|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.45M | 79.94M | 67.17M | 47.16M | 100.94M | 62.29M | 47.70M | 47.40M | 0.05M | 80.23M | 65.82M | 55.01M | 89.42M | 0.05M | 54.23M | 43.96M | 38.02M | 54.54M | 57.86M | 101.99M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.93M | 5.01M | 4.88M | 32.50M | 1.11M | 4.45M | 4.21M | 0.28M | 0.88M | 0.88M | 0.86M | 1.07M | 0.79M | 0.78M | 0.82M | 0.16M | 0.71M | 16.34M | 0.77M | 4.36M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.38M | 84.95M | 72.05M | 79.66M | 102.05M | 66.73M | 51.91M | 47.68M | 0.93M | 81.11M | 66.68M | 56.08M | 90.66M | 0.83M | 55.05M | 44.11M | 38.73M | 68.40M | 55.13M | 106.34M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.85M | | | | 12.34M | | | | 0.63M | | | | 16.39M | | | | 8.42M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | | | | 2.72M | | | | 25.20M | | | | 16.39M | 16.79M | 17.67M | 17.86M | 17.37M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.89M | | | | 15.06M | | | | 25.84M | | | | 32.79M | | | | 25.79M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | | | | 1.26M | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | | | | 2.13M | | | | | | | | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.44M | | 95.93M | | 81.58M | | 65.98M | | 101.50M | | 100.90M | | 79.26M | | 67.16M | | 111.08M | | 132.93M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59M | -0.00M | -2.13M | -2.87M | -0.79M | -0.00M | -2.64M | -3.86M | -1.78M | -0.00M | -2.59M | -4.80M | 0.00M | -0.00M | -0.00M | -4.38M | -0.00M | -3.37M | -0.00M | -4.84M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.31M | | | | 102.08M | | | | 310.09M | | | | 515.86M | | | | 820.62M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.93M | | | | 1.52M | | | | 34.18M | | | | 44.16M | | | | 69.31M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.34M | 5.36M | 5.30M | 5.45M | 5.17M | 4.59M | 4.59M | 0.60M | 4.15M | 3.96M | 3.74M | 0.99M | | | | 0.19M | | | | 0.03M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.34M | 5.36M | 5.30M | 5.45M | 5.17M | 4.59M | 4.59M | 0.60M | 4.15M | 3.96M | 3.74M | 0.99M | | | | 0.19M | | | | 0.03M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.82M | | | | 23.99M | | | | 9.34M | | | | 9.66M | | | | 13.87M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.24M | 7.16M | 7.23M | 1.14M | 16.11M | 21.17M | 20.95M | 20.60M | 20.81M | 20.66M | 20.11M | 1.82M | 17.67M | 18.55M | 19.24M | 18.22M | 16.84M | 15.40M | 18.71M | 18.71M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 490.84M | | 535.52M | | 515.14M | | 521.84M | | 555.15M | | 558.49M | | 599.63M | | 656.55M | | 744.38M | | 848.96M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 576.99M | 589.29M | 584.29M | 15.83M | 699.50M | 596.72M | 587.21M | 625.54M | 672.11M | 656.65M | 648.98M | 13.78M | 720.81M | 678.89M | 716.33M | 723.71M | 780.19M | 855.45M | 891.46M | 981.89M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 3.20M | 4.56M | 3.32M | 3.42M | 2.14M | 2.17M | 4.60M | 4.12M | 3.60M | 5.58M | 0.04M | 9.90M | 25.30M | 10.02M | 9.46M | 10.74M | 9.83M | 14.08M | 7.82M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.04M | 167.20M | | | | | 13.07M | | | | 10.53M | | | | 22.78M | | | | 20.06M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 181.24M | 171.75M | 3.32M | 3.42M | 2.14M | 2.17M | 17.67M | 4.12M | 3.60M | 5.58M | 10.57M | 9.95M | 25.30M | 10.02M | 32.24M | 10.74M | 9.49M | 14.02M | 27.88M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | | | | 0.82M | | | | 3.06M | | | | 7.86M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.01M | 13.62M | 17.12M | 23.80M | 29.62M | 20.90M | 18.03M | 11.43M | 18.73M | 16.87M | 16.59M | 11.68M | 15.52M | 12.15M | 13.25M | 11.64M | 9.64M | 14.11M | 19.41M | 21.71M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.17M | 4.22M | 4.11M | 407.48M | 18.20M | 12.79M | 12.22M | 392.07M | 13.62M | 13.05M | 12.57M | 481.73M | 10.50M | 10.96M | 22.45M | 6.27M | 22.46M | 44.46M | | 751.18M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.85M | 5.64M | 4.95M | 0.71M | 0.70M | 0.73M | 0.76M | 0.88M | 0.84M | 0.84M | 0.75M | 0.80M | 0.81M | 0.85M | 0.76M | 0.79M | 0.93M | 0.96M | 0.98M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | | 0.15M | | | | 0.57M | | | | 0.60M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.81M | | 234.75M | | 107.99M | | 93.01M | | 87.53M | | 95.39M | | 90.93M | | 92.62M | | 89.72M | | 107.11M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.37M | | | 4.47M | 246.99M | 226.34M | 216.11M | 93.57M | 247.52M | 263.23M | 257.13M | 5.38M | 258.35M | 262.29M | 272.35M | 6.27M | 261.97M | 281.99M | 285.98M | 317.07M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.07M | | | | 0.07M | | | | 0.15M |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.07M | 95.87M | 96.94M | 134.41M | 130.33M | 97.64M | 97.39M | 93.57M | 155.03M | 112.89M | 109.37M | 112.85M | 156.35M | 125.55M | 140.98M | 166.51M | 201.95M | 223.27M | 228.40M | 245.64M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | -0.00M | -7.86M | -13.92M | -25.18M | -0.02M | -31.77M | -12.90M | 2.34M | 6.00M | 7.32M | 26.19M | 15.33M | 0.00M | 14.13M | 11.39M | 0.00M | -2.21M | -0.00M | 28.58M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.35M | | | | 6.91M | | | | 2.71M | | | | 2.79M | | | | 3.69M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.62M | 18.45M | 18.05M | 18.07M | 17.44M | 16.84M | 20.30M | 22.45M | 26.64M | 24.92M | 26.60M | 1.42M | 26.47M | 27.40M | 28.35M | 27.06M | 35.34M | 38.65M | 39.09M | 41.31M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.11M | 5.36M | 7.15M | 4.47M | 4.21M | 3.45M | 2.76M | 0.34M | 1.09M | 1.50M | 1.07M | 0.85M | 4.73M | 2.26M | 0.00M | 0.93M | 1.03M | 1.14M | 558.00 | 7.04M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.57M | 376.52M | 435.76M | 266.16M | 618.50M | 402.82M | 531.30M | 410.05M | 548.62M | 440.05M | 515.22M | 429.40M | 576.67M | 451.63M | 569.63M | 492.94M | 637.27M | 594.22M | 689.60M | 682.55M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 431.67M | 438.33M | 442.91M | 500.91M | 622.71M | 510.81M | 534.05M | 503.06M | 549.71M | 527.58M | 516.29M | 18.44M | 577.85M | 542.56M | 569.63M | 585.56M | 638.30M | 683.94M | 692.98M | 789.66M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.53M | 4.22M | 4.11M | 411.94M | 265.19M | 239.12M | 228.33M | 485.64M | 261.14M | 276.28M | 269.70M | 487.11M | 270.19M | 273.25M | 294.80M | 12.54M | 284.43M | 315.04M | 284.81M | 1,068.25M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.31M | 150.95M | 141.38M | 130.54M | 76.80M | 85.91M | 53.15M | 84.76M | 122.40M | 129.07M | 132.69M | 134.60M | 142.96M | 136.34M | 146.70M | 138.15M | 141.89M | 171.51M | 198.49M | 163.65M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.54M | | | | 84.76M | | | | 134.60M | | | | 126.76M | | | | 163.65M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 576.99M | 589.29M | 584.29M | 15.83M | 699.50M | 596.72M | 587.21M | 625.54M | 672.11M | 656.65M | 648.98M | 13.78M | 724.40M | 678.89M | 716.33M | 723.71M | 780.19M | 825.55M | 905.54M | 981.89M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.04M | -2.06M | -2.01M | 1.99M | -1.93M | -1.80M | -1.71M | 1.77M | -1.89M | -1.89M | -1.84M | 1.87M | -1.88M | -1.86M | -1.94M | 1.86M | -1.88M | -2.04M | -2.04M | 2.02M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.78M | 3.11M | -10.33M | -7.89M | -11.26M | -0.03M | -60.80M | -7.40M | -3.96M | 0.03M | 33.47M | 4.63M | -9.35M | -6.92M | -0.41M | -12.35M | -0.01M | -13.20M | -0.01M | 19.41M |