|
Cash & Equivalents (Quarter)
|
0.52M | 0.27M | 18.97M | 5.20M | 13.97M | 2.86M | 9.26M | 5.93M | 7.32M | 5.91M | 5.48M | 6.95M | 1.94M | 5.54M | 5.50M | 5.53M | 15.32M | 9.76M | 6.36M | 5.30M | 5.54M | 19.39M | 46.67M | 21.89M | 71.47M | 43.46M | 46.61M | 35.61M | 36.62M | 33.88M | 42.92M | 42.78M | 30.50M | 27.57M | 22.86M | 33.01M | 43.47M | 28.13M | 22.82M | 35.63M |
|
Short-term Investments (Quarter)
|
| | | 55.24M | 59.65M | 49.84M | 19.86M | 5.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
0.52M | 0.27M | 18.97M | 60.43M | 73.62M | 52.70M | 29.12M | 11.13M | 7.32M | 5.91M | 5.48M | 6.95M | 1.94M | 5.54M | 5.50M | 5.53M | 15.32M | 9.76M | 6.36M | 5.30M | 5.54M | 19.39M | 46.67M | 21.89M | 71.47M | 43.46M | 46.61M | 35.61M | 36.62M | 33.88M | 42.92M | 42.78M | 30.50M | 27.57M | 22.86M | 33.01M | 43.47M | 28.13M | 22.82M | 35.63M |
|
Receivables - Net (Quarter)
|
| | | 0.91M | 1.57M | 1.87M | 2.62M | 7.17M | 23.50M | 28.27M | 31.29M | 10.73M | 27.29M | 26.10M | 30.05M | 19.26M | 14.42M | 15.80M | 21.29M | 20.30M | 21.74M | 13.88M | 37.59M | 44.45M | 47.65M | 52.75M | 50.36M | 41.17M | 71.10M | 58.97M | 63.63M | 96.87M | 103.54M | 69.61M | 62.91M | 73.58M | 52.12M | 55.94M | 43.61M | 54.35M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | 0.20M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | 0.91M | 1.57M | 1.87M | 2.62M | 7.17M | 23.50M | 28.27M | 31.29M | 10.73M | 27.29M | 26.10M | 30.05M | 19.46M | 14.42M | 15.80M | 21.29M | 20.40M | 21.74M | 13.88M | 37.59M | 44.45M | 47.65M | 52.75M | 50.36M | 41.17M | 71.10M | 58.97M | 63.63M | 96.87M | 103.54M | 69.61M | 62.91M | 73.58M | 52.12M | 55.94M | 43.61M | 54.35M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.68M | | | 7.26M | |
|
Inventory (Quarter)
|
| | | 1.52M | 2.17M | 2.42M | 3.95M | 10.06M | 10.13M | 11.29M | 7.95M | 14.19M | 15.03M | 16.59M | 12.64M | 15.26M | 23.46M | 25.45M | 23.29M | 11.95M | 24.19M | 19.57M | 13.88M | 15.79M | 19.54M | 32.39M | 40.03M | 44.97M | 50.97M | 67.42M | 50.24M | 37.16M | 41.28M | 52.40M | 53.05M | 43.36M | 56.12M | 59.31M | 81.57M | 87.16M |
|
Prepaid Assets (Quarter)
|
| | | 0.39M | 1.08M | 0.77M | 1.47M | 1.10M | 3.36M | 2.87M | 3.32M | 3.15M | 1.96M | 1.60M | 3.32M | 4.27M | 4.94M | 3.16M | 3.79M | 4.95M | 5.83M | 4.91M | 4.34M | 4.63M | 2.94M | 3.51M | 4.96M | 25.73M | 19.00M | 17.52M | 12.42M | 13.75M | 7.29M | 11.05M | 7.85M | 17.68M | 12.26M | 11.53M | 9.70M | 15.75M |
|
Current Assets (Quarter)
|
| | | 63.26M | 78.44M | 57.75M | 37.17M | 29.46M | 44.31M | 48.34M | 48.04M | 35.02M | 46.21M | 49.84M | 51.52M | 44.32M | 58.14M | 54.17M | 54.72M | 42.50M | 57.31M | 57.76M | 102.48M | 86.76M | 141.60M | 132.11M | 141.96M | 147.49M | 177.69M | 177.80M | 169.22M | 189.74M | 182.61M | 160.63M | 146.67M | 167.63M | 163.97M | 154.91M | 328.73M | 597.61M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 46.43M | 63.71M | 88.33M | 103.01M | 115.45M | 125.83M | 136.57M | 144.47M | 149.21M | 156.34M | 164.19M | 171.94M | 178.20M | 181.90M | 183.15M | 181.02M | 180.53M | 177.74M | 177.57M | 181.68M | 227.08M | 245.93M | 341.60M | 403.13M | 429.84M | 444.07M | 457.56M | 456.71M | 459.09M | 466.25M | 474.52M | 476.75M | 482.02M | 487.87M | 487.33M | 489.17M | 511.94M |
|
Long-Term Investments (Quarter)
|
| | | 5.20M | 5.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.03M | 404.71M |
|
Other Non-Current Assets (Quarter)
|
| | | 2.25M | 0.02M | 0.22M | 0.39M | 0.32M | 0.42M | 0.52M | 0.62M | 0.97M | 1.01M | 0.99M | 1.04M | 1.02M | 0.98M | 0.95M | 0.96M | 0.81M | 0.54M | 0.57M | 0.52M | 0.49M | 1.89M | 2.19M | 3.59M | 2.83M | 3.83M | 4.20M | 3.96M | 3.76M | 4.59M | 6.35M | 6.08M | 7.89M | 9.09M | 7.83M | 6.50M | 9.44M |
|
Non-Current Assets (Quarter)
|
| | | 55.95M | 70.98M | 91.34M | 106.38M | 118.64M | 128.97M | 139.88M | 148.13M | 153.22M | 160.48M | 168.30M | 176.24M | 182.49M | 186.52M | 187.93M | 186.59M | 186.12M | 183.67M | 189.32M | 196.60M | 242.27M | 264.76M | 357.60M | 420.18M | 448.85M | 463.62M | 482.59M | 477.48M | 476.10M | 491.40M | 498.60M | 498.72M | 507.05M | 521.77M | 519.74M | 520.93M | 542.96M |
|
Assets (Quarter)
|
| | | 119.21M | 149.42M | 149.09M | 143.55M | 148.10M | 173.28M | 188.23M | 196.18M | 188.24M | 206.69M | 218.14M | 227.76M | 226.81M | 244.66M | 242.10M | 241.31M | 228.62M | 240.98M | 247.08M | 299.08M | 329.03M | 406.36M | 489.71M | 562.13M | 596.34M | 641.32M | 660.39M | 646.71M | 665.84M | 674.01M | 659.23M | 645.39M | 674.69M | 685.74M | 674.65M | 849.65M | 1,140.57M |
|
Accounts Payables (Quarter)
|
| | | 8.96M | 10.12M | 16.31M | 14.48M | 19.53M | 28.33M | 20.06M | 22.72M | 16.39M | 15.25M | 16.32M | 13.85M | 10.66M | 13.10M | 8.24M | 11.80M | 11.74M | 16.75M | 16.85M | 21.16M | 15.35M | 40.41M | 34.36M | 30.13M | 34.83M | 49.85M | 49.78M | 51.58M | 51.62M | 59.69M | 47.86M | 53.78M | 48.85M | 59.50M | 56.27M | 41.67M | 41.60M |
|
Notes Payables (Quarter)
|
| | | 0.50M | | | | | 5.79M | 14.76M | 14.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.66M | | | 0.86M | 1.47M |
|
Payables (Quarter)
|
| | | 9.46M | 10.12M | 16.31M | 14.48M | 19.53M | 34.12M | 34.82M | 37.56M | 16.39M | 15.25M | 16.32M | 13.85M | 10.66M | 13.10M | 8.24M | 11.80M | 11.74M | 16.75M | 16.85M | 21.16M | 15.35M | 40.41M | 34.36M | 30.13M | 34.83M | 49.85M | 49.78M | 51.58M | 51.62M | 59.69M | 47.86M | 53.78M | 55.52M | 59.50M | 56.27M | 42.53M | 43.07M |
|
Accumulated Expenses (Quarter)
|
| | | 1.17M | 2.29M | 0.39M | 1.56M | 2.82M | 6.11M | 8.82M | 6.63M | 8.09M | 9.12M | 9.39M | 11.16M | 11.74M | 11.48M | 12.75M | 9.32M | 11.59M | 10.72M | 12.95M | 14.08M | 5.60M | 23.95M | 35.35M | 49.21M | 41.81M | 33.07M | 38.70M | 46.48M | 52.23M | 49.66M | 20.80M | 48.38M | 24.59M | 53.85M | 47.59M | 20.68M | 54.72M |
|
Other Accumulated Expenses (Quarter)
|
| | | 0.13M | 0.04M | | | | 0.57M | 0.36M | 0.60M | 0.29M | 0.12M | | | 0.66M | 0.38M | 0.09M | | 0.86M | 0.48M | 0.11M | 0.04M | 0.28M | 0.17M | 0.07M | | 40.00M | 2.42M | 20.00M | 10.00M | | | | | 7.83M | | | 5.96M | 7.06M |
|
Short term Debt (Quarter)
|
| | | 0.69M | 0.86M | 1.03M | 1.20M | 0.07M | 0.29M | 0.51M | 0.73M | 5.00M | 0.29M | 5.00M | 5.00M | 3.33M | 3.33M | 0.70M | 4.91M | 4.87M | 0.40M | 0.33M | 1.16M | 7.67M | 7.13M | 6.07M | 35.00M | 35.64M | 0.03M | 25.33M | 28.02M | 56.53M | 0.11M | 0.11M | 0.38M | 1.03M | 0.31M | 0.22M | 1.03M | 1.80M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.75M | 3.06M | 3.46M | 4.08M | 4.46M | 4.78M | 5.97M | 6.11M | 7.37M | 6.31M | 5.46M | 8.54M | 7.14M | 6.13M | 6.22M | 7.31M | 8.24M | 8.97M | 7.28M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.25M | | | 5.05M | 2.36M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | 1.14M | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | 15.36M | 14.82M | 17.73M | 17.24M | 22.43M | 41.09M | 44.52M | 45.53M | 29.84M | 29.78M | 31.23M | 30.74M | 26.41M | 28.65M | 27.84M | 27.09M | 29.11M | 33.25M | 36.92M | 45.28M | 46.66M | 76.23M | 110.80M | 150.44M | 162.84M | 151.16M | 142.06M | 142.51M | 169.99M | 148.47M | 120.78M | 108.79M | 122.43M | 124.36M | 113.79M | 110.57M | 109.50M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.58M | 4.85M | 4.60M | 5.97M | 4.50M | 3.78M | 4.92M | 3.98M | 8.30M | 5.76M | 4.92M | 8.54M | 7.51M | 6.68M | 7.52M | 13.20M | 12.26M | 10.96M | 10.18M |
|
Non-Current Debt (Quarter)
|
| | | 10.63M | | | | | | | | 4.47M | 13.74M | 10.00M | 11.77M | 9.61M | 22.30M | 15.90M | 21.02M | 12.58M | 15.95M | 3.12M | 2.81M | 32.36M | 2.70M | 32.59M | 10.00M | 18.76M | 32.95M | 33.06M | 34.16M | 0.35M | 33.41M | 33.53M | 43.14M | 88.14M | 88.36M | 25.00M | 116.32M | 451.36M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.90M | | | | 1.20M | | | | 2.30M | | | | 3.10M | | | | 4.00M | | | | 3.90M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | 0.71M | 1.39M | 1.45M | 0.11M | 1.45M | 3.54M | 4.67M | 5.26M | 5.38M | 6.63M | 5.23M | 1.76M | 1.60M | 1.82M | 3.41M | 6.41M | 11.42M | 12.85M | 17.98M | 35.64M | 37.79M | 42.26M | 45.69M | 54.35M | 52.42M | 54.74M | 54.57M | 56.03M | 51.36M | 49.69M | 46.39M | 44.31M |
|
Other Non-Current Liabilities (Quarter)
|
2.12M | 2.14M | 9.65M | 10.13M | 10.42M | 10.81M | 10.67M | 12.35M | 12.70M | 12.70M | 12.18M | 12.78M | 0.18M | 0.15M | 12.66M | 14.61M | 14.39M | 15.10M | 14.15M | 15.16M | 15.40M | 15.70M | 2.05M | 22.55M | 23.22M | 2.64M | 28.34M | 28.89M | 3.74M | 29.55M | 28.50M | 28.96M | 29.20M | 29.45M | 31.32M | 7.66M | 6.75M | 30.81M | 31.21M | 33.12M |
|
Total Non-Current Liabilities (Quarter)
|
-5.44M | -4.85M | -10.06M | 25.29M | 13.96M | 16.72M | 17.24M | 22.35M | 41.36M | 45.41M | 46.98M | 34.36M | 57.62M | 57.42M | 47.88M | 42.12M | 57.30M | 50.47M | 54.32M | 44.37M | 51.29M | 45.95M | 103.22M | 95.41M | 131.21M | 207.39M | 235.12M | 258.26M | 300.65M | 293.73M | 1.40M | 267.27M | 272.55M | 263.65M | 252.25M | 304.22M | 323.73M | 296.40M | 291.54M | 623.88M |
|
Total Liabilities (Quarter)
|
-3.33M | -2.71M | -0.41M | 35.42M | 24.38M | 27.53M | 27.90M | 34.70M | 54.06M | 58.11M | 59.16M | 47.13M | 57.80M | 57.58M | 60.54M | 56.73M | 71.69M | 65.57M | 68.47M | 59.53M | 66.69M | 61.65M | 105.28M | 117.96M | 154.43M | 210.02M | 263.46M | 287.14M | 304.39M | 323.29M | 294.11M | 296.23M | 301.74M | 293.10M | 283.57M | 311.88M | 330.49M | 327.21M | 322.74M | 657.00M |
|
Total Debt (Quarter)
|
| | | 11.32M | 0.86M | 1.03M | 1.20M | 0.07M | 0.29M | 0.51M | 0.73M | 9.47M | 14.03M | 15.00M | 16.77M | 12.95M | 25.63M | 16.60M | 25.94M | 17.45M | 16.35M | 3.46M | 3.97M | 40.04M | 9.83M | 38.66M | 45.00M | 54.40M | 32.97M | 58.39M | 62.17M | 56.88M | 33.52M | 33.64M | 43.52M | 89.17M | 88.66M | 25.22M | 117.35M | 453.16M |
|
Common Equity (Quarter)
|
3.33M | 2.71M | 0.41M | -4.99M | 125.05M | 121.56M | 115.64M | 113.40M | 119.21M | 130.11M | 137.02M | 141.11M | 148.89M | 160.56M | 167.21M | 170.08M | 172.97M | 176.53M | 172.85M | 169.09M | 174.29M | 185.43M | 193.81M | 211.07M | 251.94M | 279.68M | 298.67M | 309.20M | 336.92M | 337.11M | 352.60M | 369.61M | 372.27M | 366.13M | 361.82M | 362.81M | 355.25M | 347.44M | 526.91M | 483.57M |
|
Shareholder's Equity (Quarter)
|
3.33M | 2.71M | 0.41M | -4.99M | 125.05M | 121.56M | 115.64M | 113.40M | 119.21M | 130.11M | 137.02M | 141.11M | 148.89M | 160.56M | 167.21M | 170.08M | 172.97M | 176.53M | 172.85M | 169.09M | 174.29M | 185.43M | 193.81M | 211.07M | 251.94M | 279.68M | 298.67M | 309.20M | 336.92M | 337.11M | 352.60M | 369.61M | 372.27M | 366.13M | 361.82M | 362.81M | 355.25M | 347.44M | 526.91M | 483.57M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 119.21M | 149.42M | 149.09M | 143.55M | 148.10M | 173.28M | 188.23M | 196.18M | 188.24M | 206.69M | 218.14M | 227.76M | 226.81M | 244.66M | 242.10M | 241.31M | 228.62M | 240.98M | 247.08M | 299.08M | 329.03M | 406.36M | 489.71M | 562.13M | 596.34M | 641.32M | 660.39M | 646.71M | 665.84M | 674.01M | 659.23M | 645.39M | 674.69M | 685.74M | 674.65M | 849.65M | 1,140.57M |
|
Retained Earnings (Quarter)
|
| | | -18.25M | -22.97M | -26.46M | -32.69M | -35.29M | -30.03M | -19.82M | -13.61M | -10.22M | -3.33M | 7.28M | 12.83M | 14.72M | 16.68M | 19.33M | 14.55M | 9.81M | 13.95M | 23.89M | 30.93M | 47.07M | 86.04M | 114.32M | 131.23M | 140.04M | 164.95M | 63.85M | 76.14M | 91.94M | 91.78M | 88.87M | 80.22M | 69.53M | 48.39M | 32.55M | 17.09M | -0.31M |
|
Preferred Shares (Quarter)
|
| | | 88.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | | 0.47M | 0.99M | 0.99M | 0.99M | 0.97M | 1.72M | 1.83M | 1.82M | 1.63M | 3.34M | 2.97M | 3.06M | 2.85M | 4.37M | 3.99M | 3.99M | 3.74M | 0.25M | 3.21M | 3.24M | 0.34M | | 1.90M | 0.40M | 0.60M | | | | 0.17M | | | | 1.51M |