|
Cash & Equivalents
|
10.12M | 17.68M | 27.12M | 58.26M | 71.77M | 562.55M | 247.95M | 182.09M | 407.44M |
|
Short-term Investments
|
| | | 59.60M | | 0.52M | 0.50M | 80.52M | 19.37M |
|
Cash & Current Investments
|
10.12M | 17.68M | 27.12M | 117.86M | 71.77M | 563.07M | 248.45M | 262.61M | 426.82M |
|
Receivables - Net
|
16.03M | 26.76M | 24.61M | 31.09M | 56.44M | 105.55M | 182.94M | 288.02M | 405.39M |
|
Receivables - Other
|
0.00M | 0.95M | 3.55M | 2.60M | 9.68M | 18.98M | 29.62M | 40.06M | 41.86M |
|
Receivables
|
16.03M | 27.71M | 28.16M | 33.69M | 66.12M | 124.53M | 212.55M | 328.08M | 447.25M |
|
Inventory
|
11.67M | 15.39M | 38.76M | 44.80M | 88.64M | 218.12M | 393.17M | 545.39M | 597.98M |
|
Prepaid Assets
|
0.72M | 0.55M | 1.99M | 2.05M | 5.89M | 14.26M | 15.61M | 20.02M | 7.51M |
|
Current Assets
|
40.35M | 62.91M | 96.03M | 198.40M | 260.66M | 952.93M | 963.81M | 1,176.11M | 1,483.38M |
|
Construction in Progress
|
0.43M | | 0.03M | 0.60M | 2.31M | 5.61M | 36.49M | 106.44M | 97.92M |
|
Property, Plant & Equipment (Net)
|
2.26M | 2.34M | 3.71M | 3.62M | 8.19M | 14.04M | 82.88M | 201.85M | 269.27M |
|
Long-Term Investments
|
| 1.24M | 1.36M | 5.93M | 6.34M | 12.69M | 17.46M | 27.88M | 37.06M |
|
Intangibles
|
0.02M | 0.11M | 0.27M | 0.34M | 9.65M | 9.67M | 8.69M | 2.54M | 3.46M |
|
Goodwill & Intangibles
|
0.02M | 0.11M | 0.27M | 0.34M | 9.65M | 9.67M | 8.69M | 2.54M | 3.46M |
|
Long-Term Deferred Tax
|
8.09M | 6.72M | 1.64M | 5.33M | 11.08M | 13.17M | 6.70M | 20.27M | 14.78M |
|
Other Non-Current Assets
|
| | 0.04M | 0.19M | 40.50M | 45.02M | 101.96M | 40.82M | 20.45M |
|
Non-Current Assets
|
4.12M | 4.98M | 7.02M | 19.31M | 80.60M | 72.91M | 144.32M | 314.80M | 372.34M |
|
Assets
|
44.47M | 67.89M | 103.05M | 217.70M | 341.26M | 1,052.18M | 1,235.50M | 1,490.91M | 1,855.72M |
|
Accounts Payables
|
5.17M | 7.42M | 16.67M | 13.26M | 35.60M | 93.45M | 52.20M | 102.95M | 121.66M |
|
Notes Payables
|
4.76M | 5.09M | 9.45M | 13.75M | 26.15M | 9.59M | 56.00M | 31.34M | 32.81M |
|
Payables
|
9.93M | 12.51M | 26.12M | 27.02M | 61.75M | 103.04M | 108.20M | 134.29M | 154.47M |
|
Accumulated Expenses
|
0.29M | 0.84M | 1.71M | 2.81M | 3.98M | 12.51M | 14.89M | | |
|
Other Accumulated Expenses
|
0.59M | 0.85M | 1.95M | 2.27M | 2.66M | 5.98M | 8.52M | | |
|
Short term Debt
|
4.76M | 5.09M | 9.45M | 13.75M | 26.15M | 9.59M | 56.00M | 31.34M | 44.47M |
|
Current Leases
|
| | | 1.35M | 1.42M | 2.31M | 1.38M | 2.76M | 2.13M |
|
Current Taxes
|
0.04M | 0.04M | 1.19M | 3.13M | 0.03M | 0.25M | 3.47M | 6.40M | 12.78M |
|
Current Deferred Revenue
|
0.21M | 0.14M | 8.42M | 9.13M | 17.89M | 52.82M | 153.77M | 181.37M | 243.95M |
|
Total Current Liabilities
|
17.07M | 21.82M | 46.14M | 53.50M | 102.91M | 205.94M | 396.21M | 500.66M | 641.23M |
|
Non-Current Debt
|
| | | | 17.98M | 22.96M | 18.69M | 53.95M | 105.53M |
|
Minority Interest
|
18.03M | | | 60.16M | 67.02M | 135.46M | 137.31M | 158.77M | 191.28M |
|
Non-Current Deferred Tax Liability
|
| | | | 1.29M | 1.30M | 3.50M | 2.91M | 3.19M |
|
Operating Leases
|
| | | 2.53M | 2.88M | 1.87M | 1.11M | 4.26M | 3.84M |
|
Other Non-Current Liabilities
|
6.88M | 6.22M | 4.58M | 4.19M | 8.03M | 8.45M | 7.32M | 5.87M | 9.22M |
|
Total Non-Current Liabilities
|
17.07M | 21.82M | 46.14M | 56.03M | 125.05M | 232.07M | 416.01M | 558.87M | 750.60M |
|
Total Liabilities
|
23.95M | 28.03M | 50.72M | 60.22M | 133.09M | 240.51M | 423.33M | 564.75M | 759.82M |
|
Total Debt
|
4.76M | 5.09M | 9.45M | 13.75M | 44.13M | 32.55M | 74.69M | 85.29M | 150.00M |
|
Common Equity
|
2.48M | 39.86M | 52.32M | 97.32M | 208.17M | 811.66M | 812.17M | 926.16M | 1,095.91M |
|
Shareholder's Equity
|
2.48M | 39.86M | 52.32M | 97.32M | 208.17M | 811.66M | 812.17M | 926.16M | 1,095.91M |
|
Liabilities and Shareholders Equity
|
44.47M | 67.89M | 103.05M | 217.70M | 341.26M | 1,052.18M | 1,235.50M | 1,490.91M | 1,855.72M |
|
Retained Earnings
|
-9.64M | -9.96M | -3.39M | 15.51M | 34.29M | 63.73M | 94.43M | 156.83M | 260.00M |
|
Treasury Shares
|
| | | 0.21M | 0.24M | | | | |