|
Cash & Equivalents (Quarter)
|
34.31M | 31.12M | 20.18M | 5.29M | 133.60M | 85.62M | 25.11M | 51.01M | 23.95M | 46.41M | 27.10M | 78.16M | 132.70M | 79.52M | 36.28M | 109.19M | 149.04M | 143.72M | 37.31M | 54.26M | 68.77M | 55.86M | 72.70M | 84.60M | 111.92M | 70.77M | 69.79M | 43.21M | 78.86M | 26.50M | 49.89M | 54.33M | 33.35M | 46.46M | 66.89M | 46.57M | 50.44M | 63.39M | 74.84M | 66.54M | 91.33M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | 10.28M | 6.49M | 6.44M | 8.16M | 7.75M | 7.14M | 7.80M | 7.41M | 7.85M | 8.03M | 8.16M | 10.13M | |
|
Cash & Current Investments (Quarter)
|
34.31M | 31.12M | 20.18M | 5.29M | 133.60M | 85.62M | 25.11M | 51.01M | 23.95M | 46.41M | 27.10M | 78.16M | 132.70M | 79.52M | 36.28M | 109.19M | 149.04M | 143.72M | 37.31M | 54.26M | 68.77M | 55.86M | 72.70M | 84.60M | 111.92M | 70.77M | 69.79M | 51.71M | 89.14M | 32.99M | 56.33M | 62.49M | 41.10M | 53.60M | 74.68M | 53.97M | 58.29M | 71.42M | 83.00M | 76.67M | 91.33M |
|
Receivables - Net (Quarter)
|
| | | | 115.18M | 109.87M | 147.82M | 160.05M | 199.66M | 253.12M | 316.50M | 252.39M | 202.96M | 357.47M | 371.48M | 275.75M | 212.18M | 222.38M | 65.55M | 94.66M | 84.24M | 110.39M | 138.31M | 149.65M | 128.15M | 172.18M | 182.03M | 210.52M | 215.93M | 290.12M | 251.10M | 260.76M | 237.01M | 273.71M | 220.70M | 225.62M | 195.99M | 240.71M | 210.72M | 209.22M | 200.75M |
|
Receivables - Other (Quarter)
|
0.02M | | | | 0.04M | 0.03M | 0.02M | 0.04M | 24.80M | 31.80M | 43.40M | 23.30M | 18.00M | 33.80M | 85.60M | 76.10M | 61.70M | 77.70M | 47.20M | 21.40M | 8.60M | 14.00M | 14.10M | 33.30M | 62.10M | 79.30M | 69.00M | 53.50M | 51.90M | 91.00M | 54.20M | 78.60M | 55.40M | 210.80M | 163.00M | 83.60M | 47.20M | 193.40M | 153.50M | | |
|
Receivables (Quarter)
|
| | | | 115.22M | 109.90M | 147.84M | 160.09M | 224.46M | 284.92M | 359.90M | 275.69M | 220.96M | 391.27M | 457.08M | 351.85M | 273.88M | 300.08M | 112.75M | 116.06M | 92.84M | 124.39M | 152.41M | 182.95M | 190.25M | 251.48M | 251.03M | 264.02M | 267.82M | 381.12M | 305.30M | 339.36M | 292.41M | 484.51M | 383.70M | 309.22M | 243.19M | 434.11M | 364.23M | 209.22M | 200.75M |
|
Inventory (Quarter)
|
| | | | 4.71M | 5.15M | 4.82M | 9.15M | 6.18M | 7.51M | 7.74M | 6.68M | 6.35M | 5.87M | 4.95M | 1.85M | 2.44M | 3.30M | 2.81M | 1.85M | 2.73M | 2.33M | 2.64M | 3.48M | 3.95M | 2.30M | 3.49M | 3.94M | 5.03M | 17.73M | 18.16M | 15.89M | 17.70M | 19.45M | 18.74M | 16.74M | 16.16M | 13.34M | 16.38M | 15.92M | 13.32M |
|
Prepaid Assets (Quarter)
|
| | | | 4.61M | 3.94M | 6.93M | 5.54M | 0.75M | 1.09M | 3.45M | 2.91M | 0.64M | 5.60M | 4.93M | 4.42M | 10.81M | 0.64M | 5.06M | 6.19M | 0.78M | 7.85M | 0.01M | 5.20M | 0.30M | 0.49M | 0.20M | 4.03M | 0.04M | 0.34M | 8.61M | 8.75M | 14.64M | 13.12M | 1.15M | 9.45M | 17.72M | 16.33M | 5.83M | 10.84M | 19.90M |
|
Current Assets (Quarter)
|
| | | | 264.78M | 209.00M | 188.37M | 226.72M | 235.66M | 313.83M | 355.93M | 341.32M | 349.26M | 449.65M | 417.97M | 392.73M | 375.59M | 377.96M | 111.83M | 157.07M | 167.73M | 176.44M | 217.13M | 242.94M | 251.06M | 250.83M | 259.00M | 300.24M | 328.79M | 368.69M | 347.12M | 350.00M | 310.81M | 360.04M | 327.15M | 306.82M | 292.22M | 345.29M | 327.46M | 319.37M | 326.70M |
|
Property, Plant & Equipment (Net) (Quarter)
|
15.00M | | | | 263.86M | 298.38M | 360.31M | 399.27M | 470.91M | 524.15M | 551.25M | 586.22M | 912.85M | 945.09M | 1,038.56M | 1,050.04M | 1,047.54M | 1,018.66M | 978.75M | 936.28M | 880.48M | 866.05M | 847.51M | 853.93M | 808.49M | 831.62M | 806.51M | 841.51M | 922.74M | 941.20M | 1,001.11M | 991.59M | 967.12M | 947.14M | 923.21M | 252.40M | 688.23M | 668.08M | 699.00M | 762.24M | 793.48M |
|
Goodwill (Quarter)
|
10.60M | 10.60M | 10.60M | 10.60M | 9.43M | 9.43M | 9.43M | 9.43M | 9.43M | 9.43M | 9.43M | 9.43M | 9.43M | 9.43M | 9.43M | 9.43M | 9.43M | | | | | | | | | | | | 23.62M | 23.62M | 23.62M | 23.62M | 23.62M | 23.62M | 26.75M | 26.75M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M |
|
Intangibles (Quarter)
|
| | | | 0.59M | 0.52M | 0.45M | 0.37M | 0.30M | 0.23M | 0.16M | 0.09M | 0.01M | | | | | | | | | | | | | | | | 56.34M | 54.91M | 53.48M | 52.05M | 50.62M | 49.18M | 67.38M | 65.16M | 64.91M | 62.56M | 60.20M | 57.84M | 55.48M |
|
Goodwill & Intangibles (Quarter)
|
10.60M | 10.60M | 10.60M | 10.60M | 10.01M | 9.94M | 9.87M | 9.80M | 9.73M | 9.65M | 9.58M | 9.51M | 9.44M | 9.43M | 9.43M | 9.43M | 9.43M | | | | | | | | | | | | 79.97M | 78.54M | 77.10M | 75.67M | 74.24M | 72.81M | 94.14M | 91.91M | 65.83M | 63.48M | 61.12M | 58.76M | 56.40M |
|
Other Non-Current Assets (Quarter)
|
| | | | 0.30M | 1.88M | 1.83M | 1.73M | 2.12M | 2.55M | 2.25M | 2.67M | 2.98M | 3.10M | 2.97M | 2.80M | 2.57M | 2.35M | 2.17M | 2.00M | 1.83M | 1.66M | 1.58M | 1.40M | 1.27M | 1.09M | 1.35M | 1.25M | 1.15M | 18.30M | 12.20M | 2.24M | 2.12M | 1.99M | 1.87M | 2.01M | 14.37M | 13.90M | 12.92M | 11.85M | 3.89M |
|
Non-Current Assets (Quarter)
|
| | | | 276.64M | 312.20M | 373.55M | 411.87M | 483.37M | 536.51M | 563.09M | 598.39M | 925.26M | 959.35M | 1,018.14M | 1,043.38M | 1,060.52M | 672.78M | 938.91M | 893.67M | 883.01M | 868.34M | 849.65M | 855.81M | 810.17M | 833.62M | 1,076.79M | 1,035.55M | 1,007.00M | 1,025.46M | 1,133.19M | 1,130.31M | 1,169.50M | 863.61M | 1,185.18M | 973.39M | 931.42M | 900.90M | 901.68M | 960.25M | 964.19M |
|
Assets (Quarter)
|
446.45M | 379.12M | | | 541.42M | 521.20M | 561.92M | 638.59M | 719.03M | 850.35M | 919.01M | 939.72M | 1,274.52M | 1,409.01M | 1,436.11M | 1,436.11M | 1,436.11M | 1,050.74M | 1,050.74M | 1,050.74M | 1,050.74M | 1,044.78M | 1,066.79M | 1,098.75M | 1,061.24M | 1,084.45M | 1,335.79M | 1,335.79M | 1,335.79M | 1,394.15M | 1,480.31M | 1,480.31M | 1,480.31M | 1,223.64M | 1,512.33M | 1,280.21M | 1,223.64M | 1,246.20M | 1,229.15M | 1,279.61M | 1,290.89M |
|
Accounts Payables (Quarter)
|
| | | | 129.09M | 118.25M | 155.96M | 181.66M | 211.15M | 254.71M | 268.56M | 250.07M | 214.46M | 274.02M | 284.73M | 249.09M | 193.10M | 198.44M | 31.23M | 71.58M | 79.15M | 108.93M | 136.36M | 167.09M | 152.65M | 151.67M | 170.15M | 187.38M | 234.30M | 246.14M | 218.15M | 194.57M | 161.44M | 189.22M | 158.91M | 128.62M | 92.96M | 114.16M | 110.15M | 137.79M | 115.01M |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | | 2.11M |
|
Payables (Quarter)
|
| | | | 129.09M | 118.25M | 155.96M | 181.66M | 211.15M | 254.71M | 268.56M | 250.07M | 214.46M | 274.02M | 284.73M | 249.09M | 193.10M | 198.44M | 31.23M | 71.58M | 79.15M | 108.93M | 136.36M | 167.09M | 152.65M | 151.67M | 170.15M | 187.38M | 234.30M | 246.14M | 218.15M | 194.57M | 161.44M | 189.22M | 158.91M | 128.62M | 92.96M | 114.16M | 112.27M | 137.79M | 117.12M |
|
Accumulated Expenses (Quarter)
|
| | | | 13.62M | 9.68M | | 11.07M | 16.61M | 11.98M | 0.51M | 20.77M | 138.09M | 24.49M | 0.63M | 0.57M | 0.39M | 26.92M | | 24.36M | 24.68M | 19.19M | 20.06M | 24.60M | 20.77M | 19.74M | 22.93M | 65.95M | 49.03M | 57.35M | 57.02M | 65.31M | 75.62M | 70.86M | 87.66M | 73.74M | 70.92M | 62.77M | 56.40M | 47.72M | 65.98M |
|
Short term Debt (Quarter)
|
| | | | 16.92M | 6.09M | 6.34M | 7.44M | 15.76M | 15.03M | 10.72M | 9.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | 8.24M | 2.11M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | 3.04M | 0.42M | 2.92M | 2.83M | | 0.32M | 0.33M | 0.33M | 0.34M | 0.35M | 0.36M | 0.37M | 0.69M | 0.59M | 0.49M | | 0.99M | 1.12M | 8.50M | 17.06M | 17.38M | 30.35M | 18.97M | 19.32M | 19.66M | 39.72M | 43.21M | 12.44M |
|
Total Current Liabilities (Quarter)
|
| | | | 159.74M | 134.02M | 170.63M | 200.26M | 243.60M | 282.27M | 306.11M | 280.42M | 352.76M | 302.66M | 324.97M | 284.16M | 232.97M | 225.93M | 59.27M | 96.27M | 104.16M | 128.46M | 156.78M | 192.04M | 173.78M | 172.09M | 193.66M | 253.82M | 284.18M | 304.48M | 276.29M | 273.82M | 271.15M | 303.98M | 295.54M | 254.85M | 222.27M | 239.09M | 231.05M | 254.08M | 252.96M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.86M | 30.89M | 26.42M | 23.01M | 18.14M | 13.19M | 8.13M | 2.81M | | |
|
Non-Current Debt (Quarter)
|
| | | | 159.41M | 11.69M | 10.21M | 34.48M | 57.18M | 102.30M | 95.00M | 80.00M | 70.00M | 160.00M | 150.00M | 130.00M | 130.00M | 110.00M | | | | | | | | | | | 30.00M | 30.00M | 60.00M | 45.00M | 45.00M | 45.00M | 45.00M | 45.00M | 45.00M | 45.00M | 57.61M | 86.90M | 105.61M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | 1.15M | 1.20M | 1.26M | 1.31M | 69.91M | 14.94M | 26.47M | 39.96M | 54.28M | 75.37M | 85.22M | 96.91M | 177.03M | 101.73M | 95.27M | 87.55M | 75.34M | 68.68M | 64.98M | 63.70M | 61.05M | 64.88M | 56.73M | 59.13M | 65.27M | 73.07M | 84.16M | 94.02M | 93.11M | 101.05M | 103.46M | 63.88M | 59.77M | 62.61M | 63.30M | 62.60M | 120.43M |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | 1.86M | 1.75M | 0.88M | 0.80M | 0.72M | 0.95M | 0.88M | 0.47M | 0.72M | 0.29M | 0.55M | 0.10M | 0.60M | 0.60M | 0.60M | 2.31M | 1.80M | 3.10M | 14.20M | 38.60M | 56.48M | 58.56M | 89.81M | 58.85M | 56.87M | 82.22M | 89.73M | 35.64M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | | | 3.18M | 3.18M | 10.90M | 9.10M | 8.30M | 8.00M | 7.90M | 3.30M | 3.40M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | 320.30M | 146.91M | 182.10M | 236.05M | 305.65M | 399.50M | 427.59M | 400.37M | 477.04M | 539.46M | 561.52M | 511.94M | 466.81M | | | | | | | | | | | | 381.75M | | | | 478.74M | 532.93M | 525.58M | 438.15M | 399.07M | 411.71M | 397.27M | 450.10M | 457.65M |
|
Total Liabilities (Quarter)
|
376.88M | | | | 320.41M | 147.03M | 182.22M | 236.18M | 305.78M | 399.63M | 427.71M | 400.50M | 477.17M | 539.46M | 561.52M | 511.94M | 466.81M | 438.37M | 155.17M | 184.37M | 179.97M | 197.51M | 222.04M | 255.94M | 234.93M | 237.24M | 250.59M | 313.07M | 381.75M | 411.23M | 425.02M | 444.89M | 481.92M | 536.11M | 536.48M | 447.25M | 407.37M | 419.71M | 405.17M | 453.40M | 461.05M |
|
Total Debt (Quarter)
|
| | | | 176.33M | 17.77M | 16.55M | 41.92M | 72.94M | 117.33M | 105.72M | 89.09M | 70.00M | 160.00M | 150.00M | 130.00M | 130.00M | 110.00M | | | | | | | | | | | 30.00M | 30.00M | 60.00M | 45.00M | 45.00M | 45.00M | 45.00M | 45.00M | 45.00M | 45.00M | 61.37M | 95.15M | 107.73M |
|
Common Equity (Quarter)
|
69.57M | | | | 221.01M | 374.17M | 379.70M | 402.42M | 413.25M | 450.72M | 491.30M | 539.22M | 797.36M | 869.54M | 909.04M | 944.10M | 969.30M | 961.52M | 938.43M | 911.77M | 870.77M | 847.27M | 844.74M | 842.82M | 826.30M | 847.21M | 817.04M | 830.54M | 954.03M | 982.92M | 1,008.36M | 1,027.33M | 998.39M | 998.15M | 975.85M | 832.96M | 816.27M | 826.49M | 823.97M | 826.21M | 829.84M |
|
Shareholder's Equity (Quarter)
|
69.57M | | | | 221.01M | 374.17M | 379.70M | 402.42M | 413.25M | 450.72M | 491.30M | 539.22M | 797.36M | 869.54M | 909.04M | 944.10M | 969.30M | 961.52M | 938.43M | 911.77M | 870.77M | 847.27M | 844.74M | 842.82M | 826.30M | 847.21M | 817.04M | 830.54M | 954.03M | 982.92M | 1,008.36M | 1,027.33M | 998.39M | 998.15M | 975.85M | 832.96M | 816.27M | 826.49M | 823.97M | 826.21M | 829.84M |
|
Liabilities and Shareholders Equity (Quarter)
|
446.45M | 379.12M | | | 541.42M | 521.20M | 561.92M | 638.59M | 719.03M | 850.35M | 919.01M | 939.72M | 1,274.52M | 1,409.01M | 1,436.11M | 1,436.11M | 1,436.11M | 1,050.74M | 1,050.74M | 1,050.74M | 1,050.74M | 1,044.78M | 1,066.79M | 1,098.75M | 1,061.24M | 1,084.45M | 1,335.79M | 1,335.79M | 1,335.79M | 1,394.15M | 1,480.31M | 1,480.31M | 1,480.31M | 1,223.64M | 1,512.33M | 1,280.21M | 1,223.64M | 1,246.20M | 1,229.15M | 1,279.61M | 1,290.89M |
|
Retained Earnings (Quarter)
|
| | | | -206.91M | -231.26M | -226.34M | -204.38M | -194.30M | -157.59M | -118.50M | -72.21M | -20.43M | 49.37M | 85.50M | 119.90M | 142.57M | 134.77M | 108.85M | 79.67M | 35.55M | 15.18M | 6.67M | 1.60M | -18.63M | -6.81M | -39.67M | -29.64M | -16.60M | 12.13M | 51.39M | 86.14M | 69.03M | 88.96M | 85.30M | -51.76M | -68.83M | -59.22M | -66.38M | -68.74M | -68.00M |
|
Preferred Shares (Quarter)
|
| | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares (Quarter)
|
| | | | | | 0.69M | 0.17M | 0.69M | | 0.18M | 0.17M | 0.18M | 0.20M | 0.20M | 0.59M | 0.21M | 0.08M | 1.05M | 0.13M | 0.81M | 0.13M | 0.55M | | 1.59M | 1.23M | 0.81M | 0.32M | 0.63M | 1.40M | 2.29M | 1.89M | 5.79M | 2.97M | 2.54M | 1.27M | 7.20M | 3.31M | 0.54M | 3.32M | 0.53M |