|
Cash & Equivalents (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.34M | 173.08M | 196.25M | 199.71M | 193.07M | 202.49M | 129.24M | 86.48M | 89.97M | 94.69M | 127.43M | 183.04M | 224.02M | 192.78M | 164.00M | 144.16M | 173.11M | 167.13M | 176.16M | 153.15M |
|
Short-term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.09M | 125.16M | 113.88M | 97.31M | 60.68M | 37.69M | 21.12M | 42.42M | 71.95M | 86.33M | 49.65M | 22.75M | 16.50M | 34.39M |
|
Cash & Current Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.34M | 173.08M | 196.25M | 199.71M | 193.07M | 202.49M | 211.33M | 211.64M | 203.85M | 192.01M | 188.11M | 220.73M | 245.15M | 235.20M | 235.96M | 230.49M | 222.76M | 189.88M | 192.66M | 187.54M |
|
Receivables - Net (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.73M | 48.65M | 41.92M | 43.53M | 47.07M | 62.81M | 55.43M | 62.45M | 63.49M | 94.44M | 112.37M | 94.70M | 64.60M | 93.80M | 104.51M | 77.93M | 39.95M | 34.44M | 60.10M | 50.15M |
|
Receivables - Other (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.01M | | | | | | | | 27.50M | | | | 0.30M |
|
Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.73M | 48.65M | 41.92M | 43.58M | 47.07M | 62.81M | 55.43M | 62.45M | 63.49M | 94.44M | 112.37M | 94.70M | 64.60M | 93.80M | 104.51M | 105.43M | 39.95M | 34.44M | 60.10M | 50.45M |
|
Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.79M | 16.70M | 16.52M | 17.27M | 19.62M | 19.79M | 21.75M | 25.84M | 29.59M | 25.48M | 34.99M | 38.64M | 38.58M | 39.28M | 41.69M | 44.58M | 48.14M | 55.16M | 53.30M | 58.42M |
|
Current Deferred Tax Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 4.43M | 1.69M | 2.65M | 1.69M | 0.38M | 0.42M | 13.48M | 2.47M | 0.67M | 0.93M | 0.29M | 17.38M | 1.15M | 1.18M | 2.91M | 0.29M | 8.16M | 2.11M | 7.96M |
|
Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.51M | 248.12M | 263.94M | 271.41M | 273.90M | 296.46M | 296.91M | 311.72M | 312.87M | 328.00M | 347.07M | 365.27M | 365.71M | 383.82M | 397.11M | 367.94M | 326.50M | 292.79M | 321.21M | 311.55M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.60M | 13.52M | 17.65M | 21.83M | 25.21M | 26.83M | 31.40M | 32.27M | 34.95M | 35.11M | 40.17M | 40.36M | 45.15M | 41.46M | 37.84M | 32.01M | 29.31M | 30.55M | 28.96M | 30.34M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.31M | 28.62M | 32.27M | 35.91M | 39.65M | 42.81M | 48.05M | 50.92M | 53.45M | 55.92M | 62.89M | 66.83M | 72.34M | 77.50M | 81.58M | 84.89M | 74.96M | 74.42M | 72.61M | 73.32M |
|
Long-Term Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.36M | 13.90M | 13.45M | 17.52M | 13.63M | 11.70M | 6.96M | 0.27M | | | | | | |
|
Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M |
|
Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.24M | 0.23M | 0.22M | 0.20M | 0.18M | 0.17M | 0.17M | 0.17M | | | | | | | | | | | |
|
Goodwill & Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 2.02M | 2.02M | 2.00M | 1.99M | 1.97M | 1.96M | 1.96M | 1.95M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M | 1.79M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54M | 3.72M | 3.70M | 3.81M | 3.33M | 3.22M | 3.71M | 8.74M | 4.74M | 4.67M | 8.56M | 5.19M | 5.12M | 5.08M | 5.32M | 0.79M | 4.00M | 11.89M | 1.98M | 3.37M |
|
Other Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.66M | 0.62M | 0.82M | 0.82M | 0.79M | 0.81M | 0.96M | 0.96M | 0.95M | 2.38M | 3.34M | 5.86M | 9.22M | 13.82M | 1.47M | 19.07M | 23.87M | 27.45M | 1.35M |
|
Non-Current Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.29M | 46.32M | 60.66M | 74.37M | 77.28M | 79.57M | 97.77M | 107.09M | 106.03M | 112.65M | 124.45M | 123.42M | 126.82M | 128.93M | 140.48M | 141.58M | 130.87M | 144.99M | 135.15M | 140.13M |
|
Assets (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.81M | 294.44M | 324.61M | 345.78M | 351.18M | 376.02M | 394.68M | 418.82M | 418.90M | 440.65M | 471.52M | 488.69M | 492.54M | 512.75M | 537.59M | 509.52M | 457.36M | 437.78M | 456.36M | 451.68M |
|
Accounts Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.83M | 7.58M | 9.09M | 8.70M | 13.42M | 12.72M | 7.57M | 11.58M | 9.10M | 11.44M | 8.79M | 13.56M | 16.56M | 19.06M | 14.69M | 16.70M | 11.46M | 12.35M | 9.18M | 11.57M |
|
Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.83M | 7.58M | 9.09M | 8.70M | 13.42M | 12.72M | 7.57M | 11.58M | 9.10M | 11.44M | 8.79M | 13.56M | 16.56M | 19.06M | 14.69M | 16.70M | 11.46M | 12.35M | 9.18M | 11.57M |
|
Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 3.10M | 11.18M | 12.03M | 2.42M | 9.30M | 5.36M | 6.92M | 2.34M | 1.71M | 1.57M | 3.46M | 2.33M | 2.28M | 3.05M | 16.14M | 1.82M | 3.35M | 8.16M | 9.42M |
|
Other Accumulated Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71M | 24.66M | 28.16M | 7.26M | 5.88M | 5.76M | 6.89M | 30.74M | 9.54M | 31.93M | 11.82M | 9.93M | 9.23M | 0.59M | 38.91M | 2.70M | 16.33M | 10.12M | 0.28M | 1.77M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 1.28M | 1.28M | | | | | | | | | | | | | | | | | |
|
Current Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | 2.77M | 2.65M | 0.13M | 0.15M | 0.17M | 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | 0.17M | 0.17M | 4.65M | 4.53M | 0.04M | 3.56M | 5.10M | | 5.87M |
|
Current Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.71M | 1.03M | 2.25M | 2.87M | 4.07M | 5.23M | 3.85M | 5.46M | 7.20M | 8.54M | 10.85M | 9.71M | 5.27M | 7.35M | 6.55M | 5.66M | 1.07M | 1.08M | 1.30M |
|
Curent Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.13M | 41.80M | 46.80M | 48.80M | 41.18M | 46.51M | 45.32M | 51.72M | 47.06M | 54.19M | 56.77M | 65.04M | 62.67M | 66.17M | 66.34M | 70.31M | 68.36M | 59.23M | 61.64M | 68.50M |
|
Capital Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.02M | 0.38M | 0.34M | 0.29M | 0.25M | 0.21M | 0.17M | 0.12M | 0.08M | 0.04M | | | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M |
|
Pension (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.73M | 8.91M | 8.82M | 8.76M | 4.58M | 1.82M | 1.23M | 1.94M | 3.13M | 3.05M | 3.03M | 5.05M | 4.78M | 4.81M | 6.56M | 6.74M | 5.88M | 6.52M | 7.01M | 6.38M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | 0.22M | 0.81M | 0.81M | 1.04M | 1.55M | 1.49M | 1.37M | 1.29M | 1.29M | 1.08M | 1.07M | 1.06M | 1.06M | 0.30M | | | | |
|
Operating Leases (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.32M | 8.65M | 19.44M | 28.27M | 27.76M | 26.88M | 26.03M | 27.14M | 28.03M | 28.19M | 31.64M | 31.43M | 31.13M | 31.50M | 35.38M | 34.81M | 33.12M | 35.42M | 33.80M | 32.48M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.20M | 0.20M | 0.20M | 0.19M | 0.17M | 0.16M | 0.22M | 0.22M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.13M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.42M | 59.61M | 75.29M | 87.02M | 74.67M | 76.55M | 74.39M | 82.49M | 79.76M | 86.85M | 92.83M | 102.64M | 99.65M | 103.53M | 109.34M | 112.15M | 107.35M | 101.16M | 102.54M | 107.45M |
|
Total Liabilities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.63M | 59.82M | 75.50M | 87.22M | 74.86M | 76.72M | 74.54M | 82.71M | 79.98M | 86.95M | 92.93M | 102.74M | 99.75M | 103.64M | 109.47M | 112.19M | 107.39M | 101.21M | 102.58M | 107.49M |
|
Total Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 1.28M | 1.28M | | | | | | | | | | | | | | | | | |
|
Common Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.18M | 234.62M | 249.11M | 261.57M | 276.32M | 302.32M | 323.14M | 336.11M | 342.84M | 357.62M | 378.60M | 385.95M | 392.79M | 409.10M | 428.12M | 397.33M | 349.97M | 336.57M | 353.78M | 344.18M |
|
Shareholder's Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.18M | 234.62M | 249.11M | 261.57M | 276.32M | 302.32M | 323.14M | 336.11M | 342.84M | 357.62M | 378.60M | 385.95M | 392.79M | 409.10M | 428.12M | 397.33M | 349.97M | 336.57M | 353.78M | 344.18M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.81M | 294.44M | 324.61M | 345.78M | 351.18M | 376.02M | 394.68M | 418.82M | 418.90M | 440.65M | 471.52M | 488.69M | 492.54M | 512.75M | 537.59M | 509.52M | 457.36M | 437.78M | 456.36M | 451.68M |
|
Treasury Shares (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.20M | 0.20M | 0.00M | 0.12M | 0.00M | 0.25M | 0.01M | 0.01M | 0.42M | 0.02M | 0.71M | 0.69M | 0.02M | 1.53M | 0.80M | 0.38M |
|
Retained Earnings (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.46M | -3.84M | -3.63M | -4.05M | -1.06M | 0.25M | -0.31M | 0.16M | -0.94M | -63.86M | -55.12M | -4.11M | -4.71M | -43.33M | -5.60M | -7.03M | -121.79M | -138.60M | -6.53M | -6.51M |