|
Cash & Equivalents
|
60.42M | 119.00M | 86.71M | 82.17M | 92.41M | 117.79M | 106.08M | 87.77M | 115.71M | 131.53M | 121.89M | 158.54M | 202.41M | 314.35M | 195.19M | 175.13M | 153.08M |
|
Short-term Investments
|
0.20M | 0.71M | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
60.62M | 119.71M | 86.71M | 82.17M | 92.41M | 117.79M | 106.08M | 87.77M | 115.71M | 131.53M | 121.89M | 158.54M | 202.41M | 314.35M | 195.19M | 175.13M | 153.08M |
|
Receivables - Net
|
| | 61.77M | 55.86M | 52.20M | 51.13M | 58.25M | 43.32M | 48.04M | 52.69M | 48.40M | 43.39M | 48.23M | 84.44M | 62.43M | 54.27M | 75.60M |
|
Receivables - Other
|
| | | | | | | | 0.62M | 0.67M | 0.38M | 0.07M | 2.21M | 0.74M | 1.14M | 2.70M | 1.70M |
|
Receivables
|
| | 61.77M | 55.86M | 52.20M | 51.13M | 58.25M | 43.32M | 48.66M | 53.36M | 48.78M | 43.46M | 50.44M | 85.19M | 63.56M | 56.96M | 77.30M |
|
Raw Materials
|
| | 30.71M | 27.86M | 17.25M | 19.00M | 19.42M | 23.98M | 32.12M | 47.10M | 59.08M | 55.38M | 68.90M | 67.96M | 86.62M | 78.06M | 81.34M |
|
Work In Process
|
| | 20.51M | 28.19M | 38.62M | 36.00M | 31.27M | 32.45M | 36.08M | 35.24M | 38.21M | 61.86M | 68.82M | 80.72M | 69.43M | 87.90M | 91.59M |
|
Finished Goods
|
| | 14.03M | 9.73M | 12.47M | 11.56M | 13.48M | 12.42M | 8.05M | 7.84M | 14.35M | 18.29M | 16.57M | 9.36M | 27.20M | 29.79M | 16.75M |
|
Inventory
|
22.80M | 28.32M | 65.25M | 65.78M | 68.34M | 66.56M | 64.17M | 68.85M | 76.25M | 90.18M | 111.64M | 135.53M | 154.29M | 158.04M | 183.25M | 195.75M | 189.68M |
|
Current Deferred Tax Assets
|
1.22M | 2.30M | 1.77M | 2.79M | 3.03M | 2.84M | 0.39M | 0.50M | 0.42M | 0.89M | | | | | | | |
|
Prepaid Assets
|
1.95M | 3.08M | 5.06M | 3.96M | 3.58M | 3.81M | 4.28M | 4.53M | 4.88M | 29.55M | 37.10M | 8.81M | 14.60M | 11.22M | 22.67M | 14.16M | 18.21M |
|
Current Assets
|
106.08M | 181.74M | 201.34M | 193.78M | 205.85M | 227.78M | 213.69M | 187.93M | 225.48M | 285.21M | 295.30M | 318.33M | 407.32M | 549.59M | 423.94M | 398.00M | 396.16M |
|
Construction in Progress
|
| | 20.22M | 11.41M | 7.15M | 10.90M | 18.68M | 16.19M | 40.78M | 198.85M | 197.50M | 48.59M | 37.67M | 129.98M | 75.72M | 23.12M | 28.04M |
|
Property, Plant & Equipment (Net)
|
28.25M | 44.16M | 127.84M | 158.54M | 138.11M | 123.25M | 119.58M | 116.08M | 148.19M | 331.66M | 409.74M | 412.34M | 436.98M | 318.67M | 357.83M | 336.62M | 314.10M |
|
Long-Term Investments
|
19.40M | 25.69M | | | | | | | | | | | | 378.38M | 366.62M | 356.04M | 279.12M |
|
Goodwill
|
| | | 0.27M | 0.27M | 0.27M | 0.27M | 0.30M | 0.30M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M |
|
Intangibles
|
5.12M | 3.82M | 1.60M | 1.03M | 0.50M | 0.23M | 0.02M | | 8.80M | | | | | | | | |
|
Goodwill & Intangibles
|
5.12M | 3.82M | 1.60M | 1.30M | 0.77M | 0.50M | 0.29M | 0.30M | 0.28M | 16.59M | 16.88M | 16.77M | 13.41M | 10.05M | 6.76M | 3.52M | 0.27M |
|
Long-Term Deferred Tax
|
1.22M | 0.67M | 12.26M | 14.68M | 17.20M | 16.30M | 16.20M | 16.79M | 9.95M | 15.01M | 16.69M | 24.90M | 26.88M | 25.94M | 22.33M | 23.79M | 0.60M |
|
Other Non-Current Assets
|
0.30M | 0.46M | 7.61M | 2.48M | 0.77M | 1.96M | 2.30M | 2.36M | 19.86M | 28.70M | 10.62M | 1.98M | 2.17M | 17.68M | 19.70M | 25.24M | 22.77M |
|
Non-Current Assets
|
54.29M | 76.43M | 146.09M | 172.38M | 150.47M | 136.57M | 134.22M | 130.57M | 172.93M | 381.84M | 444.10M | 474.61M | 511.25M | 749.04M | 775.80M | 747.01M | 638.14M |
|
Assets
|
160.37M | 258.17M | 347.44M | 366.16M | 356.32M | 364.35M | 347.90M | 318.50M | 398.41M | 667.05M | 739.39M | 792.94M | 918.57M | 1,298.63M | 1,199.74M | 1,145.01M | 1,034.30M |
|
Accounts Payables
|
| | 64.68M | 35.65M | 31.74M | 38.76M | 44.08M | 42.72M | 63.13M | 92.66M | 94.38M | 86.18M | 80.70M | 87.38M | 50.77M | 45.08M | 60.04M |
|
Notes Payables
|
0.64M | | | | | | | | | | | | 58.03M | 25.56M | 11.43M | 11.63M | 11.85M |
|
Payables
|
0.64M | | 64.68M | 35.65M | 31.74M | 38.76M | 44.08M | 42.72M | 63.13M | 92.66M | 94.38M | 86.18M | 138.73M | 112.94M | 62.21M | 56.72M | 71.90M |
|
Accumulated Expenses
|
| | 15.12M | 21.03M | 14.57M | 17.38M | 19.23M | 22.59M | 28.39M | 49.84M | 44.08M | 54.99M | 69.49M | 116.89M | 79.53M | 72.37M | 59.03M |
|
Other Accumulated Expenses
|
1.36M | | | | | | | | | | | | | | | | |
|
Short term Debt
|
8.61M | 3.68M | | 3.57M | 3.82M | 13.82M | | | | 3.81M | 26.61M | 30.11M | 58.03M | 25.56M | 11.43M | 11.63M | 11.85M |
|
Current Leases
|
1.41M | | 0.31M | 0.96M | 1.27M | 1.06M | 0.94M | 0.82M | 0.83M | 4.49M | 11.36M | 1.00M | 16.72M | 3.85M | 4.38M | 5.14M | 4.98M |
|
Current Taxes
|
| | 2.38M | 2.35M | 1.47M | 1.93M | 1.37M | 2.36M | 1.75M | 2.21M | 1.54M | 1.36M | 2.60M | 4.25M | 5.55M | 2.80M | 1.79M |
|
Current Deferred Revenue
|
| | 0.49M | 0.37M | 0.62M | 0.67M | 0.72M | 1.00M | 0.81M | 1.67M | | | | | 8.07M | 2.59M | |
|
Total Current Liabilities
|
55.84M | 67.64M | 82.98M | 63.92M | 53.49M | 73.62M | 66.34M | 69.48M | 94.91M | 154.68M | 177.96M | 192.06M | 233.23M | 267.72M | 172.56M | 154.23M | 154.51M |
|
Capital Leases
|
1.02M | 0.57M | 0.44M | 2.05M | 1.46M | 2.07M | 1.00M | 2.51M | 1.69M | 61.28M | 43.38M | 26.84M | 12.70M | 3.93M | 3.22M | 2.28M | 1.27M |
|
Non-Current Debt
|
| | | 16.43M | 13.57M | | | 1.70M | 0.87M | 56.79M | 59.38M | 99.78M | 77.99M | 42.49M | 38.36M | 26.72M | 14.87M |
|
Non-Current Deffered Revenue
|
| 0.67M | 0.97M | 1.24M | 1.31M | 1.14M | 0.95M | | | | | | | | | | |
|
Preferred Stock Liabilities
|
50.17M | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | -0.10M | 27.78M | 147.57M | 152.26M | 138.20M | 143.12M | | | | |
|
Non-Current Deferred Tax Liability
|
0.10M | 0.03M | 0.03M | 0.59M | 2.61M | 0.15M | 2.31M | 2.97M | 2.66M | 0.71M | 0.47M | 0.50M | 2.45M | 28.16M | 26.75M | 25.87M | 13.19M |
|
Operating Leases
|
| | 0.44M | | | | | | | | | 30.25M | 30.44M | 20.88M | 20.54M | 20.50M | 16.93M |
|
Other Non-Current Liabilities
|
| | 3.08M | 3.51M | 3.69M | 2.31M | 1.60M | 1.58M | 0.92M | 0.99M | 13.92M | 10.72M | 44.12M | 78.60M | 51.04M | 19.66M | 7.00M |
|
Total Non-Current Liabilities
|
9.72M | 1.13M | 84.11M | 83.25M | 71.18M | 79.00M | 69.66M | 74.89M | 98.94M | 239.89M | 282.18M | 350.33M | 358.12M | 365.93M | 264.78M | 233.75M | 204.97M |
|
Total Liabilities
|
160.37M | 258.17M | 87.19M | 86.76M | 74.87M | 81.31M | 71.27M | 76.47M | 99.86M | 240.89M | 296.11M | 361.05M | 402.25M | 444.54M | 315.82M | 253.41M | 211.97M |
|
Total Debt
|
8.61M | 3.68M | | 20.00M | 17.39M | 13.82M | | 1.70M | 0.87M | 60.60M | 85.99M | 129.89M | 136.02M | 68.05M | 49.79M | 38.36M | 26.72M |
|
Common Equity
|
94.50M | 189.45M | 260.25M | 279.39M | 281.60M | 283.39M | 276.64M | 242.04M | 298.55M | 426.16M | 443.29M | 431.89M | 373.20M | 854.09M | 883.92M | 891.61M | 822.33M |
|
Shareholder's Equity
|
94.50M | 189.45M | 260.25M | 279.39M | 281.60M | 283.39M | 276.64M | 242.04M | 298.55M | 426.16M | 443.29M | 431.89M | 373.20M | 854.09M | 883.92M | 891.61M | 822.33M |
|
Liabilities and Shareholders Equity
|
160.37M | 258.17M | 347.44M | 366.16M | 356.32M | 364.35M | 347.90M | 318.50M | 398.41M | 667.05M | 739.39M | 792.94M | 918.57M | 1,298.63M | 1,199.74M | 1,145.01M | 1,034.30M |
|
Treasury Shares
|
| | 0.21M | 0.45M | 0.55M | 0.66M | 1.00M | 5.65M | 5.61M | 6.54M | 6.65M | 6.64M | 6.62M | 6.62M | 0.55M | 7.14M | 7.12M |
|
Retained Earnings
|
30.01M | 67.60M | 106.96M | 119.87M | 114.14M | 0.35M | 103.23M | 100.07M | 113.91M | 122.64M | 125.48M | 118.83M | 176.90M | 629.99M | 642.29M | 631.06M | 533.93M |