|
Cash & Equivalents
|
137.47M | 74.60M | 70.23M | 51.41M | 53.17M | 75.18M | 180.90M | 646.83M | 422.63M | 549.63M | 499.05M | 822.15M | 866.39M | 814.88M | 966.43M |
|
Short-term Investments
|
143.93M | 158.53M | 76.17M | 71.41M | 192.70M | 526.93M | 848.22M | 1,045.26M | 662.80M | 975.02M | 1,333.18M | 1,548.62M | 1,297.89M | 1,615.52M | 1,719.92M |
|
Cash & Current Investments
|
281.40M | 233.13M | 146.40M | 122.81M | 245.87M | 602.11M | 1,029.11M | 1,692.09M | 1,085.43M | 1,524.64M | 1,832.23M | 2,370.77M | 2,164.28M | 2,430.40M | 2,686.35M |
|
Receivables - Net
|
6.04M | 3.45M | 1.47M | 0.10M | 4.25M | 39.94M | 8.30M | 34.00M | 18.76M | 43.01M | 102.41M | 198.57M | 237.96M | 327.79M | 405.31M |
|
Receivables - Other
|
| | | | | | | | 12.50M | | 500.00M | | | | |
|
Receivables
|
6.04M | 3.45M | 1.47M | 0.10M | 4.25M | 39.94M | 8.30M | 34.00M | 31.26M | 43.01M | 602.41M | 198.57M | 237.96M | 327.79M | 405.31M |
|
Raw Materials
|
| | | | | | | | 8.71M | 15.42M | 63.46M | 14.75M | 22.32M | 23.35M | 23.96M |
|
Work In Process
|
| | | | | | | | 15.26M | 38.27M | 16.15M | 100.94M | 113.78M | 76.96M | 64.98M |
|
Finished Goods
|
| | | | | | | | 0.10M | 2.65M | 12.69M | 7.00M | 25.61M | 25.12M | 26.43M |
|
Inventory
|
| | | | | | | | 24.07M | 56.35M | 75.20M | 86.36M | 128.96M | 89.15M | 78.51M |
|
Current Deferred Tax Assets
|
1.94M | | | | | | | | | | | | | | |
|
Prepaid Assets
|
4.15M | 6.89M | 4.16M | 2.64M | 3.91M | 9.74M | 16.56M | 40.12M | 73.71M | 80.34M | 62.77M | 88.08M | 132.92M | 126.38M | 116.96M |
|
Current Assets
|
293.53M | 254.14M | 152.03M | 125.56M | 254.03M | 746.37M | 1,105.39M | 1,764.74M | 1,200.70M | 1,715.86M | 2,614.78M | 2,808.58M | 2,692.25M | 2,982.70M | 3,295.28M |
|
Construction in Progress
|
| | | 8.21M | 0.03M | 1.98M | 1.28M | 133.65M | 260.98M | | | | | | |
|
Land & Improvements
|
| | | | | | | 9.08M | 9.08M | | | | | | |
|
Property, Plant & Equipment (Net)
|
18.32M | 18.29M | 14.64M | 19.80M | 16.45M | 21.74M | 27.81M | 181.90M | 320.66M | 425.18M | 465.03M | 501.96M | 523.49M | 526.06M | 502.78M |
|
Long-Term Investments
|
153.91M | 116.77M | 114.41M | 38.75M | 104.60M | 279.82M | 251.84M | 30.00M | 44.83M | 14.82M | 40.73M | 40.89M | 49.39M | 49.39M | 68.59M |
|
Intangibles
|
0.62M | 0.45M | 0.28M | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.62M | 0.45M | 0.28M | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
8.56M | | | | | 31.67M | | | | | | | | 10.10M | 116.86M |
|
Other Non-Current Assets
|
| | 0.84M | 0.10M | | | 1.47M | 4.17M | 8.62M | 18.07M | 45.05M | 60.20M | 66.09M | 61.90M | 65.31M |
|
Non-Current Assets
|
187.85M | 139.13M | 129.89M | 161.96M | 166.50M | 333.23M | 281.12M | 229.99M | 374.11M | 679.27M | 792.28M | 834.73M | 854.11M | 847.18M | 944.70M |
|
Assets
|
481.38M | 393.26M | 281.92M | 287.52M | 420.53M | 1,079.60M | 1,386.51M | 1,994.73M | 1,574.80M | 2,395.13M | 3,407.06M | 3,643.30M | 3,546.36M | 3,829.88M | 4,239.98M |
|
Accounts Payables
|
12.49M | 9.31M | 5.80M | 4.42M | 5.90M | 15.11M | 16.79M | 28.36M | 59.71M | 49.88M | 51.97M | 73.43M | 98.09M | 55.52M | 88.42M |
|
Payables
|
12.49M | 9.31M | 5.80M | 4.42M | 5.90M | 15.11M | 16.79M | 28.36M | 59.71M | 49.88M | 51.97M | 73.43M | 98.09M | 55.52M | 88.42M |
|
Accumulated Expenses
|
9.96M | 11.12M | 12.34M | 11.56M | 14.16M | 23.68M | 28.80M | 72.20M | 112.72M | 197.20M | 355.91M | 395.17M | 545.46M | 713.01M | 793.69M |
|
Other Accumulated Expenses
|
| | | | 3.27M | 3.81M | 4.96M | 10.86M | 23.63M | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | 93.80M |
|
Current Leases
|
5.99M | | | | | | | | | 27.69M | 36.87M | 40.55M | 41.97M | 41.51M | 41.89M |
|
Current Taxes
|
5.52M | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
81.93M | 81.13M | 62.37M | 31.42M | 33.50M | 23.87M | 15.35M | 41.70M | 3.95M | 153.12M | 127.21M | 149.48M | 235.53M | 290.76M | 55.48M |
|
Curent Deferred Tax Liability
|
| | | | | 31.67M | | | | | | | | | |
|
Total Current Liabilities
|
110.73M | 102.05M | 80.99M | 48.34M | 53.86M | 95.33M | 62.10M | 144.25M | 179.49M | 352.59M | 585.27M | 695.71M | 767.91M | 967.79M | 1,186.27M |
|
Non-Current Debt
|
| | | | | | | 30.00M | 30.00M | | 191.28M | 675.70M | | | |
|
Convertible Debt
|
| | | | | | | | | | | | 1,016.94M | 1,020.78M | 1,024.62M |
|
Non-Current Deffered Revenue
|
189.88M | 129.97M | 78.49M | 100.87M | 93.39M | 42.98M | 52.97M | 43.08M | 57.92M | 318.38M | 225.09M | 152.36M | 193.79M | 188.18M | |
|
Operating Leases
|
| | | | | | | | | 276.13M | 293.04M | 281.35M | 261.34M | 243.10M | 229.54M |
|
Other Non-Current Liabilities
|
0.19M | 0.14M | 0.72M | | | | 1.30M | 4.35M | 4.96M | 9.33M | 37.91M | 98.96M | 212.58M | 308.44M | 393.14M |
|
Total Non-Current Liabilities
|
303.23M | 234.89M | 163.20M | | | | 120.50M | 223.95M | 267.87M | 947.11M | 2,352.91M | 2,956.14M | 3,492.00M | 3,742.09M | 3,779.76M |
|
Total Liabilities
|
303.42M | 235.03M | 163.92M | 153.47M | 150.18M | 143.33M | 121.80M | 228.30M | 272.84M | 956.44M | 2,390.81M | 3,055.10M | 3,704.58M | 4,050.52M | 4,172.90M |
|
Total Debt
|
| | | | | | | 30.00M | 30.00M | | 191.28M | 675.70M | | | 93.80M |
|
Common Equity
|
177.97M | 158.23M | 118.00M | 134.05M | 270.35M | 936.27M | 1,264.71M | 1,766.43M | 1,301.96M | 1,438.69M | 1,016.25M | 588.20M | -158.22M | -220.64M | 67.09M |
|
Shareholder's Equity
|
177.97M | 158.23M | 118.00M | 134.05M | 270.35M | 936.27M | 1,264.71M | 1,766.43M | 1,301.96M | 1,438.69M | 1,016.25M | 588.20M | -158.22M | -220.64M | 67.09M |
|
Liabilities and Shareholders Equity
|
481.38M | 393.26M | 281.92M | 287.52M | 420.53M | 1,079.60M | 1,386.51M | 1,994.73M | 1,574.80M | 2,395.13M | 3,407.06M | 3,643.30M | 3,546.36M | 3,829.88M | 4,239.98M |
|
Retained Earnings
|
-299.83M | -343.35M | -401.00M | -507.01M | -596.24M | -956.63M | -1246.70M | -2147.68M | -2840.97M | -3727.09M | -4585.37M | -5438.19M | -6569.35M | -7009.59M | -7287.75M |
|
Treasury Shares
|
| | 0.31M | 0.60M | 0.50M | 0.03M | 0.02M | | 0.02M | 0.62M | 1.04M | 1.14M | 1.20M | 1.03M | 1.73M |