|
Accumulated Depreciation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.99M | | | | 77.38M | | | | | | | | | | | | | |
|
Receivables - Notes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.79M | 52.56M | 41.50M | 38.88M | 41.36M | 25.57M | 26.03M | 20.51M | 22.45M | 22.05M | 0.05M | 24.22M | 38.22M | 41.28M | 21.87M | 30.90M | 25.39M | 36.81M | 62.65M | 68.80M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | | 1.80M | | 0.72M | | 0.62M | 0.30M | 0.90M | | 0.73M | | 0.40M | | 0.97M | | 0.87M | |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | | | 0.83M | | 3.93M | 1.84M | 0.31M | | 5.89M | | 7.27M | 0.08M | 8.22M | -0.19M | 9.10M | 0.10M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | | 1.80M | | 1.55M | | 4.55M | 2.14M | 1.20M | | 6.62M | | 7.67M | | 9.19M | | 9.97M | |
|
Finished Goods (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.07M | | 1.45M | | 1.79M | | 2.00M | | 1.43M | 1.45M | 1.56M | | 2.35M | | 1.69M | | 1.75M | | 1.63M | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | | 1.12M | | 0.31M | | 1.10M | | 3.93M | 0.50M | 1.24M | | 5.89M | | 2.11M | | 0.80M | | 3.44M | |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.84M | | 47.18M | | 41.73M | | 61.64M | | 25.93M | 22.05M | 25.09M | | 46.95M | | 45.90M | | 36.66M | | 74.89M | |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -31.44M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 357.17M | 396.79M | 0.41M | 420.64M | 455.02M | 436.11M | 434.55M | | 423.12M | 417.01M | 440.46M | | 466.63M | | 488.46M | | 540.06M | | 506.82M | |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.16M | | 8.61M | | 15.26M | | 10.76M | | 8.25M | 7.18M | 6.40M | | 5.13M | | 6.13M | | 14.12M | | 17.43M | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | 0.06M | | 1.49M | | 0.07M | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | 0.06M | | 1.49M | | 0.07M | |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 15.71M | 1.32M | 16.92M | 22.55M | 27.58M | 1.32M | 17.70M | 1.32M | 1.32M | 5.50M | 19.02M | 0.03M | 23.35M | 5.00M | 25.70M | 0.03M | 35.65M | 37.27M | 40.64M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 367.93M | | 440.04M | | 477.19M | | 451.96M | | 440.86M | 433.63M | 452.79M | | 478.03M | | 499.95M | | 560.91M | | 531.69M | |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.77M | 465.06M | 487.21M | 476.44M | 518.92M | 489.25M | 513.60M | 466.41M | 466.78M | 455.68M | 477.88M | 485.27M | 524.98M | 527.59M | 545.85M | 603.48M | 597.57M | 586.19M | 606.58M | 639.98M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | | 5.76M | | 10.06M | | 7.83M | | 5.72M | 5.35M | 5.49M | | 6.91M | | 7.11M | | 9.41M | | 13.12M | |
|
Notes Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | | 7.25M | | 10.83M | | 2.99M | 3.08M | | | | | | | | | | |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | | 6.53M | | 17.31M | | 18.66M | | 8.71M | 8.43M | 5.49M | | 6.91M | | 7.11M | | 9.41M | | 13.12M | |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.27M | | 5.17M | | 8.33M | | 8.37M | | 5.86M | 6.62M | 7.74M | | 7.53M | | 9.63M | | 16.81M | | 12.22M | |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46M | | 12.69M | | 0.49M | 0.49M | 0.49M | | 3.11M | | 5.30M | | 1.04M | | 2.75M | |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.62M | | | | 58.26M | | 35.05M | | 33.73M | 33.26M | 31.78M | 223.25M | 44.57M | 238.08M | 37.40M | 318.73M | 61.24M | 287.46M | 290.16M | 319.72M |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | 0.12M | | 0.11M | | 0.11M | | | | 21.78M | | 0.10M | | 0.09M | | 0.10M | | 0.10M | |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.23M | | 7.74M | | 4.07M | | 2.23M | | 1.93M | 1.66M | 2.14M | | 2.08M | | 2.09M | | 3.12M | | 4.93M | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.55M | | 88.03M | | 92.55M | | 94.65M | | 50.84M | 50.55M | 69.52M | | 85.00M | | 61.62M | | 94.52M | | 88.06M | |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.86M | | | |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.21M | | 146.70M | | 189.11M | | 196.82M | | 194.70M | 186.96M | 179.01M | | 182.35M | | 220.19M | | 223.79M | | 235.22M | |
|
Convertible Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.20M | 17.23M | 6.80M | 9.97M | 10.24M | 10.53M | 10.83M | 2.91M | 2.99M | 3.08M | | | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | | 0.54M | | 0.04M | | 0.04M | | | | 0.25M | | 0.16M | | 0.07M | | | | | |
|
Minority Interest (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.10M | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | 0.53M | | 0.43M | | 0.39M | | 0.35M | 0.31M | 0.30M | | 0.24M | | 0.19M | | 0.16M | | 0.12M | |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 20.93M | 0.13M | 23.72M | 27.64M | 20.26M | | 20.73M | 14.46M | 223.08M | 0.35M | 21.48M | 2.52M | 26.94M | 1.61M | 29.97M | 1.16M | 27.42M | 35.04M | 30.98M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.91M | 444.12M | 242.60M | 452.73M | 257.62M | 468.99M | 291.90M | 445.69M | 231.42M | 14.75M | 249.08M | 463.80M | 267.75M | 500.65M | 282.06M | 573.52M | 338.66M | 558.77M | 290.16M | 609.00M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.36M | 465.06M | 242.74M | 476.44M | 285.25M | 489.25M | 291.90M | 466.41M | 245.88M | 237.83M | 249.43M | 485.27M | 270.28M | 527.59M | 283.67M | 603.48M | 339.82M | 586.19M | 325.20M | 639.98M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.83M | | 146.70M | | 247.37M | | 231.88M | | 228.43M | 220.22M | 210.79M | 223.25M | 226.93M | 238.08M | 257.59M | 318.73M | 285.03M | 287.46M | 525.38M | 319.72M |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.41M | 222.25M | 244.48M | 230.96M | 233.67M | 225.45M | 221.70M | 219.85M | 220.91M | 217.85M | 228.44M | 240.55M | 254.70M | 262.57M | 262.18M | 254.79M | 257.74M | 271.31M | 281.38M | 289.28M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.77M | 465.06M | 487.21M | 476.44M | 518.92M | 489.25M | 513.60M | 466.41M | 466.78M | 455.68M | 477.88M | 485.27M | 524.98M | 527.59M | 545.85M | 603.48M | 597.57M | 586.19M | 606.58M | 639.98M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | 0.29M | | | | 0.61M | | | | 0.25M | | | | 0.24M | |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -393.96M | | -10.22M | | -346.80M | | -361.99M | | -366.49M | -372.02M | -361.69M | | -342.51M | | -333.77M | | -340.87M | | -319.46M | |
|
Preferred Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |