|
Cash & Equivalents
|
18.85M | 26.45M | 23.03M | 16.13M | 10.50M | 62.70M | 173.37M | 152.35M | 142.65M | 131.15M | 112.36M | 102.54M | 83.18M | 194.71M | 167.96M | 139.99M | 242.41M | 230.01M | 428.03M | 420.81M | 360.96M | 317.15M | 791.85M | 775.71M | 732.91M | 662.04M | 589.92M | 265.02M | 891.77M | 696.91M | 597.14M | 463.09M | 817.18M | 510.52M | 848.09M | 717.47M | 613.36M | 453.77M | 538.05M | 429.28M | 480.36M | 421.94M | 347.90M | 278.59M | 686.95M | 597.93M | 544.80M | 559.24M | 630.23M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.87M | 160.10M | 333.02M | 309.24M | 279.45M | 269.74M | 347.41M | 344.11M | 329.52M | 296.57M | 90.65M | 40.16M | 15.42M | 7.83M | | | | | | | |
|
Cash & Current Investments
|
18.85M | 26.45M | 23.03M | 16.13M | 10.50M | 62.70M | 173.37M | 152.35M | 142.65M | 131.15M | 112.36M | 102.54M | 83.18M | 194.71M | 167.96M | 139.99M | 242.41M | 230.01M | 428.03M | 420.81M | 360.96M | 317.15M | 791.85M | 775.71M | 732.91M | 662.04M | 589.92M | 265.02M | 1,118.64M | 857.01M | 930.17M | 772.33M | 1,096.62M | 780.26M | 1,195.50M | 1,061.59M | 942.89M | 750.35M | 628.70M | 469.44M | 495.78M | 429.77M | 347.90M | 278.59M | 686.95M | 597.93M | 544.80M | 559.24M | 630.23M |
|
Receivables - Net
|
7.42M | 5.46M | 0.67M | -0.54M | 0.71M | 0.52M | 0.50M | -0.06M | 0.62M | 1.17M | 0.19M | 0.76M | 0.72M | 0.31M | -0.10M | -0.18M | -0.18M | 0.22M | 0.19M | 0.20M | 0.19M | 0.01M | 0.00M | 0.01M | 0.01M | 0.89M | | | 3.18M | 0.46M | 0.07M | 0.47M | 0.63M | 2.52M | 6.52M | 4.66M | 6.71M | 12.15M | 17.30M | 22.01M | 29.17M | 38.60M | 44.64M | 52.94M | 36.35M | 177.69M | 70.14M | 125.03M | 157.51M |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.69M | | | | 1.66M | | | | 2.03M | | | | 6.72M | | | | 8.29M | | | | 22.99M | | | | 13.09M | | | | 20.55M | | | | 10.03M | | | |
|
Receivables
|
7.42M | 5.46M | 0.67M | -0.54M | 0.71M | 0.52M | 0.50M | -0.06M | 0.62M | 1.17M | 0.19M | 0.76M | 0.72M | 1.00M | -0.10M | -0.18M | -0.18M | 1.88M | 0.19M | 0.20M | 0.19M | 2.03M | 0.00M | 0.01M | 0.01M | 7.61M | | | 3.18M | 8.76M | 0.07M | 0.47M | 0.63M | 25.50M | 6.52M | 4.66M | 6.71M | 25.24M | 17.30M | 22.01M | 29.17M | 59.15M | 44.64M | 52.94M | 36.35M | 187.71M | 70.14M | 125.03M | 157.51M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.18M | 86.26M | -19.11M | -27.65M | -28.81M | 133.32M | -21.66M | -40.56M | -63.64M | 224.80M | -25.80M | -45.52M | -62.05M | 315.89M | 308.28M | 343.42M | 353.08M |
|
Prepaid Assets
|
0.12M | 0.04M | -0.06M | -0.05M | -0.41M | -0.69M | 0.28M | 0.33M | -3.08M | -3.51M | 1.86M | 0.18M | 1.50M | 2.12M | -3.90M | -4.53M | -6.16M | 8.13M | -0.26M | 1.16M | -6.38M | 14.17M | 1.29M | 2.83M | 4.98M | 8.47M | -2.80M | -5.93M | -8.90M | 16.68M | -1.60M | -9.43M | -9.72M | 28.86M | -3.06M | -10.28M | -8.94M | 32.36M | 41.53M | -13.92M | -6.79M | 41.51M | -4.24M | 2.01M | 6.72M | 30.21M | -5.81M | -7.70M | -2.02M |
|
Current Assets
|
26.84M | 28.85M | | | | 66.44M | 176.03M | 157.22M | 150.56M | 137.73M | 117.53M | 109.09M | 89.93M | 198.62M | 177.33M | 149.59M | 253.51M | 240.94M | 439.52M | 431.62M | 380.33M | 334.32M | 813.57M | 789.73M | 745.14M | 676.49M | 608.90M | 541.50M | 1,113.88M | 882.45M | 829.01M | 703.60M | 1,128.09M | 921.91M | 1,258.23M | 1,186.67M | 1,088.84M | 942.17M | 869.24M | 737.94M | 797.86M | 756.09M | 721.47M | 675.55M | 1,069.38M | 1,133.63M | 969.30M | 1,078.71M | 1,189.84M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | 0.23M | | | | 2.99M | | | | 0.00M | | | | 0.00M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.54M | -1.63M | -0.17M | -0.42M | -0.49M | -0.51M | -0.10M | -0.65M | -0.75M | 6.02M | -0.15M | -0.46M | -0.64M | 6.57M | -0.40M | -0.64M | -0.83M | 8.00M | -0.13M | -0.52M | -1.85M | -12.92M | -2.81M | -3.12M | -4.48M | 62.42M | -6.78M | -11.81M | -18.22M | 152.49M | -4.86M | -9.16M | -22.30M | 183.00M | -4.29M | -8.05M | -10.80M | 179.30M | -1.16M | -1.66M | -2.73M | 119.04M | -0.22M | -0.58M | -1.15M | 105.49M | -0.74M | -5.71M | -5.96M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | 19.50M | 19.86M | 18.97M | 19.00M | 17.20M | 16.90M | 15.60M | 13.52M | 137.45M | -12.29M | -12.27M | -12.01M | 123.05M | 39.31M | | 32.27M | 23.40M | 23.58M | 15.37M | 8.83M | 6.12M | 26.94M | 22.15M | 17.81M | 14.51M | 43.06M | 39.51M | 33.09M |
|
Goodwill
|
| | | | | | | | | 3.83M | | | | 3.77M | | | | 4.12M | | | | 3.99M | | | | 3.87M | | | | 6.82M | | | | 6.03M | | | | 4.93M | | | | | | | | | | | |
|
Intangibles
|
4.53M | 4.76M | | | | 4.37M | 3.95M | 3.86M | 3.89M | 3.83M | 3.86M | 3.95M | 3.90M | 3.77M | 3.72M | 3.84M | 4.11M | 4.12M | 4.29M | 4.17M | 4.07M | 3.99M | 3.97M | 3.93M | 3.89M | 3.87M | 3.86M | 4.19M | 5.44M | 6.82M | 6.76M | 6.62M | 6.35M | 6.54M | 5.79M | 5.39M | 4.98M | 5.83M | 5.06M | 5.02M | 4.89M | 4.75M | 4.67M | 4.51M | 4.51M | 4.30M | 4.11M | 4.29M | 4.37M |
|
Goodwill & Intangibles
|
4.53M | 4.76M | | | | 4.37M | 3.95M | 3.86M | 3.89M | 7.66M | 3.86M | 3.95M | 3.90M | 7.55M | 3.72M | 3.84M | 4.11M | 8.23M | 4.29M | 4.17M | 4.07M | 7.98M | 3.97M | 3.93M | 3.89M | 3.87M | 3.86M | 4.19M | 5.44M | 6.82M | 6.76M | 6.62M | 6.35M | 6.03M | 5.79M | 5.39M | 4.98M | 4.93M | 5.06M | 5.02M | 4.89M | 4.75M | 4.67M | 4.51M | 4.51M | 4.30M | 4.11M | 4.29M | 4.37M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.27M | | | | -7.76M | | | |
|
Other Non-Current Assets
|
0.04M | -0.00M | -0.14M | -0.14M | -0.14M | -0.13M | -0.01M | -0.01M | -0.14M | -0.14M | -0.03M | 0.01M | 0.01M | 0.29M | 0.00M | -0.01M | -0.02M | 0.07M | -1.01M | -0.98M | -1.10M | 6.35M | 791.85M | 775.71M | 732.91M | 6.39M | 239.47M | 201.74M | 840.66M | 693.76M | 597.14M | 461.32M | 817.18M | 505.33M | 846.80M | 715.19M | 609.02M | 436.47M | 538.05M | 429.28M | 480.36M | 421.94M | 347.90M | 278.59M | 686.95M | 597.93M | 544.80M | 559.24M | |
|
Non-Current Assets
|
6.11M | 7.49M | | | | 6.89M | 6.19M | 6.47M | 6.57M | 6.71M | 6.75M | 6.99M | 6.90M | 6.60M | 6.73M | 6.99M | 7.40M | 7.47M | 8.68M | 8.60M | 9.59M | 29.75M | 52.47M | 72.28M | 72.67M | 72.57M | 77.09M | 75.98M | 108.07M | 285.74M | 335.38M | 322.26M | 293.22M | 319.21M | 287.51M | 229.14M | 195.12M | 169.63M | 167.90M | 159.14M | 152.72M | 132.20M | 150.34M | 141.05M | 131.83M | 126.77M | 147.21M | 152.75M | 160.12M |
|
Assets
|
36.66M | 45.83M | | | | 95.73M | 182.22M | 163.68M | 157.12M | 192.43M | 124.29M | 116.08M | 96.83M | 205.22M | 184.06M | 156.58M | 260.91M | 248.41M | 448.20M | 440.22M | 389.92M | 364.07M | 866.04M | 862.01M | 817.81M | 749.07M | 686.00M | 617.49M | 1,221.95M | 1,927.18M | 1,164.40M | 1,025.86M | 1,421.32M | 1,241.12M | 1,545.74M | 1,415.80M | 1,283.96M | 1,111.80M | 1,037.14M | 897.08M | 950.57M | 888.28M | 871.81M | 816.60M | 1,201.21M | 1,260.40M | 1,116.51M | 1,231.46M | 1,349.97M |
|
Accounts Payables
|
| | | | | | | | | | | | | 14.12M | | | | 20.53M | | | | 22.53M | | | | 30.73M | | | 44.51M | 26.11M | 65.30M | 53.24M | 90.18M | 67.97M | 79.33M | 80.01M | 86.81M | 103.08M | 141.08M | 132.98M | 132.32M | 101.75M | 102.69M | 107.18M | 82.66M | 103.01M | 88.75M | 106.08M | 91.89M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 521.59M | 531.53M | 537.56M | 11.87M | 515.19M | 522.00M | 598.16M | 438.01M | 461.69M | 465.42M | 463.52M | 489.64M | 472.89M | 473.24M | 498.30M |
|
Payables
|
| | | | | | | | | | | | | 14.12M | | | | 20.53M | | | | 22.53M | | | | 30.73M | | | 44.51M | 26.11M | 65.30M | 53.24M | 90.18M | 75.97M | 600.92M | 611.55M | 624.37M | 114.94M | 656.27M | 654.98M | 730.48M | 539.76M | 564.38M | 572.60M | 546.18M | 592.64M | 561.63M | 579.33M | 590.19M |
|
Other Accumulated Expenses
|
-0.24M | -0.05M | | | | -319.96M | | | | -1.41M | | | | -1.85M | | | | -2.81M | | | | | | | | | | | | | | | | | | | | | 1.53M | 13.43M | 13.96M | 200.25M | 191.96M | 276.21M | 272.41M | 319.50M | 274.93M | 373.94M | 381.68M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | | 11.87M | | | | 438.01M | | | | 489.64M | | | |
|
Current Leases
|
0.05M | 0.85M | | | | -0.85M | | | | -0.88M | | | | -0.81M | | | | 0.87M | | | | 0.84M | | | | 6.53M | | | | 8.18M | | | | 8.00M | | | | 14.08M | | | | 15.28M | | | | | | | |
|
Current Taxes
|
0.03M | -0.33M | | | | | | | | | 0.11M | 0.16M | 0.13M | 0.31M | 0.37M | 0.34M | 0.24M | | | 0.03M | 0.01M | 0.01M | 0.04M | 0.06M | 0.03M | 0.13M | 0.23M | 0.20M | 0.26M | 0.36M | 0.45M | 0.45M | 0.59M | 0.23M | 0.56M | 0.10M | 0.13M | 5.60M | 7.38M | 6.29M | 7.05M | 2.47M | 3.62M | 1.17M | 1.12M | 1.31M | 1.65M | 0.80M | 1.88M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 0.10M | | | | | | | | 7.88M | | | | 0.95M | | | | 0.43M | | | | 2.98M | | | | | | | | 1.27M | | | | 1.00M | | | |
|
Total Current Liabilities
|
30.93M | 27.76M | | | | 16.07M | 13.66M | 13.68M | 10.62M | 12.55M | 11.88M | 13.36M | 13.79M | 14.53M | 19.11M | 17.52M | 23.37M | 27.99M | | 43.73M | | 44.42M | 36.45M | 68.12M | 47.33M | 53.12M | 46.16M | 59.89M | 75.26M | 62.96M | 87.97M | 84.66M | 136.94M | 114.80M | 107.02M | 122.85M | 144.02M | 174.74M | 212.91M | 209.37M | 231.61M | 792.44M | 867.97M | 912.92M | 920.81M | 970.14M | 931.45M | 1,058.38M | 1,153.25M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.07M | | | | 395.40M | | | | 239.93M | | | | 390.12M | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 566.17M | 537.03M | 507.45M | 513.47M | | | | 592.19M | 676.02M | 636.71M | 648.40M | 650.64M | 656.53M | 684.44M | 771.58M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | 0.46M | | | | 7.88M | 3.49M | 2.42M | 1.53M | 8.86M | 0.38M | | 0.26M | | 0.31M | 0.17M | 0.04M | 3.39M | 3.33M | 3.95M | 13.26M | 14.50M | 10.73M | 4.51M | 4.39M | 6.40M | -1.03M | -0.90M | -0.60M | 5.34M | 1.25M | 2.03M | -1.27M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | -0.19M | | | | -0.16M | -4.35M | -5.33M | -6.15M | -6.69M | -0.57M | -0.95M | -0.74M | -0.59M | -0.13M | -0.26M | -0.39M | 5.95M | -2.62M | -1.99M | 10.82M | | -0.27M | -9.93M | -10.05M | 6.27M | 7.70M | 8.23M | 9.57M | 7.76M | 8.13M | 10.86M | 12.02M |
|
Operating Leases
|
0.27M | | | | | | | | | | | | | | | | | | | | | 20.20M | -1.35M | -2.54M | -3.33M | 40.53M | -1.23M | -2.54M | -4.06M | 109.66M | -2.37M | -4.06M | -5.76M | 120.07M | -2.19M | -3.38M | -4.61M | 97.33M | -2.76M | -5.54M | -8.39M | 91.02M | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | | | | 3.77M | | | | | 14.07M | 22.36M | 26.80M | 32.64M | 16.64M | 24.89M | 36.64M | 44.30M | 24.66M | 28.44M | 46.39M | 72.62M | 40.04M | 45.19M | 56.46M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 15.02M | 35.35M | 35.05M | 35.01M | 33.96M | 32.04M | 35.17M | 105.25M | 108.04M | 113.27M | 112.68M | 115.46M | 683.59M | 644.35M | 684.65M | 668.38M | 644.77M | 617.10M | 798.90M | 252.60M | 262.59M | 249.51M | 387.28M | 403.22M | 384.71M | 385.40M | 400.22M |
|
Total Liabilities
|
34.01M | 28.07M | | | | 20.06M | 13.66M | 13.68M | 10.62M | 15.01M | 11.88M | 13.36M | 13.79M | 14.53M | 19.11M | 17.52M | 23.37M | 27.99M | 21.39M | 43.73M | 36.09M | 44.42M | 51.46M | 103.47M | 82.38M | 88.13M | 80.12M | 91.93M | 110.43M | 168.21M | 196.01M | 197.94M | 249.62M | 230.27M | 790.61M | 767.20M | 828.67M | 843.12M | 857.68M | 826.47M | 1,030.51M | 1,045.04M | 1,130.56M | 1,162.43M | 1,308.09M | 1,373.36M | 1,316.17M | 1,443.79M | 1,553.47M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.07M | | | | 407.27M | | | | 677.94M | | | | 879.76M | | | |
|
Common Equity
|
| | 4.15M | 5.68M | 4.77M | 57.25M | 168.56M | 150.00M | 146.51M | 131.89M | 112.41M | 10.88M | 12.55M | 190.69M | 318.77M | 328.99M | 477.47M | 220.43M | 760.43M | 742.67M | 726.19M | 319.65M | 1,255.82M | 1,251.73M | 1,242.72M | 660.94M | 1,238.73M | | | 999.99M | | | | 1,010.85M | | | | 268.68M | 2,269.80M | 2,302.98M | -2399.59M | -156.76M | -2597.36M | -2664.45M | -2797.66M | -112.96M | -2795.48M | 3,018.29M | 3,152.69M |
|
Shareholder's Equity
|
2.65M | 17.76M | | | | 57.25M | 168.56M | 150.00M | 146.51M | 131.89M | 112.41M | 102.72M | 83.05M | 190.69M | 164.95M | 139.06M | 237.54M | 220.43M | 426.81M | 396.49M | 353.83M | 319.65M | 814.58M | 758.54M | 735.43M | 660.94M | 605.88M | 525.56M | 1,111.52M | 999.99M | 968.39M | 827.92M | 1,171.70M | 1,010.85M | 755.13M | 648.60M | 455.29M | 268.68M | 179.46M | 70.61M | -79.94M | -156.76M | -258.75M | -345.82M | -106.88M | -112.96M | -199.66M | -212.32M | -203.50M |
|
Liabilities and Shareholders Equity
|
36.66M | 45.83M | | | | 95.73M | 182.22M | 163.68M | 157.12M | 192.43M | 124.29M | 116.08M | 96.83M | 205.22M | 184.06M | 156.58M | 260.91M | 248.41M | 448.20M | 440.22M | 389.92M | 364.07M | 866.04M | 862.01M | 817.81M | 749.07M | 686.00M | 617.49M | 1,221.95M | 1,927.18M | 1,164.40M | 1,025.86M | 1,421.32M | 1,241.12M | 1,545.74M | 1,415.80M | 1,283.96M | 1,111.80M | 1,037.14M | 897.08M | 950.57M | 888.28M | 871.81M | 816.60M | 1,201.21M | 1,260.40M | 1,116.51M | 1,231.46M | 1,349.97M |
|
Retained Earnings
|
2.66M | 3.71M | | | | 5.00M | 5.10M | 5.47M | 5.64M | 6.26M | 8.58M | 10.79M | 12.46M | 14.04M | 16.74M | 19.86M | 23.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |