|
Cash & Equivalents (Quarter)
|
0.11M | 0.17M | 1.04M | 0.49M | 0.29M | 0.12M | 0.13M | 0.10M | 314.82M | 0.00M | | | | | | | | | 84.39M | | | | 113.93M | 107.90M | 112.28M | 107.25M | 102.48M | 88.69M | 88.92M | 98.23M | 103.84M | 88.63M | 89.90M | 94.34M | 135.57M | 109.97M | 73.08M | 63.74M | 93.68M |
|
Short-term Investments (Quarter)
|
| | | | | | 0.05M | | | | 0.11M | 0.10M | 0.12M | 0.18M | 0.20M | 0.18M | 0.30M | 0.37M | 0.41M | 0.50M | 0.52M | 0.49M | 0.60M | 0.60M | 0.67M | 0.77M | 0.81M | 0.72M | 0.59M | 0.60M | 0.50M | 0.72M | 0.57M | 0.59M | 0.58M | 7.03M | 0.66M | 0.63M | 2.42M |
|
Cash & Current Investments (Quarter)
|
0.11M | 0.17M | 1.04M | 0.49M | 0.29M | 0.12M | 0.17M | 0.10M | 314.82M | 0.00M | 0.11M | 0.10M | 0.12M | 0.18M | 0.20M | 0.18M | 0.30M | 0.37M | 84.81M | 0.50M | 0.52M | 0.49M | 114.53M | 108.50M | 112.94M | 108.02M | 103.29M | 89.42M | 89.51M | 98.83M | 104.34M | 89.35M | 90.48M | 94.93M | 136.15M | 117.00M | 73.73M | 64.37M | 96.10M |
|
Receivables - Net (Quarter)
|
| | | | | | 28.12M | | | | 37.50M | 32.51M | 34.16M | 34.38M | 39.36M | 32.72M | 44.02M | 56.91M | 56.80M | 72.00M | 76.77M | 81.92M | 87.61M | 79.48M | 93.85M | 98.69M | 89.45M | 98.94M | 93.61M | 89.28M | 82.00M | 103.62M | 105.94M | 111.00M | 119.44M | 112.39M | 120.38M | 182.22M | 217.45M |
|
Receivables - Other (Quarter)
|
| 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables (Quarter)
|
| | | | | | 28.37M | | | | 37.50M | 32.51M | 34.16M | 34.38M | 39.36M | 32.72M | 44.02M | 56.91M | 56.80M | 72.00M | 76.77M | 81.92M | 87.61M | 79.48M | 93.85M | 98.69M | 89.45M | 98.94M | 93.61M | 89.28M | 82.00M | 103.62M | 105.94M | 111.00M | 119.44M | 112.39M | 120.38M | 182.22M | 217.45M |
|
Raw Materials (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 9.02M | | 10.23M | 10.96M | 12.28M | 13.13M | 13.27M | 13.91M | 12.99M | 13.34M | 13.67M | 13.02M | 13.25M | 13.89M | 13.92M | 14.09M | 14.34M |
|
Work In Process (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.99M | | 1.04M | 1.15M | 1.02M | 1.16M | 1.72M | 1.34M | 0.81M | 0.86M | 0.85M | 1.02M | 0.92M | 0.84M | 0.82M | 1.12M | 1.26M |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 15.01M | | 11.97M | 12.58M | 11.48M | 11.26M | 10.37M | 12.66M | 14.46M | 13.49M | 12.36M | 13.00M | 12.04M | 14.61M | 18.30M | 24.37M | 14.02M |
|
Inventory (Quarter)
|
| | | | | | 14.27M | | | | 13.32M | 17.97M | 18.72M | 20.18M | 22.92M | 26.44M | 28.56M | 29.88M | 27.80M | 29.72M | 28.11M | 29.50M | 25.02M | 22.74M | 23.23M | 24.68M | 24.78M | 25.54M | 25.36M | 27.91M | 28.25M | 27.69M | 26.88M | 27.04M | 26.22M | 29.34M | 33.04M | 39.58M | 29.63M |
|
Prepaid Assets (Quarter)
|
| | 0.40M | 0.39M | 0.32M | 0.24M | 4.40M | 0.17M | 0.10M | 0.02M | 2.33M | 3.92M | 3.11M | 3.12M | 2.95M | 5.16M | 4.37M | 5.33M | 4.93M | 5.56M | 6.58M | 5.03M | 4.97M | 7.13M | 6.54M | 4.71M | 5.09M | 9.85M | 7.95M | 9.57M | 10.45M | 13.98M | 10.89M | 15.28M | 13.71M | 17.93M | 27.78M | 22.65M | 18.35M |
|
Current Assets (Quarter)
|
| | 1.44M | 0.88M | 0.60M | 0.36M | 49.74M | 0.27M | 0.16M | 0.03M | 71.13M | 85.06M | 76.15M | 80.84M | 125.60M | 111.40M | 117.71M | 129.01M | 174.34M | 185.24M | 201.76M | 211.84M | 226.98M | 217.85M | 231.54M | 230.53M | 222.61M | 216.82M | 216.44M | 225.57M | 225.04M | 227.17M | 234.19M | 238.51M | 285.94M | 268.16M | 260.22M | 299.75M | 362.19M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.07M | | | 20.61M | 21.89M | 23.76M | 23.94M | 27.54M | 26.74M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | 42.11M | | | | 39.62M | 39.45M | 40.75M | 44.25M | 47.18M | 50.07M | 53.03M | 55.94M | 55.79M | 62.43M | 69.74M | 74.77M | 79.16M | 84.27M | 93.29M | 97.01M | 102.46M | 106.64M | 111.83M | 117.50M | 116.23M | 114.25M | 89.95M | 89.87M | 89.13M | 75.52M | 75.61M | 78.06M | 103.71M |
|
Long-Term Investments (Quarter)
|
| | 310.00M | 310.00M | 310.38M | 311.66M | 312.50M | 313.20M | 314.82M | 316.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | 25.54M | | | | 25.54M | 25.54M | 25.54M | 25.54M | 25.54M | 25.54M | 25.54M | 28.92M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M | 28.77M |
|
Intangibles (Quarter)
|
| | | | | | 29.76M | | | | 26.09M | 24.59M | 23.84M | 22.31M | 20.80M | 19.98M | 19.16M | 31.85M | 30.62M | 29.38M | 28.14M | 26.90M | 25.67M | 24.45M | 23.23M | 22.01M | 20.79M | 19.56M | 18.33M | 17.10M | 15.87M | 14.97M | 14.14M | 13.30M | 12.47M | 11.63M | 10.79M | 9.94M | 9.14M |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | 55.30M | | | | 51.63M | 50.13M | 49.38M | 47.85M | 46.34M | 45.52M | 44.70M | 60.77M | 59.39M | 58.15M | 56.91M | 55.67M | 54.45M | 53.22M | 52.00M | 50.78M | 49.56M | 48.33M | 47.10M | 45.87M | 44.64M | 43.74M | 42.91M | 42.07M | 41.24M | 40.40M | 39.56M | 38.72M | 37.92M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | 0.42M | | | | 0.24M | 0.24M | 0.24M | 0.24M | 0.13M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 31.99M | 31.99M | 31.99M | 31.99M | 30.01M | 30.01M | 30.01M | 30.01M | 28.00M | 28.00M | 33.69M | 35.89M | 39.46M | 40.73M | 41.75M | 45.59M | 29.96M |
|
Other Non-Current Assets (Quarter)
|
| | | 310.36M | 310.96M | 311.70M | 0.73M | 313.52M | 314.82M | 316.28M | 0.58M | 1.07M | 1.04M | 0.92M | 0.88M | 0.76M | 0.73M | 0.70M | 0.67M | 0.64M | 0.60M | 1.61M | 1.54M | 1.47M | 1.67M | 1.59M | 1.52M | 1.46M | 1.39M | 1.32M | 5.99M | 6.71M | 5.85M | 5.01M | 5.00M | 5.83M | 8.73M | 14.41M | 9.20M |
|
Non-Current Assets (Quarter)
|
| | 310.00M | 310.36M | 310.96M | 311.70M | 98.98M | 313.52M | 314.82M | 316.28M | 92.55M | 91.39M | 91.93M | 93.80M | 95.09M | 96.94M | 98.78M | 117.42M | 115.87M | 133.94M | 153.80M | 158.59M | 216.28M | 218.42M | 224.81M | 226.75M | 226.75M | 229.28M | 233.88M | 237.07M | 234.98M | 231.31M | 208.97M | 207.79M | 211.94M | 199.23M | 200.91M | 210.08M | 236.54M |
|
Assets (Quarter)
|
| 0.82M | 311.44M | 311.24M | 311.56M | 312.06M | 148.72M | 313.79M | 314.98M | 316.31M | 163.68M | 176.45M | 168.07M | 174.64M | 220.69M | 208.34M | 216.49M | 246.43M | 290.22M | 319.18M | 355.56M | 370.42M | 443.26M | 436.27M | 456.36M | 457.27M | 449.36M | 446.11M | 450.31M | 462.65M | 460.02M | 458.48M | 443.16M | 446.30M | 497.89M | 467.39M | 461.13M | 509.83M | 598.73M |
|
Accounts Payables (Quarter)
|
| | | | | | 19.05M | | | | 19.16M | 24.57M | 22.28M | 28.25M | 28.39M | 26.21M | 29.94M | 24.01M | 23.38M | 23.88M | 26.79M | 28.49M | 29.34M | 27.93M | 36.37M | 37.95M | 32.33M | 30.31M | 27.39M | 26.78M | 30.72M | 23.23M | 29.39M | 23.97M | 28.91M | 24.66M | 29.72M | 40.22M | 31.95M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | 15.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | 19.05M | | | | 35.05M | 24.57M | 22.28M | 28.25M | 28.39M | 26.21M | 29.94M | 24.01M | 23.38M | 23.88M | 26.79M | 28.49M | 29.34M | 27.93M | 36.37M | 37.95M | 32.33M | 30.31M | 27.39M | 26.78M | 30.72M | 23.23M | 29.39M | 23.97M | 28.91M | 24.66M | 29.72M | 40.22M | 31.95M |
|
Accumulated Expenses (Quarter)
|
| 0.01M | 0.05M | 0.14M | 0.09M | 2.70M | 22.55M | 4.76M | 5.42M | 7.31M | 20.39M | 20.39M | 20.68M | 20.61M | 23.45M | 21.80M | 24.69M | 26.13M | 23.97M | 25.38M | 26.62M | 37.13M | 37.29M | 34.12M | 36.39M | 34.16M | 26.45M | 28.60M | 27.78M | 34.99M | 30.07M | 39.76M | 38.02M | 36.10M | 39.45M | 31.14M | 26.35M | 40.31M | 49.53M |
|
Short term Debt (Quarter)
|
| | | 7.50M | | | 5.00M | | | | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 1.67M | 6.67M | 11.67M | 16.67M | 16.88M | 22.50M | 2.19M | 2.66M | 3.13M | 3.60M | 5.00M | 4.54M | 5.01M | 5.48M | 5.48M | 5.49M | 5.49M | 5.76M | 5.96M | | | | | |
|
Current Leases (Quarter)
|
| | | | | | 5.37M | | | | 2.24M | 2.34M | 2.44M | 2.87M | 3.06M | 3.19M | 3.33M | 3.47M | | 4.00M | 4.50M | 4.67M | 0.20M | 11.78M | 11.87M | 12.15M | 8.71M | 0.61M | 12.59M | 1.17M | 1.08M | 4.67M | 1.12M | 1.15M | 4.27M | 4.35M | 4.80M | 4.79M | 4.95M |
|
Current Taxes (Quarter)
|
| 0.30M | | | | | 0.10M | 0.30M | 0.47M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | 1.45M | 3.86M |
|
Total Current Liabilities (Quarter)
|
| 0.85M | 0.48M | 0.14M | 0.09M | 2.70M | 51.97M | 5.06M | 5.90M | 8.01M | 56.10M | 52.31M | 50.40M | 56.73M | 59.89M | 54.83M | 66.06M | 66.25M | 68.22M | 74.01M | 84.55M | 81.00M | 82.70M | 78.49M | 88.23M | 89.27M | 75.02M | 76.08M | 73.45M | 81.48M | 80.51M | 82.80M | 85.73M | 77.28M | 77.48M | 65.05M | 65.84M | 90.32M | 100.12M |
|
Capital Leases (Quarter)
|
| | | | | | 12.39M | | | | 15.42M | 15.11M | 14.65M | 14.89M | 14.43M | 13.76M | 13.01M | 12.24M | 11.44M | 10.52M | 9.55M | 0.83M | | | | | | | 0.40M | 2.17M | 1.89M | 1.60M | 1.31M | 1.02M | 0.72M | 0.41M | 0.10M | 2.09M | 12.79M |
|
Non-Current Debt (Quarter)
|
| | | | | | 17.62M | | | | 12.58M | 40.00M | 33.48M | 10.00M | 49.63M | 10.00M | 39.35M | 39.35M | 10.00M | 42.88M | 10.00M | 71.67M | 70.77M | 69.87M | 68.97M | 67.60M | 66.23M | 64.86M | 63.49M | 62.12M | 60.74M | 59.37M | 57.73M | 56.15M | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | 10.85M | 10.85M | 10.85M | 10.85M | 0.07M | 10.85M | 10.85M | 5.13M | 0.13M | 0.18M | 0.46M | 0.74M | 1.01M | 1.10M | 1.10M | 1.10M | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities (Quarter)
|
| | 295.11M | 295.25M | 295.63M | 293.51M | 6.76M | 292.88M | 293.23M | 298.17M | | | | | | | | | | | | | | | | | | | | | | | | | 122.42M | 125.17M | 127.98M | 130.85M | 133.79M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | 57.10M | 24.22M | 24.20M | 46.89M | 45.32M | 43.70M | 42.98M | 20.95M | 40.33M | 40.49M | 38.83M | 25.05M | 24.38M | 23.48M | 22.79M | 25.20M | 25.62M | 24.57M | 23.51M | 22.47M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | 2.24M | | | | 5.93M | 0.77M | 6.22M | 6.39M | 6.65M | 6.97M | 8.26M | 8.80M | 3.98M | 3.69M | 0.93M | | 1.56M | 1.06M | | 1.09M | 1.12M | 1.15M | 1.19M | 1.19M | 1.21M | 1.24M | 1.27M | 1.29M | 0.89M | 0.90M | 3.02M | 2.51M | 1.19M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | 155.04M | | | | 110.71M | 143.12M | 138.66M | 155.44M | 158.46M | 161.08M | 172.47M | 172.15M | 144.43M | 158.20M | 175.72M | 181.25M | 200.37M | 193.68M | 201.97M | 199.85M | 182.57M | 181.26M | 177.84M | 184.59M | 180.15M | 179.21M | 178.39M | 166.46M | 111.68M | 98.43M | 96.89M | 121.34M | 163.62M |
|
Total Liabilities (Quarter)
|
| 0.85M | 11.33M | 10.99M | 10.94M | 13.55M | 157.28M | 15.91M | 16.75M | 13.14M | 116.64M | 143.89M | 144.88M | 161.83M | 165.10M | 168.04M | 180.74M | 180.95M | 148.41M | 161.89M | 176.64M | 181.25M | 201.92M | 194.74M | 201.97M | 200.94M | 183.69M | 182.41M | 179.03M | 185.78M | 181.36M | 180.45M | 179.66M | 167.75M | 112.57M | 99.33M | 99.91M | 123.85M | 164.81M |
|
Total Debt (Quarter)
|
| | | 7.50M | | | 22.62M | | | | 17.58M | 45.00M | 38.48M | 15.00M | 54.63M | 11.67M | 46.02M | 51.02M | 26.67M | 59.75M | 32.50M | 73.85M | 73.42M | 73.00M | 72.56M | 72.60M | 70.77M | 69.87M | 68.97M | 67.60M | 66.23M | 64.86M | 63.49M | 62.12M | | | | | |
|
Common Equity (Quarter)
|
| -0.03M | -15.98M | 5.00M | 5.00M | 5.00M | -15.32M | -37.44M | -57.17M | -24.23M | 39.94M | 32.56M | 23.20M | 12.81M | 52.02M | 40.30M | 31.83M | 61.38M | 141.81M | 153.02M | 174.65M | 189.17M | 241.34M | 241.53M | 254.38M | 256.33M | 265.67M | 263.70M | 271.28M | 276.87M | 278.66M | 278.03M | 263.50M | 278.55M | 262.90M | 242.90M | 233.24M | 255.13M | 300.13M |
|
Shareholder's Equity (Quarter)
|
| -0.03M | -15.98M | 5.00M | 5.00M | 5.00M | -15.32M | -37.44M | -57.17M | -24.23M | 39.94M | 32.56M | 23.20M | 12.81M | 52.02M | 40.30M | 31.83M | 61.38M | 141.81M | 153.02M | 174.65M | 189.17M | 241.34M | 241.53M | 254.38M | 256.33M | 265.67M | 263.70M | 271.28M | 276.87M | 278.66M | 278.03M | 263.50M | 278.55M | 262.90M | 242.90M | 233.24M | 255.13M | 300.13M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 0.82M | 311.44M | 311.24M | 311.56M | 312.06M | 148.72M | 313.79M | 314.98M | 316.31M | 163.68M | 176.45M | 168.07M | 174.64M | 220.69M | 208.34M | 216.49M | 246.43M | 290.22M | 319.18M | 355.56M | 370.42M | 443.26M | 436.27M | 456.36M | 457.27M | 449.36M | 446.11M | 450.31M | 462.65M | 460.02M | 458.48M | 443.16M | 446.30M | 497.89M | 467.39M | 461.13M | 509.83M | 598.73M |
|
Retained Earnings (Quarter)
|
| -0.06M | -0.23M | -0.09M | 0.29M | -1.83M | -65.41M | -2.46M | -2.11M | 2.83M | -130.24M | -145.57M | -155.22M | -166.61M | -171.01M | -187.32M | -192.49M | -171.55M | -155.03M | -140.82M | -120.13M | -111.83M | -60.83M | -61.75M | -53.00M | -52.79M | -45.30M | -48.88M | -43.57M | -40.40M | -40.97M | -43.07M | -60.11M | -47.78M | -40.11M | -58.95M | -68.34M | -46.78M | -3.08M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | 0.73M | 0.73M | 0.73M | | 0.73M | 0.86M | 0.82M | 0.79M | 0.93M | 0.79M | 0.77M | 0.76M | 1.50M | 1.47M | 1.41M | 1.38M | 4.11M | 3.99M | 3.97M | 3.90M | 4.27M | 4.33M | 4.30M | 4.53M | 0.60M | 4.79M | 4.77M | 0.40M |