|
Cash & Equivalents
|
29.86M | 38.16M | | 0.01M | 11.11M | 169.04M | 154.68M | 27.36M | 31.14M | 43.01M | 62.33M | 7.86M | 100.30M | 48.23M | 221.12M | 144.86M |
|
Short-term Investments
|
| | | | | | | | | | | 5.00M | 5.00M | 5.01M | | 0.03M |
|
Cash & Current Investments
|
29.86M | 38.16M | | 0.01M | 11.11M | 169.04M | 154.68M | 27.36M | 31.14M | 43.01M | 62.33M | 12.87M | 105.30M | 53.23M | 221.12M | 144.89M |
|
Receivables - Net
|
0.06M | | | 5.43M | 12.51M | 17.30M | 21.93M | 45.90M | 58.79M | 64.84M | 72.13M | 95.79M | 128.53M | 165.44M | 162.08M | 221.73M |
|
Receivables - Other
|
| | | | | | | | | 0.10M | 0.10M | | | 5.00M | | |
|
Receivables
|
0.06M | | | 5.43M | 12.51M | 17.30M | 21.93M | 45.90M | 58.79M | 64.94M | 72.23M | 95.79M | 128.53M | 170.44M | 162.08M | 221.73M |
|
Inventory
|
| | | 2.81M | 3.52M | 7.52M | 13.39M | 26.18M | 37.73M | 42.06M | 54.89M | 66.03M | 89.45M | 105.36M | 111.20M | 136.78M |
|
Current Deferred Tax Assets
|
| | | | | 7.64M | | | | | | | | | | |
|
Prepaid Assets
|
1.49M | 2.47M | 0.80M | 0.31M | 0.58M | 1.14M | 1.45M | 3.56M | 2.78M | 4.52M | 4.00M | 5.86M | 7.59M | 8.39M | 17.40M | 17.98M |
|
Current Assets
|
| 40.63M | 58.03M | 8.57M | 27.72M | 194.99M | 192.58M | 103.01M | 131.60M | 152.88M | 187.69M | 170.32M | 321.77M | 344.26M | 519.82M | 527.68M |
|
Buildings
|
| | | 3.68M | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 0.21M | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 0.09M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.75M | 0.64M | 0.86M | 4.88M | 4.54M | 5.22M | 7.13M | 11.00M | 20.40M | 38.09M | 40.55M | 41.27M | 52.67M | 43.25M | 44.59M | 56.86M |
|
Long-Term Investments
|
3.63M | 3.41M | 3.41M | 3.41M | | | | | | | | | | | | |
|
Goodwill
|
| | | | 1.80M | 1.84M | 1.84M | 1.84M | 1.84M | 1.70M | 3.60M | 3.60M | 27.90M | 28.22M | 28.22M | 59.99M |
|
Intangibles
|
| | | 0.09M | 10.41M | 42.07M | 66.40M | 175.79M | 229.79M | 201.60M | 180.39M | 188.51M | 500.49M | 251.63M | 209.01M | 541.83M |
|
Goodwill & Intangibles
|
| | | 0.09M | 12.21M | 43.91M | 68.23M | 177.63M | 231.63M | 203.30M | 183.99M | 192.11M | 528.39M | 279.86M | 237.23M | 601.82M |
|
Long-Term Deferred Tax
|
| | | | | 15.44M | 17.32M | 26.23M | 22.67M | 27.96M | 38.33M | 51.70M | 67.94M | 81.36M | 90.71M | 85.11M |
|
Other Non-Current Assets
|
| 0.10M | 0.09M | 0.22M | | | | 5.00M | 5.01M | 5.02M | 5.03M | 5.00M | 5.00M | 11.36M | 12.07M | 12.22M |
|
Non-Current Assets
|
| 4.14M | 4.35M | 5.18M | 16.78M | 64.57M | 92.68M | 219.86M | 280.53M | 277.73M | 269.09M | 290.87M | 449.82M | 415.83M | 384.61M | 756.01M |
|
Assets
|
| 44.77M | 62.38M | 13.75M | 44.50M | 259.56M | 285.26M | 322.86M | 412.14M | 430.60M | 456.79M | 461.19M | 771.60M | 760.09M | 904.42M | 1,283.70M |
|
Accounts Payables
|
2.44M | 4.86M | 3.15M | 1.99M | 1.43M | 2.65M | 2.07M | 3.39M | 3.63M | 8.88M | 14.61M | 11.26M | 22.97M | 29.30M | 36.68M | 45.66M |
|
Notes Payables
|
16.68M | 1.11M | | 4.07M | | | | | | | | | | | | |
|
Payables
|
19.12M | 5.98M | 3.15M | 6.06M | 1.43M | 2.65M | 2.07M | 3.39M | 3.63M | 8.88M | 14.61M | 11.26M | 22.97M | 29.30M | 36.68M | 45.66M |
|
Accumulated Expenses
|
| 0.53M | 1.60M | 0.93M | 0.77M | 1.35M | 1.19M | 11.96M | 12.16M | 8.46M | 5.08M | 6.41M | 8.52M | 10.31M | 23.79M | 37.73M |
|
Other Accumulated Expenses
|
0.94M | 1.68M | 2.48M | 0.50M | | | | | | | | | | | | |
|
Short term Debt
|
| | 0.97M | 7.88M | 17.44M | | | | 3.35M | 3.26M | 9.94M | 13.24M | 0.85M | 0.85M | 12.27M | 9.17M |
|
Current Taxes
|
| | | | 0.02M | 4.25M | | 2.40M | | 5.02M | | 3.91M | | | 8.16M | 6.75M |
|
Current Deferred Revenue
|
| | | 0.32M | 0.05M | | | | | 0.71M | 0.50M | 0.10M | 0.10M | | | |
|
Total Current Liabilities
|
| 8.18M | 7.23M | 7.71M | 3.54M | 13.23M | 11.76M | 31.95M | 39.23M | 165.55M | 61.68M | 78.56M | 87.54M | 99.44M | 145.48M | 193.68M |
|
Non-Current Debt
|
| | | | | | | | 69.95M | 67.30M | 175.81M | 172.44M | 286.52M | 285.67M | 284.82M | 309.11M |
|
Convertible Debt
|
| 17.44M | 17.34M | | | 106.54M | 113.43M | 120.64M | 128.21M | 112.46M | | | | | | |
|
Preferred Stock Liabilities
|
| | | 48.75M | | | | | | | | | 24.85M | 24.85M | 24.85M | 24.85M |
|
Liabilities from Discontinued Operations
|
| | | 0.37M | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 17.34M | 7.88M | | | | 0.62M | | 0.50M | | 14.48M | 31.00M | 35.06M | 24.00M | 19.82M |
|
Total Non-Current Liabilities
|
| | 7.23M | 2.71M | | | | 152.59M | | 232.84M | | 251.01M | 381.86M | 386.49M | 422.82M | 835.34M |
|
Total Liabilities
|
20.61M | 25.62M | 24.56M | 10.59M | 3.54M | 119.77M | 125.18M | 153.22M | 237.38M | 233.34M | 244.00M | 265.49M | 412.86M | 421.55M | 446.82M | 855.17M |
|
Total Debt
|
| | 0.97M | 7.88M | 17.44M | | | | 73.30M | 70.55M | 185.75M | 185.69M | 287.37M | 286.52M | 297.08M | 318.28M |
|
Common Equity
|
15.83M | 19.15M | -34.28M | -42.72M | 40.96M | 139.78M | 160.08M | 169.65M | 174.76M | 197.26M | 212.79M | 214.35M | 387.84M | 403.90M | 514.10M | 403.68M |
|
Shareholder's Equity
|
15.83M | 19.15M | -34.28M | -42.72M | 40.96M | 139.78M | 160.08M | 169.65M | 174.76M | 197.26M | 212.79M | 214.35M | 387.84M | 403.90M | 514.10M | 403.68M |
|
Liabilities and Shareholders Equity
|
| 44.77M | 62.38M | 13.75M | 44.50M | 259.56M | 285.26M | 322.86M | 412.14M | 430.60M | 456.79M | 461.19M | 771.60M | 760.09M | 904.42M | 1,283.70M |
|
Treasury Shares
|
| | | | 0.05M | 0.06M | 0.06M | 0.06M | 0.09M | 0.12M | 0.19M | 0.35M | 0.71M | 1.14M | 1.35M | 0.43M |
|
Retained Earnings
|
-119.43M | -165.63M | -217.24M | -43.80M | -48.47M | -19.73M | -4.35M | -2.92M | -4.01M | 11.49M | 17.58M | -11.44M | -47.77M | -97.29M | -80.13M | -100.28M |