|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.23M | 63.14M | 54.29M | 63.78M | 44.02M | 54.88M | 39.78M | 190.78M | 84.82M | 49.12M | 23.02M | 21.99M | 40.69M | 29.23M | 13.69M | 68.51M | 53.55M | 51.25M | 51.02M | 56.53M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 2.55M | 1.81M | 2.85M | 2.40M | 1.43M | 1.29M | 1.59M | 29.19M | 40.83M | 1.74M | 1.57M | 1.95M | 1.00M | 1.62M | 10.74M | 15.97M | 24.17M | 21.11M | 13.54M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.01M | 65.69M | 56.09M | 66.63M | 46.42M | 56.31M | 41.08M | 192.37M | 114.01M | 89.95M | 24.76M | 23.56M | 42.63M | 30.23M | 15.31M | 79.25M | 69.52M | 75.42M | 72.13M | 70.08M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 2.75M | 3.15M | | 0.29M | 1.04M | 7.24M | 8.14M | 9.22M | 1.93M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | 7.24M | | 3.17M | 1.93M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 2.75M | 3.15M | | 0.57M | 1.04M | 14.48M | 8.14M | 12.39M | 3.87M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 1.40M | 15.79M | 3.40M | 18.76M | 4.60M | 34.17M | 23.56M | 24.05M | 43.05M | 19.94M | 31.68M | 19.99M | 24.66M | 25.95M | 20.74M | 40.47M | 29.51M | 47.40M | 55.50M |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | 3.70M | 6.88M | 7.01M | 5.04M | 7.61M | 5.97M | 5.08M | 5.61M | 7.89M | 3.07M | 3.16M | 4.05M | 5.31M | 3.57M | 3.95M | 4.09M | 3.98M | 2.68M | 3.26M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.94M | 92.13M | 85.03M | 95.30M | 72.31M | 96.07M | 81.65M | 223.47M | 144.92M | 125.79M | 52.66M | 52.02M | 72.15M | 59.57M | 41.19M | 106.40M | 107.67M | 119.37M | 107.89M | 109.82M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.35M | 342.69M | 342.30M | 343.03M | 343.14M | 346.50M | 346.28M | 342.52M | 338.89M | 340.01M | 169.95M | 167.15M | 167.83M | 201.21M | 210.92M | 217.55M | 220.49M | 222.38M | 227.21M | 350.54M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.34M | 95.69M | 90.96M | 89.84M | 92.07M | 92.82M | 93.45M | 89.99M | 88.78M | 86.11M | 326.15M | 308.13M | 291.32M | 303.47M | 400.80M | 290.37M | 283.39M | 279.12M | 428.64M | 450.01M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.59M | 21.34M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62M | 3.62M | 3.80M | 0.62M | 0.98M | 1.10M | 1.11M | 0.70M | 4.23M | 0.67M | 4.49M | 4.43M | 0.67M | 3.06M | 3.77M | 3.95M | 0.03M | 4.00M | 4.25M | 4.38M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 445.66M | 447.65M | 440.32M | 440.48M | 448.33M | 449.07M | 447.07M | 454.21M | 448.26M | 446.90M | 604.58M | 586.70M | 572.99M | 608.22M | 623.43M | 624.20M | 627.95M | 631.89M | 680.69M | 829.10M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 520.60M | 539.78M | 525.34M | 535.77M | 520.64M | 545.14M | 528.72M | 677.68M | 593.18M | 572.69M | 657.24M | 638.72M | 645.14M | 667.79M | 664.62M | 730.60M | 735.62M | 747.64M | 820.22M | 972.60M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.56M | 29.29M | 39.62M | 42.44M | 25.82M | 30.51M | 42.52M | 46.16M | 35.10M | 38.81M | 22.66M | 24.73M | 24.78M | 28.83M | 28.45M | 27.00M | 33.91M | 36.23M | 44.91M | 47.73M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | 4.00M | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.56M | 31.29M | 39.62M | 42.44M | 25.82M | 34.51M | 42.52M | 46.16M | 35.10M | 38.81M | 22.66M | 24.73M | 24.78M | 28.83M | 28.45M | 27.00M | 33.91M | 36.23M | 44.91M | 47.73M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55M | 2.55M | 2.85M | | | | | | | | | | | | | | | | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.88M | 2.00M | 5.76M | 6.53M | 11.24M | 4.00M | 10.00M | 16.00M | 9.92M | 2.43M | 3.10M | 4.24M | 2.28M | 9.00M | 4.99M | 5.85M | 6.88M | 6.82M | 6.47M | 3.00M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96M | 3.00M | 2.90M | 2.48M | 2.17M | 1.53M | 1.22M | 1.17M | 1.07M | 1.01M | 0.98M | 0.89M | 0.68M | 0.89M | 0.79M | 0.77M | 0.73M | 0.83M | 0.93M | 0.82M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.66M | 8.23M | 0.61M | 0.61M | 1.60M | 1.98M | 2.46M | 3.05M | 4.48M | 6.15M | 2.24M | 3.06M | 2.98M | 3.48M |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.71M | 6.16M | 2.30M | 4.97M | 10.19M | | 1.97M | | | 3.54M | 1.53M | | 9.35M | 7.55M | 1.84M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.98M | 46.31M | 52.40M | 59.10M | 44.20M | 58.06M | 84.19M | 89.39M | 52.90M | 53.46M | 30.00M | 37.91M | 43.02M | 50.94M | 47.69M | 45.26M | 45.85M | 56.77M | 63.81M | 96.67M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.25M | 22.34M | 48.87M | 63.55M | 63.69M | 63.83M | 63.98M | | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M | 125.53M | 125.77M | 125.97M | 126.17M | 123.37M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.91M | 14.78M | 13.04M | 22.08M | 38.18M | 33.47M | 115.61M | 93.97M | 84.05M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 3.19M | | | | | 0.15M | | | | 40.57M | 37.91M | 35.75M | 36.86M | 36.63M | 35.20M | 34.36M | 34.04M | 40.33M | 58.68M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 2.10M | 1.51M | 1.27M | 0.83M | 0.79M | 1.19M | 0.97M | 0.90M | 0.95M | 1.47M | 0.81M | 0.71M | 1.57M | 1.32M | 1.20M | 1.10M | 0.92M | 1.09M | 0.93M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 2.94M | 35.45M | 29.56M | 38.27M | 25.20M | 41.85M | 42.21M | 42.99M | 4.48M | 43.02M | 39.02M | 42.16M | 41.07M | 46.06M | 2.68M | 47.93M | 38.66M | 3.20M | 45.96M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.63M | 125.97M | 99.95M | 126.83M | 100.39M | 121.61M | 130.60M | 130.19M | 88.11M | 134.24M | 111.80M | 117.18M | 117.78M | 124.61M | 123.58M | 248.08M | 203.21M | 220.42M | 270.78M | 274.68M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.63M | 128.91M | 135.40M | 156.39M | 138.66M | 146.81M | 172.44M | 172.40M | 131.11M | 138.72M | 154.82M | 156.21M | 159.93M | 165.69M | 169.65M | 250.76M | 251.14M | 259.08M | 273.98M | 320.64M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.13M | 24.34M | 54.63M | 70.08M | 74.93M | 67.83M | 73.98M | 16.00M | 49.92M | 42.43M | 43.10M | 44.23M | 42.28M | 49.00M | 44.99M | 131.38M | 132.65M | 132.79M | 132.64M | 126.37M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 387.97M | 410.86M | 389.94M | 379.38M | 381.98M | 398.32M | 356.27M | 505.28M | 462.08M | 433.97M | 502.42M | 482.51M | 485.21M | 502.10M | 494.98M | 479.84M | 484.48M | 488.56M | 546.24M | 651.96M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 387.97M | 410.86M | 389.94M | 379.38M | 381.98M | 398.32M | 356.27M | 505.28M | 462.08M | 433.97M | 502.42M | 482.51M | 485.21M | 502.10M | 494.98M | 479.84M | 484.48M | 488.56M | 546.24M | 651.96M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 520.60M | 539.78M | 525.34M | 535.77M | 520.64M | 545.14M | 528.72M | 677.68M | 593.18M | 572.69M | 657.24M | 638.72M | 645.14M | 667.79M | 664.62M | 730.60M | 735.62M | 747.64M | 820.22M | 972.60M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1202.00M | -1219.40M | -1240.26M | -1259.76M | -1273.61M | -1284.14M | -1321.34M | -1364.41M | -1386.04M | -1404.49M | -1266.04M | -1286.42M | -1299.41M | -1301.49M | -1309.73M | -1316.00M | -1312.96M | -1313.42M | -1275.29M | -1241.91M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.01M | | | | 0.09M | |