|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.39M | 44.05M | 21.23M | 44.14M | 8.60M | 14.74M | 14.05M | 11.07M | 20.80M | 12.49M | 15.37M | 17.04M | 16.82M | 15.45M | 25.02M | 24.61M | 5.92M | 47.69M | 13.08M | 10.55M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.74M | 0.15M | 40.38M | | | | 6.59M | 1.37M | 0.65M | 0.07M | 0.03M | 9.43M | 0.03M | 0.69M | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.13M | 44.20M | 61.61M | 44.14M | 8.60M | 14.74M | 20.64M | 12.44M | 21.45M | 12.56M | 15.40M | 26.46M | 16.85M | 16.14M | 25.02M | 24.61M | 5.92M | 47.69M | 13.08M | 10.55M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.73M | 5.12M | 6.46M | 6.98M | 18.08M | 19.23M | 19.32M | 14.48M | 1.17M | 24.65M | 6.74M | 11.58M | 13.21M | 6.82M | 1.37M | 9.15M | 7.31M | 2.81M | 14.55M | 2.28M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.73M | 5.12M | 6.46M | 6.98M | 18.08M | 19.23M | 19.32M | 14.48M | 1.17M | 24.65M | 6.74M | 11.58M | 13.21M | 6.82M | 1.37M | 9.15M | 7.31M | 2.81M | 14.55M | 2.28M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42M | | | | 3.65M | | | | 0.47M | | | | 0.31M | | | | 2.30M | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | | | | 3.84M | | | | 1.58M | | | | | | | | 0.81M | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | | | | 14.55M | | | | 1.32M | | | | 1.51M | | | | 1.71M | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 3.84M | 5.48M | 7.14M | 20.83M | 28.85M | 22.04M | 20.20M | 21.00M | 22.48M | 1.79M | 7.60M | 7.50M | 1.82M | 1.82M | 1.46M | 1.50M | 1.74M | 4.81M | 5.16M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.37M | 7.99M | 15.44M | 8.00M | 13.73M | 14.44M | 5.07M | 16.18M | 16.75M | 8.71M | 5.25M | 8.04M | 8.29M | 4.24M | 3.06M | 2.45M | 2.56M | 3.96M | 14.73M | 16.28M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.36M | 113.97M | 109.61M | 85.88M | 106.61M | 100.07M | 196.31M | 186.63M | 76.86M | 169.33M | 62.41M | 144.77M | 47.21M | 44.98M | 58.41M | 58.86M | 62.01M | 90.48M | 129.70M | 103.30M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | | | 9.44M | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.26M | 29.55M | 174.03M | 206.80M | 245.99M | 253.98M | 146.78M | 235.14M | 227.86M | 132.04M | 195.67M | 103.99M | 180.77M | 160.87M | 144.36M | 141.24M | 135.84M | 131.65M | 141.99M | 147.05M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 5.88M | 116.72M | 116.74M | 116.89M | 6.86M | 7.59M | 1.17M | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.59M | 9.61M | 10.09M | 9.94M | 3.18M | 3.18M | 27.90M | 27.81M | 9.16M | 8.97M | 0.29M | 6.01M | 5.92M | 0.29M | 0.29M | | | | 10.33M | 10.11M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.17M | 5.65M | 5.75M | 3.90M | 8.08M | 14.10M | 35.40M | 34.54M | 17.29M | 18.23M | 4.05M | 5.01M | 4.85M | 3.68M | 1.84M | 2.32M | 1.65M | 1.59M | 14.57M | 13.42M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.76M | 15.26M | 15.84M | 13.84M | 11.27M | 17.28M | 63.30M | 62.35M | 26.45M | 27.21M | 4.34M | 11.02M | 10.77M | 3.98M | 2.14M | 2.32M | 1.65M | 1.59M | 24.90M | 23.52M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.47M | | | | 73.63M | | | | 171.91M | | | | 114.48M | | | | 139.29M | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.77M | 5.32M | 4.49M | 3.95M | 4.93M | 92.53M | 6.33M | 6.05M | 9.81M | 32.37M | 91.87M | 7.26M | 8.26M | 20.48M | 20.37M | 7.11M | 6.55M | 7.24M | 7.06M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.75M | 111.75M | 380.67M | -22.59M | 489.66M | 510.83M | -77.52M | -151.72M | -66.94M | -125.39M | 4.51M | 4.37M | 0.58M | -43.67M | -12.89M | -56.00M | 151.20M | 151.91M | 184.00M | 216.26M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.10M | 225.72M | 490.29M | 63.30M | 596.27M | 610.90M | 118.79M | 34.91M | 9.92M | 43.94M | 32.72M | 59.70M | 3.05M | 1.31M | 45.52M | 2.85M | 213.21M | 242.39M | 313.71M | 319.56M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.78M | 9.36M | 22.75M | 27.24M | 43.52M | 50.61M | 60.43M | 64.07M | 81.13M | 88.21M | 55.42M | 61.76M | 68.79M | 58.47M | 59.48M | 52.54M | 52.62M | 47.16M | 39.21M | 60.60M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 1.70M | -39.55M | 1.31M | -7.34M | 17.13M | 39.62M | 26.46M | 46.43M | 30.25M | 7.38M | 12.37M | -89.64M | -87.73M | 95.77M | 91.91M | 87.68M | 78.36M | 82.06M | 4.90M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.59M | 11.06M | -16.80M | 28.55M | 36.19M | 67.74M | 100.05M | 90.53M | 127.56M | 118.47M | 62.80M | 74.13M | -20.85M | -29.26M | 155.24M | 144.45M | 140.29M | 125.52M | 121.26M | 65.50M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.34M | 3.21M | 5.03M | | 6.54M | 11.74M | 17.59M | 11.27M | 17.87M | 27.15M | 13.81M | 16.41M | 19.68M | 18.17M | 21.30M | 19.10M | 19.98M | 16.48M | 2.60M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 3.61M | | | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 1.47M | 1.32M | 3.87M | 3.33M | 8.60M | 7.38M | 11.13M | 9.61M | 9.72M | 19.57M | 22.91M | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 1.01M | 1.12M | 1.74M | 2.48M | 2.83M | 2.98M | 2.99M | 2.48M | 1.90M | 1.38M | 2.38M | 2.37M | 1.44M | 1.63M | 1.49M | 1.30M | 1.17M | 1.78M | 1.97M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.49M | 20.03M | 81.92M | 30.29M | 55.23M | 74.41M | 225.32M | 224.56M | 146.83M | 214.41M | 139.80M | 198.24M | 209.61M | 196.44M | 215.50M | 207.94M | 201.37M | 179.84M | 170.37M | 196.05M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.70M | 122.11M | 54.00M | 63.93M | 58.31M | 29.83M | 121.79M | 87.56M | 55.09M | 97.56M | 17.31M | 16.45M | 104.80M | 96.67M | 0.83M | 0.83M | 1.68M | 1.07M | 91.22M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.45M | 0.66M | 0.49M | 14.21M | 13.88M | 11.45M | 11.41M | 11.95M | 9.45M | 9.45M | 9.45M | 9.45M | 9.45M | | | | | 7.84M | 8.47M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | 3.45M | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 1.50M | 1.61M | 1.64M | 18.05M | 117.11M | 17.50M | 118.67M | 1.95M | 2.18M | 11.96M | 0.78M | -0.44M | -0.48M | -6.55M | 0.48M | 2.38M | 1.81M | 6.10M | 5.91M |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | | | 69.21M | 22.66M | 71.41M | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.05M | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.79M | 4.26M | 4.21M | 5.51M | 5.54M | 4.98M | 5.84M | 5.26M | 5.14M | 8.70M | 2.16M | 5.51M | 4.74M | 2.34M | 2.27M | 2.99M | 3.40M | 3.15M | 5.20M | 6.08M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 4.32M | | | | | 2.32M | 3.19M | 2.58M | 0.23M | 0.91M | 0.15M | 0.15M | 0.01M | | 2.27M | 3.53M | 0.91M | 3.37M | 3.69M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.13M | 20.42M | | | | | 335.21M | 333.38M | 252.36M | 256.99M | 3.93M | 4.03M | 4.14M | 228.44M | | 209.49M | 202.07M | 183.75M | 184.48M | 212.97M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.71M | 24.74M | 145.11M | 93.74M | 133.98M | 155.03M | 337.53M | 336.56M | 254.94M | 257.22M | 240.29M | 233.97M | 243.70M | 228.44M | 218.68M | 211.76M | 205.60M | 184.66M | 187.85M | 216.65M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.70M | 122.11M | 54.00M | 65.81M | 59.78M | 31.16M | 125.66M | 90.89M | 63.69M | 104.94M | 28.45M | 26.05M | 114.52M | 116.24M | 23.73M | 0.83M | 1.68M | 1.07M | 91.22M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.39M | 199.48M | 228.46M | 308.46M | 345.40M | 338.76M | 223.99M | 190.34M | 121.50M | 119.06M | 56.68M | 65.02M | 26.28M | 2.25M | 2.09M | 6.79M | 7.90M | 57.73M | 125.86M | 96.99M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.10M | 225.72M | 490.29M | 63.30M | 596.27M | 610.90M | 118.79M | 34.91M | 9.92M | 43.94M | 32.72M | 59.70M | 3.05M | 1.31M | 45.52M | 2.85M | 213.21M | 242.39M | 313.71M | 319.56M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.77M | | | 0.05M | 0.09M | 0.09M | | | | | 2.50M | 12.00M | 12.00M | 12.00M | | | | | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | 331.89M | -0.11M | -174.38M | -200.18M | -1.56M | 565.90M | -0.93M | -444.37M | -2.10M | -567.47M | 656.59M | -600.28M | -627.12M | -628.95M | -0.09M | 692.58M | -0.13M | 0.81M | -767.02M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |