|
Cash & Equivalents
|
31.69M | | 17.56M | 128.44M | 12.84M | 66.43M | 115.84M | 66.43M | 11.16M | 11.16M | 11.16M | 11.16M | 118.27M | 51.43M | 51.43M | 151.45M | 51.43M |
|
Cash & Current Investments
|
31.69M | | 17.56M | 128.44M | 12.84M | 66.43M | 115.84M | 66.43M | 11.16M | 11.16M | 11.16M | 11.16M | 118.27M | 51.43M | 51.43M | 151.45M | 51.43M |
|
Receivables - Net
|
0.58M | | 29.40M | 5.30M | 24.96M | 32.97M | 30.02M | 16.31M | 41.29M | 41.29M | 41.25M | 93.52M | 77.42M | 160.22M | 168.31M | 108.10M | 160.22M |
|
Receivables - Other
|
0.39M | | 1.11M | 1.50M | 1.20M | 1.55M | 1.55M | 1.66M | 0.90M | 0.90M | 1.04M | 0.05M | 0.04M | 0.12M | 0.18M | 0.17M | 1.00M |
|
Receivables
|
0.97M | | 30.51M | 6.80M | 26.16M | 34.52M | 31.57M | 17.96M | 42.19M | 42.19M | 42.29M | 93.57M | 77.46M | 160.34M | 168.49M | 108.28M | 161.22M |
|
Inventory
|
9.65M | | 39.06M | 54.66M | 67.46M | 71.47M | 75.24M | 79.37M | 74.43M | 74.43M | 92.24M | 96.57M | 125.01M | 127.89M | 142.07M | 155.49M | 207.73M |
|
Prepaid Assets
|
11.32M | | 14.74M | 23.76M | 22.21M | 32.95M | 31.80M | 34.99M | 31.87M | 31.87M | 62.90M | 44.34M | 43.73M | 48.06M | 49.50M | 47.58M | 59.08M |
|
Current Assets
|
86.16M | | 119.82M | 238.66M | 153.67M | 230.74M | 269.14M | 211.91M | 194.84M | 194.84M | 292.30M | 285.19M | 432.61M | 455.02M | 458.87M | 509.46M | 455.02M |
|
Property, Plant & Equipment (Net)
|
99.42M | | 122.46M | 87.41M | 94.61M | 271.71M | 224.53M | 231.99M | 236.78M | 236.78M | 235.39M | 239.53M | 255.84M | 284.55M | 296.05M | 306.60M | 352.47M |
|
Long-Term Investments
|
56.68M | | 55.31M | 51.33M | 47.68M | 48.57M | 47.59M | 43.61M | 18.49M | 18.49M | 18.49M | | | | | | |
|
Goodwill
|
13.43M | | 12.37M | 11.44M | 10.66M | 11.64M | 11.91M | 11.89M | 12.06M | 12.06M | 11.78M | 11.69M | 12.20M | 11.33M | 11.33M | 12.79M | 12.80M |
|
Intangibles
|
10.13M | | 26.11M | 22.86M | 22.91M | 30.86M | 14.53M | 14.01M | 19.08M | 19.08M | 19.37M | 19.90M | 20.54M | 20.62M | 21.54M | 54.69M | 61.87M |
|
Goodwill & Intangibles
|
23.56M | | 38.47M | 34.29M | 33.57M | 42.51M | 26.44M | 25.89M | 31.13M | 31.13M | 31.15M | 31.59M | 32.74M | 31.95M | 32.87M | 67.48M | 74.67M |
|
Long-Term Deferred Tax
|
121.86M | | 170.42M | 187.98M | 185.96M | 209.50M | 239.71M | 260.30M | 309.81M | 309.81M | 318.22M | 306.64M | 320.37M | 298.36M | 315.35M | 338.33M | 340.50M |
|
Other Non-Current Assets
|
10.09M | | 10.09M | 25.00M | 25.00M | 25.19M | 25.19M | 25.19M | 26.13M | 26.13M | 25.00M | 25.00M | 9.52M | 3.62M | 3.62M | 4.34M | 4.73M |
|
Non-Current Assets
|
388.26M | | 478.16M | 535.84M | 529.45M | 597.71M | 626.32M | 698.75M | 755.25M | 755.25M | 768.34M | 783.28M | 800.34M | 766.38M | 786.59M | 883.29M | 977.17M |
|
Assets
|
474.42 | | 597.98M | 774.50M | 683.13M | 828.44M | 895.47M | 910.66M | 958.82M | 950.09M | 1,060.64M | 1,068.48M | 1,232.95M | 1,221.40M | 1,245.46M | 1,392.75M | 1,409.18M |
|
Accounts Payables
|
11.96M | | 28.59M | 44.73M | 36.44M | 49.19M | 29.77M | 43.93M | 80.56M | 80.56M | 50.17M | 58.57M | 57.72M | 67.13M | 67.89M | 84.28M | 91.63M |
|
Payables
|
11.96M | | 28.59M | 44.73M | 36.44M | 49.19M | 29.77M | 43.93M | 80.56M | 80.56M | 50.17M | 58.57M | 57.72M | 67.13M | 67.89M | 84.28M | 91.63M |
|
Accumulated Expenses
|
| | 0.00M | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
16.42M | | 42.01M | 66.83M | 53.80M | 54.05M | 75.10M | 85.68M | 62.72M | 62.72M | 76.01M | 62.46M | 50.51M | 59.40M | 64.61M | 73.14M | 100.38M |
|
Short term Debt
|
2.50M | | 2.77M | 120.84M | 74.99M | 19.92M | 23.05M | 22.46M | 38.02M | 38.02M | 37.55M | 999.04M | 22.22M | 32.70M | 32.75M | 46.03M | 42.72M |
|
Current Leases
|
| | 7.29M | | | 5.16M | | | | 9.68M | | | | 9.52M | | | |
|
Current Taxes
|
0.07M | | 0.84M | 1.05M | 1.00M | 0.93M | 1.79M | 1.52M | 0.93M | 0.93M | 1.10M | 1.03M | 1.11M | 0.20M | 0.67M | 0.74M | 1.77M |
|
Current Deferred Revenue
|
38.87M | | 44.84M | 32.33M | 40.31M | 57.02M | 54.65M | 58.98M | 73.26M | 73.26M | 88.91M | 90.12M | 85.50M | 80.72M | 87.00M | 60.33M | 80.72M |
|
Total Current Liabilities
|
50.98M | | 111.84M | 277.79M | 202.48M | 167.29M | 160.33M | 221.69M | 260.95M | 260.95M | 246.78M | 1,202.47M | 160.55M | 193.40M | 265.81M | 279.75M | 304.07M |
|
Non-Current Debt
|
565.40M | | 398.14M | 438.19M | 443.64M | 744.65M | 770.66M | 786.17M | 922.13M | 922.13M | 940.59M | 56.88M | 1,005.94M | 1,035.88M | 1,063.97M | 1,072.14M | 1,081.63M |
|
Non-Current Deffered Revenue
|
8.75M | | 44.84M | | | 57.02M | | | | 73.26M | | | | 80.72M | | | |
|
Pension
|
40.59M | 61.08M | 56.33M | 4.41M | 5.69M | 0.54M | 0.54M | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 250.00M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.22M | | 0.15M | 0.14M | 0.39M | 0.31M | 0.17M | 0.04M | 0.05M | 0.05M | 1.61M | 1.39M | 1.54M | 1.81M | 2.06M | 2.01M | 7.54M |
|
Operating Leases
|
108.95M | | 122.14M | 115.30M | 110.09M | 40.53M | 36.87M | 87.42M | 105.63M | 105.63M | 110.58M | 121.87M | 140.76M | 112.14M | 119.15M | 136.26M | 144.52M |
|
Other Non-Current Liabilities
|
| | 0.01M | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
1,290.69M | | 621.75M | 792.93M | 757.88M | 1,225.57M | 1,390.90M | 1,167.51M | 1,621.63M | 1,621.63M | 1,472.68M | 471.93M | 1,416.11M | 1,440.78M | 1,440.78M | 1,286.33M | 1,440.78M |
|
Total Liabilities
|
534.70M | | 733.59M | 1,070.72M | 960.36M | 1,392.86M | 1,551.23M | 1,389.20M | 1,619.67M | 1,882.58M | 1,719.46M | 1,674.40M | 1,576.65M | 1,634.17M | 1,634.17M | 1,566.08M | 1,634.17M |
|
Total Debt
|
567.90M | | 400.91M | 559.02M | 518.63M | 764.57M | 793.70M | 808.64M | 960.16M | 960.16M | 978.14M | 1,055.91M | 1,028.16M | 1,068.58M | 1,096.72M | 1,118.16M | 1,124.35M |
|
Common Equity
|
-867.24M | | -135.61M | -296.22M | -277.23M | -564.42M | -655.77M | -478.54M | -932.49M | -932.49M | -658.83M | -605.92M | -343.71M | -412.77M | -412.77M | -173.33M | -412.77M |
|
Liabilities and Shareholders Equity
|
474.42 | | 597.98M | 774.50M | 683.13M | 828.44M | 895.47M | 910.66M | 958.82M | 950.09M | 1,060.64M | 1,068.48M | 1,232.95M | 1,221.40M | 1,245.46M | 1,392.75M | 1,409.18M |
|
Retained Earnings
|
-1039.03M | | -1140.53M | -1325.01M | -1333.61M | -1654.11M | -1930.29M | -1740.97M | -2205.84M | -2205.84M | -2424.57M | -2359.35M | -2370.74M | -2437.71M | -2437.71M | -2295.99M | -2437.71M |