|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | | | | 6.25M | | | | 8.06M | | | | 9.81M | | | | 12.52M |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.52M | 116.28M | 80.17M | 114.57M | 5.64M | 5.64M | 5.64M | 58.14M | 5.64M | 5.64M | 46.26M | 46.54M | 48.36M | 42.03M | 46.66M | 0.32M | 0.32M | 35.44M | 89.95M | 55.54M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.24M | 13.91M | 22.07M | 20.12M | 20.04M | 24.96M | 25.87M | 25.33M | 16.69M | 19.69M | 19.52M | 17.82M | 21.89M | 29.67M | 20.43M | 21.38M | 18.21M | 14.09M | 13.94M | 14.28M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | | | | 1.18M | | | | 1.40M | | | | 0.70M | | | 6.53M | 0.94M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.24M | 13.91M | 22.07M | 22.46M | 20.04M | 24.96M | 25.87M | 26.51M | 16.69M | 19.69M | 19.52M | 19.22M | 21.89M | 29.67M | 20.43M | 22.07M | 18.21M | 14.09M | 20.47M | 15.23M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.15M | 26.44M | 23.72M | 24.56M | 23.34M | 31.74M | 32.18M | 21.60M | 25.03M | 22.96M | 27.57M | 26.75M | 30.64M | 24.41M | 24.92M | 22.23M | 23.34M | 20.47M | 21.55M | 25.19M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.15M | 11.06M | 9.54M | 3.11M | 11.19M | 9.24M | 10.82M | 1.04M | 10.39M | 10.42M | 10.16M | 0.67M | 9.08M | 8.30M | 10.86M | 10.38M | 9.43M | 8.65M | 7.82M | 1.79M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.88M | 220.09M | 142.47M | 174.83M | 105.14M | 120.15M | 145.76M | 125.43M | 107.24M | 110.68M | 111.52M | 157.27M | 146.18M | 135.92M | 127.47M | 97.99M | 81.54M | 78.97M | 133.26M | 109.06M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.14M | 913.83M | 991.47M | 981.14M | 7.78M | 8.01M | 8.12M | 8.56M | 990.64M | 979.05M | 7.43M | 7.07M | 7.21M | 7.13M | 7.23M | 915.02M | 7.23M | 897.16M | 887.41M | 939.33M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.56M | 0.42M | 1.17M | 2.59M | 1.95M | 1.66M | 0.42M | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 21.64M | 0.32M | 18.54M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 8.33M | 7.83M | 7.33M | 7.03M | 11.52M | 10.92M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 952.46M | 962.37M | 1,034.29M | 1,028.17M | 1,062.36M | 1,066.00M | 1,059.97M | 1,048.44M | 1,036.66M | 1,024.71M | 983.48M | 984.63M | 971.62M | 922.05M | 917.03M | 958.61M | 956.99M | 961.28M | 974.34M | 1,029.04M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,180.34M | 1,182.46M | 1,176.77M | 1,203.00M | 1,167.50M | 1,186.14M | 1,205.73M | 1,173.87M | 1,143.90M | 1,135.39M | 1,095.00M | 1,141.90M | 1,117.81M | 1,057.97M | 1,044.50M | 1,056.60M | 1,038.53M | 1,040.25M | 1,107.60M | 1,138.11M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.40M | 27.26M | 24.14M | 29.96M | 12.84M | 13.69M | 22.34M | 16.16M | 26.98M | 19.04M | 10.76M | 10.65M | 14.50M | 27.96M | 32.94M | 34.49M | 39.34M | 44.69M | 51.66M | 36.84M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.40M | 27.26M | 24.14M | 29.96M | 12.84M | 13.69M | 22.34M | 16.16M | 26.98M | 19.04M | 10.76M | 10.65M | 14.50M | 27.96M | 32.94M | 34.49M | 39.34M | 44.69M | 51.66M | 36.84M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.28M | 55.92M | | 0.02M | 0.07M | | 0.33M | 0.07M | | 0.00M | 0.01M | | 0.00M | | 0.08M | 0.01M | | | 0.01M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 1.81M | 1.83M | 1.86M | 1.88M | 1.94M | 2.02M | 2.11M | 2.19M | 2.24M | 2.27M | 2.29M | 2.33M | 2.35M | 2.39M | 1.50M | 0.91M | 0.30M | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.39M | 9.38M | 14.44M | 10.08M | 10.13M | 5.79M | 14.46M | 4.96M | 5.03M | 7.95M | 6.53M | 8.75M | 5.68M | 7.57M | 5.89M | 4.67M | 5.34M | 3.56M | 4.70M | 8.83M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.86M | 94.36M | 42.63M | 41.90M | 37.81M | 48.92M | 55.32M | 36.54M | 34.19M | 29.22M | 36.23M | 35.29M | 39.30M | 37.88M | 41.21M | 40.66M | 45.59M | 48.55M | 56.36M | 45.67M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 327.06M | 303.69M | 296.77M | 238.23M | 189.90M | 181.57M | 173.25M | 164.92M | 156.59M | 148.26M | 139.99M | 190.17M | 160.67M | 96.17M | 71.67M | 82.17M | 82.67M | 92.97M | 158.48M | 189.08M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.26M | 0.51M | 0.73M | 0.88M | 1.10M | 1.08M | 1.22M | 1.39M | 1.53M | 1.56M | 1.68M | 1.49M | 1.45M | 1.44M | 1.41M | 1.34M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.61M | 7.14M | 6.68M | 6.20M | 5.72M | 5.20M | 4.65M | 4.10M | 3.53M | 2.96M | 2.39M | 1.80M | 1.21M | 0.61M | | 5.54M | 5.62M | 5.69M | 5.46M | 5.54M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.67M | 310.83M | 303.45M | 244.43M | 195.62M | 186.77M | 177.90M | 169.02M | 160.12M | 151.22M | 142.38M | 191.97M | 161.88M | 96.77M | 71.67M | 87.71M | 88.28M | 98.66M | 163.94M | 194.62M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.53M | 405.19M | 346.08M | 286.33M | 233.43M | 235.68M | 233.22M | 205.56M | 194.32M | 180.45M | 178.61M | 227.26M | 201.18M | 134.66M | 112.88M | 128.37M | 133.88M | 147.21M | 220.30M | 240.29M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 392.34M | 359.61M | 296.77M | 238.25M | 189.97M | 181.57M | 173.58M | 164.99M | 156.59M | 148.26M | 140.00M | 190.17M | 160.67M | 96.17M | 71.75M | 82.18M | 82.67M | 92.97M | 158.49M | 189.08M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 746.82M | 777.27M | 830.68M | 916.67M | 934.07M | 950.46M | 972.52M | 968.31M | 949.58M | 954.95M | 916.39M | 914.65M | 916.63M | 923.32M | 931.62M | 926.74M | 904.65M | 893.04M | 885.89M | 896.48M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 746.82M | 777.27M | 830.68M | 916.67M | 934.07M | 950.46M | 972.52M | 968.31M | 949.58M | 954.95M | 916.39M | 914.65M | 916.63M | 923.32M | 931.62M | 926.74M | 904.65M | 893.04M | 887.30M | 897.82M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,180.34M | 1,182.46M | 1,176.77M | 1,203.00M | 1,167.50M | 1,186.14M | 1,205.73M | 1,173.87M | 1,143.90M | 1,135.39M | 1,095.00M | 1,141.90M | 1,117.81M | 1,057.97M | 1,044.50M | 1,056.60M | 1,038.53M | 1,040.25M | 1,107.60M | 1,138.11M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -966.85M | 0.14M | -877.68M | -786.82M | 4.12M | 5.62M | -656.92M | -628.25M | 4.85M | -614.05M | 2.26M | -641.12M | -622.32M | -598.85M | -577.39M | -564.72M | -576.64M | -583.44M | -584.49M | -569.08M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.31M | 0.31M | 0.31M | 0.38M | 0.37M | 0.37M | 0.64M | 0.54M | 0.58M | 0.57M | 0.56M | 0.57M | 0.18M | 0.55M | 0.55M | 0.63M | 0.32M | 0.63M | 0.63M |
|
Shares Outstanding (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.91M | 41.92M | 41.92M | 41.92M | 42.10M | 42.28M | 42.33M | 42.33M | 42.51M | 42.53M | 42.54M | 42.55M | 42.75M | 42.76M | 42.76M | 42.76M | 42.96M | 42.96M | 43.24M | 43.24M |