 12.75M | 6.94M | 12.32M | 11.86M | 7.22M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 17.63M | | | | | | 10.00M | | | | 36.00M | | 11.00M | | 44.00M | | 64.00M | 32.46M | 44.58M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 11.19M | 11.38M | 12.36M | 12.88M | 2.73M | 13.42M | 2.80M | 2.84M | 2.88M | 2.96M | 16.07M | 3.15M | 3.25M | 2.45M | 2.50M | 2.54M | 15.88M | 2.62M | 2.65M | 2.68M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 7.68M | 0.59M | | 6.81M | 4.78M | 0.58M | | 1.76M | 1.42M | | | | | | | 0.07M | 0.07M | | | 0.18M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 8.59M | 7.76M | 7.40M | 10.79M | 9.05M | 8.11M | 7.50M | 10.25M | 8.53M | 7.83M | 7.65M | 9.58M | 8.11M | 7.48M | 7.16M | 9.78M | 8.51M | 7.71M | 7.58M | 9.19M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 110.71M | 85.68M | 116.70M | 116.00M | 108.15M | 100.06M | 141.28M | 118.30M | 87.85M | 107.24M | 141.24M | 105.63M | 95.52M | 127.03M | 203.65M | 128.64M | 156.95M | 129.05M | 177.68M | 108.25M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 42.30M | 41.63M | 40.95M | 40.27M | 39.57M | 38.87M | 38.15M | 37.42M | 36.69M | 35.91M | 35.10M | 34.28M | 33.44M | 31.91M | 31.27M | 30.62M | 29.96M | 29.30M | 28.62M | 27.94M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 27.08M | 26.93M | 26.77M | 26.61M | 26.44M | 26.27M | 26.10M | 25.91M | 25.73M | 25.54M | 25.35M | 25.14M | 24.93M | 24.72M | 24.51M | 24.28M | 24.05M | 23.82M | 23.59M | 23.34M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -2.41M | -2.45M | -3.13M | -3.15M | -3.18M | -3.21M | -3.23M | -3.21M | -3.22M | -3.23M | -3.23M | -3.06M | -3.05M | -3.04M | -3.02M | -3.00M | -2.97M | -2.94M | -2.90M | -2.86M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 8.25M | 8.06M | 8.09M | 2.87M | 2.79M | 2.73M | 2.57M | 1.25M | | | | | | | 0.12M | | 1.37M | 0.94M | 0.94M | 0.96M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 101.88M | 98.95M | 110.37M | 107.09M | 104.45M | 101.01M | 120.91M | 117.37M | 114.02M | 111.00M | 110.45M | 106.41M | 102.19M | 92.28M | 88.44M | 89.22M | 86.47M | 83.64M | 79.50M | 76.01M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 290.22M | 261.26M | 302.89M | 292.83M | 281.40M | 268.94M | 329.01M | 300.26M | 264.29M | 279.68M | 312.14M | 271.46M | 256.08M | 275.94M | 347.99M | 272.76M | 298.81M | 266.74M | 310.32M | 236.49M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 44.70M | 26.93M | 26.77M | 26.61M | 26.44M | 26.27M | 36.10M | 25.91M | 25.73M | 25.54M | 61.35M | 25.14M | 35.93M | 24.72M | 68.51M | 24.28M | 88.05M | 56.28M | 68.17M | 23.34M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 191.31M | 201.26M | 207.82M | 222.72M | 221.39M | 224.38M | 218.64M | 225.34M | 224.11M | 223.46M | 213.87M | 219.75M | 212.88M | 211.99M | 184.75M | 182.68M | 164.89M | 167.06M | 157.68M | 168.97M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 191.31M | 201.26M | 204.69M | 222.72M | 221.39M | 224.38M | 218.64M | 225.34M | 224.11M | 223.46M | 213.87M | 219.75M | 212.88M | 211.99M | 184.75M | 182.68M | 164.89M | 167.06M | 157.68M | 168.97M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 452.44M | | | 468.01M | 402.61M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.41M | 0.08M | 0.41M | 0.59M | 0.11M | 0.62M | 0.62M | 1.56M | 1.60M | 1.47M | 1.37M | 1.87M | 1.66M | 0.27M | 1.69M | 1.47M | 2.30M | 0.47M | 0.47M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.56M | 113.51M | 0.49M | 0.15M | 131.94M | 125.72M | 133.17M | 129.30M | -0.29M | 116.83M | -0.43M | -0.53M | -0.44M | -0.43M | -0.72M | 62.43M | 63.69M | -0.19M | 61.33M |