|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 3.28M | 3.29M | 8.88M | 7.00M | 3.42M | 2.44M | 4.03M | 4.14M | 4.28M | 1.64M | 6.45M | 3.83M | 6.90M | 9.32M | 23.14M | 22.82M | 10.07M | 36.78M | 28.98M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 3.28M | 3.29M | 8.88M | 7.00M | 3.42M | 2.44M | 4.03M | 4.14M | 4.28M | 1.64M | 6.45M | 3.83M | 6.90M | 9.32M | 23.14M | 22.82M | 10.07M | 36.78M | 28.98M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.45M | 13.58M | 15.41M | 17.16M | 16.74M | 29.89M | 33.16M | 21.43M | 20.69M | 19.94M | 14.23M | 19.10M | 11.91M | 15.44M | 12.58M | 18.74M | 24.76M | 13.99M | 9.15M | 14.40M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.45M | 13.58M | 15.41M | 17.16M | 16.74M | 29.89M | 33.16M | 21.43M | 20.69M | 19.94M | 14.23M | 19.10M | 11.91M | 15.44M | 12.58M | 18.74M | 24.76M | 13.99M | 9.15M | 14.40M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.82M | 7.70M | 8.78M | 13.81M | 13.73M | 49.80M | 31.22M | 47.95M | 37.01M | 38.88M | 29.69M | 39.46M | 39.66M | 39.10M | 40.14M | 42.76M | 44.00M | 42.53M | 47.16M | 51.33M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | 2.11M | 1.20M | 1.00M | 2.22M | 4.55M | 3.38M | 3.10M | 4.16M | 2.26M | 2.61M | 2.03M | 5.96M | 1.48M | 1.81M | 2.44M | 4.29M | 5.64M | 1.60M | 1.51M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.08M | 39.24M | 44.42M | 56.58M | 58.17M | 138.52M | 129.69M | 112.70M | 92.33M | 92.81M | 93.26M | 103.91M | 99.80M | 104.86M | 107.05M | 139.87M | 136.55M | 123.39M | 151.10M | 150.00M |
|
Buildings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 361.57M | 342.78M | 346.93M | 355.05M | 363.90M | 534.13M | 541.37M | 554.27M | 572.88M | 537.13M | 537.92M | 531.41M | 529.82M | 402.65M | 435.33M | 446.28M | 454.04M | 421.04M | 440.68M | 447.07M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.86M | 112.58M | 116.20M | 123.27M | 131.82M | 140.11M | 145.20M | 149.75M | 153.24M | 158.64M | 161.67M | 164.47M | 167.08M | 27.21M | 94.72M | 96.76M | 99.85M | 39.67M | 35.79M | 57.95M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 302.24M | 302.82M | 301.42M | 307.14M | 313.31M | 480.46M | 476.22M | 476.79M | 482.67M | 488.63M | 482.47M | 481.78M | 472.08M | 257.70M | 252.77M | 262.68M | 265.98M | 277.78M | 284.83M | 305.32M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 3.54M | 3.69M | 3.88M | 4.05M | 3.99M | 3.43M | 3.21M | 3.04M | 2.81M | 2.56M | 2.31M | 2.07M | 2.61M | 2.37M | 2.89M | 2.71M | 2.65M | 2.53M | 2.28M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.86M | 115.84M | 115.84M | 115.77M | 115.70M | 115.59M | 115.51M | 115.51M | 115.49M | 115.49M | 115.49M | 115.49M | 115.49M | 70.31M | 70.31M | 70.31M | 69.96M | 69.95M | 69.95M | 69.95M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.86M | 115.84M | 115.84M | 115.77M | 115.70M | 115.59M | 115.51M | 115.51M | 115.49M | 115.49M | 115.49M | 115.49M | 115.49M | 70.31M | 70.31M | 70.31M | 69.96M | 69.95M | 69.95M | 69.95M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.43M | 8.37M | 8.33M | 8.13M | 1.65M | 1.62M | 7.28M | 7.18M | 7.15M | 1.54M | 7.12M | 7.18M | 1.54M | 3.95M | 3.90M | 4.07M | 4.22M | 4.24M | 7.85M | 7.71M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.00M | 314.74M | 313.45M | 319.15M | 325.19M | 492.04M | 486.93M | 487.19M | 492.86M | 496.97M | 492.16M | 491.26M | 479.93M | 264.26M | 259.05M | 269.64M | 272.92M | 284.67M | 297.53M | 318.05M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.08M | 353.98M | 357.88M | 375.74M | 383.36M | 630.55M | 616.63M | 599.89M | 585.19M | 589.78M | 585.42M | 595.17M | 579.73M | 369.12M | 366.10M | 409.51M | 409.46M | 408.05M | 448.63M | 468.04M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.25M | 41.53M | 47.73M | 47.97M | 52.43M | 82.97M | 84.50M | 70.93M | 76.60M | 62.91M | 47.12M | 45.89M | 42.91M | 44.30M | 45.65M | 51.95M | 44.01M | 12.59M | 19.82M | 31.63M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.25M | 41.53M | 47.73M | 47.97M | 52.43M | 82.97M | 84.50M | 70.93M | 76.60M | 62.91M | 52.12M | 45.89M | 42.91M | 44.30M | 45.65M | 51.95M | 44.01M | 12.59M | 19.82M | 31.63M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.83M | 14.32M | 33.01M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24M | 2.06M | 2.29M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.77M | 23.10M | 116.18M | 13.22M | 110.16M | 33.03M | 32.27M | 17.64M | 21.19M | 24.44M | 24.44M | 17.94M | 24.09M | 4.09M | 16.96M | 17.14M | 42.70M | 2.61M | 2.46M | 3.75M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93M | 4.96M | 6.20M | 6.25M | 6.91M | 7.07M | 7.23M | 7.39M | 7.41M | 0.61M | 3.85M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | 4.47M | 3.71M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.60M | 38.47M | 41.11M | 25.71M | 113.74M | 124.57M | 150.58M | 111.80M | 146.72M | 149.91M | 162.15M | 147.61M | 103.34M | 162.32M | 146.46M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.03M | 64.63M | 163.90M | 61.20M | 162.59M | 239.60M | 209.28M | 177.76M | 171.59M | 157.59M | 164.43M | 195.54M | 171.60M | 152.90M | 177.05M | 209.25M | 207.35M | 152.60M | 190.05M | 208.69M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.16M | 9.70M | 10.70M | 9.23M | 8.75M | 6.92M | 5.05M | 3.14M | 1.34M | 0.62M | 0.31M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.52M | 84.67M | | 113.61M | | 49.71M | 40.07M | 54.70M | 36.48M | 63.45M | 49.34M | 24.73M | 42.92M | 37.39M | 4.00M | 26.00M | | 29.68M | | 39.18M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.10M | | | | 47.42M | 5.43M | | | 49.12M | 42.54M | 29.22M | 34.36M | 45.71M | 32.15M | 10.00M |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.00M | 4.00M | 4.00M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 2.85M | 2.67M | 3.09M | 3.69M | 4.61M | 7.53M | 9.04M | 12.24M | 9.23M | 8.62M | 5.61M | 5.85M | | | | | 1.83M | 1.33M | 0.17M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | 14.12M | 13.67M | 1.58M | 12.39M | 20.83M | 17.34M | 1.55M | 16.35M | 16.59M | 1.87M | 2.00M | 15.75M | 1.71M | 4.85M | 2.02M | 2.16M | 1.81M | 3.27M | 16.07M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.98M | 103.12M | 17.82M | 131.72M | 36.80M | 175.93M | 170.16M | 167.24M | 141.91M | 163.60M | 137.14M | 83.46M | 89.33M | 111.93M | 73.70M | 78.11M | 55.93M | 95.62M | 53.01M | 69.02M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.00M | 167.75M | 181.72M | 192.91M | 199.39M | 415.53M | 379.44M | 345.01M | 313.50M | 321.19M | 301.56M | 279.00M | 260.93M | 264.83M | 250.75M | 287.36M | 263.27M | 248.22M | 243.06M | 277.71M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.30M | 107.77M | 116.18M | 126.83M | 110.16M | 82.74M | 72.34M | 72.34M | 57.67M | 87.89M | 73.78M | 42.67M | 67.01M | 41.49M | 20.96M | 43.14M | 42.70M | 32.28M | 2.46M | 42.93M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.08M | 215.02M | 172.16M | 178.82M | 183.97M | 215.02M | 237.19M | 254.88M | 271.69M | 268.59M | 283.86M | 316.17M | 318.80M | 104.28M | 115.35M | 122.15M | 146.19M | 159.83M | 205.57M | 190.33M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.08M | 353.98M | 357.88M | 375.74M | 383.36M | 630.55M | 616.63M | 599.89M | 585.19M | 589.78M | 585.42M | 595.17M | 579.73M | 369.12M | 366.10M | 409.51M | 409.46M | 408.05M | 448.63M | 468.04M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.55M | 77.80M | 104.18M | 114.21M | 117.75M | 118.79M | 117.96M | 119.68M | 150.95M | 127.55M | 144.49M | 186.94M | 188.02M | -85.44M | 190.38M | -67.21M | 189.09M | 202.96M | -52.89M | 257.99M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.18M | 0.19M | 0.19M | 0.53M | 1.06M | 1.04M | 1.04M | 1.03M | 0.86M | 0.51M | 1.04M | 1.04M | 1.03M | 0.51M | 0.51M | 0.80M | 0.59M | 0.40M | 0.69M |