|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | 3.84M | 15.17M | 6.96M | 4.83M | 9.43M | 6.96M | 6.19M | 1.42M | 6.10M | 2.13M | 2.48M | 2.88M | 2.94M | 2.17M | 2.78M | 4.32M | 4.56M | 3.04M | 1.79M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | 3.84M | 15.17M | 6.96M | 4.83M | 9.43M | 6.96M | 6.19M | 1.42M | 6.10M | 2.13M | 2.48M | 2.88M | 2.94M | 2.17M | 2.78M | 4.32M | 4.56M | 3.04M | 1.79M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.59M | 2.47M | 2.12M | 2.31M | 2.35M | 2.34M | 2.46M | 3.30M | 3.22M | 1.75M | 2.00M | 2.47M | 2.10M | 2.25M | 1.89M | 1.91M | 1.84M | 2.33M | 2.17M | 4.42M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.35M | 6.31M | 17.29M | 9.27M | 7.18M | 11.76M | 9.43M | 9.49M | 4.64M | 8.45M | 4.12M | 4.95M | 4.98M | 5.19M | 4.06M | 4.69M | 6.16M | 7.20M | 5.52M | 6.20M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 1.26M | 15.03M | 14.38M | 13.75M | 13.13M | 13.42M | 13.57M | 17.29M | 16.75M | 17.28M | 17.27M | 16.96M | 17.32M | 16.20M | 16.29M | 16.68M | 16.87M | 17.41M | 16.77M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 53.19M | 52.05M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 1.92M | 53.81M | 52.67M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 1.05M | 1.04M | 0.35M | 0.34M | 0.34M | 0.34M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.37M | 0.37M | 0.36M | 0.37M | 0.37M | 0.36M | 0.36M | 0.35M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.42M | 21.91M | 22.87M | 21.39M | 20.34M | 19.33M | 21.90M | 23.38M | 23.80M | 23.04M | 23.74M | 23.62M | 23.25M | 24.13M | 22.67M | 22.82M | 23.39M | 23.41M | 75.77M | 73.85M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.77M | 28.22M | 40.16M | 30.66M | 27.52M | 31.10M | 31.32M | 32.87M | 28.44M | 31.49M | 27.86M | 28.57M | 28.23M | 29.32M | 26.73M | 27.50M | 29.55M | 30.61M | 81.29M | 80.05M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.16M | 9.27M | 6.98M | 7.73M | 8.37M | 8.24M | 10.69M | 11.89M | 12.11M | 12.33M | 10.24M | 15.09M | 15.14M | 17.91M | 16.97M | 20.75M | 23.66M | 26.88M | 30.82M | 31.58M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.52M | 282.59M | 7.10M | 98.62M | 65.69M | 73.65M | 15.40M | 1.45M | 1.08M | 1.02M | 0.94M | 0.91M | 8.88M | 7.58M | 2.22M | 1.04M | 16.31M | 13.57M | 9.47M | 11.65M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.68M | 291.86M | 14.08M | 106.34M | 74.06M | 81.89M | 26.09M | 13.34M | 13.19M | 13.35M | 11.19M | 16.00M | 24.02M | 25.49M | 19.19M | 21.79M | 39.97M | 40.45M | 40.28M | 43.23M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.35M | 7.30M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.66M | 8.32M | 8.23M | 8.31M | 8.12M | 8.01M | 8.67M | 8.45M | 8.71M | 8.88M | 9.19M | 9.10M | 7.60M | 9.19M | 9.58M | 9.48M | 9.11M | 9.66M | 9.42M | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.30M | 0.32M | 0.33M | 0.33M | 0.33M | 0.35M | 0.37M | 0.39M | 0.37M | 0.31M | 0.24M | 0.17M | 0.26M | 0.33M | 0.39M | 0.45M | 0.40M | 0.37M | 0.27M |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.71M | 312.32M | 133.77M | 130.01M | 98.16M | 116.13M | 126.00M | 44.71M | 39.92M | 54.16M | 45.20M | 62.44M | 56.17M | 59.56M | 68.27M | 83.06M | 83.92M | 87.91M | 91.70M | 82.97M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.39M | 12.34M | 25.16M | 16.16M | 16.45M | 5.94M | 5.99M | 16.02M | 15.74M | 11.04M | 20.31M | 10.21M | 20.43M | 20.70M | 12.40M | 7.07M | 9.17M | 7.19M | 12.33M | 7.20M |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | | | | | | | 3.77M | 15.90M | 13.04M | 13.77M | 24.62M | 5.22M | 7.51M |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.75M | 23.06M | 23.75M | 25.39M | 27.67M | 18.72M | 19.81M | 18.75M | 15.88M | 15.51M | 14.64M | 13.75M | 13.40M | 12.71M | 12.48M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.17M | 12.94M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.51M | 5.29M | 5.23M | 5.01M | 4.57M | 4.13M | 4.37M | 4.37M | 4.37M | 4.13M | 4.45M | 4.38M | 4.36M | 4.83M | 4.44M | 4.47M | 4.62M | 4.45M | 4.41M | 4.29M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.46M | 290.92M | 116.00M | 107.90M | 74.84M | 82.58M | 90.71M | 10.48M | 10.01M | 20.15M | 23.39M | 26.63M | 25.53M | 32.52M | 46.16M | 47.15M | 48.26M | 60.81M | 47.06M | 38.71M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.90M | 17.63M | 30.38M | 21.17M | 21.03M | 10.07M | 10.36M | 20.39M | 24.16M | 19.72M | 29.72M | 19.60M | 29.80M | 34.00M | 37.43M | 29.28M | 32.26M | 37.95M | 37.16M | 35.14M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 378.61M | 329.95M | 164.15M | 151.18M | 119.19M | 126.20M | 136.37M | 65.10M | 64.09M | 68.94M | 74.92M | 82.04M | 85.97M | 93.56M | 105.71M | 112.34M | 116.18M | 125.86M | 128.86M | 118.11M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.05M | 20.66M | 33.39M | 24.47M | 24.58M | 13.95M | 14.66M | 24.47M | 24.45M | 19.92M | 29.50M | 19.31M | 28.04M | 29.89M | 21.97M | 16.55M | 18.28M | 16.85M | 21.75M | 7.20M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -349.84M | -301.73M | -123.99M | -120.53M | -91.67M | -108.85M | -128.10M | -55.98M | -61.03M | -70.06M | -65.77M | -73.28M | -76.50M | -80.12M | -94.49M | -99.48M | -100.39M | -108.65M | -60.28M | -50.54M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.77M | 28.22M | 40.16M | 30.66M | 27.52M | 31.10M | 31.32M | 32.87M | 28.44M | 31.49M | 27.86M | 28.57M | 28.23M | 29.32M | 26.73M | 27.50M | 29.55M | 30.61M | 81.29M | 80.05M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | | | | | | | | | 0.97M | 0.90M | 0.84M | 0.82M | 12.00M | 12.00M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | -1325.41M | -1192.09M | 1.17M | 3.54M | 6.31M | -1297.12M | 2.40M | -1322.22M | -1340.80M | -1359.72M | 2.15M | 2.22M | -0.03M | -1443.50M | -1462.84M | -1.85M | -1.22M | -0.93M | -0.43M |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |