|
Cash & Equivalents
|
18.85M | 26.45M | | | | 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 | 717.16M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 350.45M | 63.28M | 51.11M | 3.15M | | 1.77M | | 5.18M | 1.29M | 2.29M | 4.35M | 17.30M | | | | 7.83M | | | | | | | | |
|
Cash & Current Investments
|
18.85M | 26.45M | | | | 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 | 940.38M | 328.30M | 942.88M | 700.07M | 597.14M | 464.85M | 817.18M | 515.70M | 849.37M | 719.76M | 617.71M | 471.07M | 538.05M | 429.28M | 480.36M | 429.77M | 347.90M | 278.59M | 686.95M | 597.93M | 544.80M | 559.24M | 630.23M | 717.16M |
|
Receivables - Net
|
7.42M | 5.46M | 0.67M | -0.54M | 0.71M | 0.52M | 0.50M | -0.06M | 0.62M | 0.47M | 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 | 164.53M |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.69M | | | | 1.66M | | | | 2.03M | | | | 6.72M | | | | 0.22M | | | | 22.99M | | | | 13.09M | | | | 20.55M | | | | 10.03M | | | | 16.98M |
|
Receivables
|
7.42M | 5.46M | 0.67M | -0.54M | 0.71M | 0.52M | 0.50M | -0.06M | 0.62M | 0.47M | 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 | 0.68M | 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 | 181.51M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.26M | | | | 133.32M | | | | 224.80M | | | | 315.89M | | | | 351.03M |
|
Prepaid Assets
|
| | | | | | | | | | | | | 2.12M | | | | 8.13M | | | | 14.17M | | | | 8.47M | | | | 16.68M | | | | 28.86M | | | | 32.36M | | | | -12.28M | | | | 11.10M | | | | -7.04M |
|
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 | 38.98M | 813.57M | 789.73M | 745.14M | 35.91M | 608.90M | 541.50M | 1,113.88M | 24.29M | 829.01M | 703.60M | 1,128.09M | 794.75M | 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 | 1,291.02M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | 0.23M | | | | 2.99M | | | | 0.00M | | | | 0.00M | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.54M | 2.69M | | | | 2.34M | 2.08M | 2.44M | 2.39M | 6.02M | 2.57M | 2.75M | 2.70M | 6.57M | 2.73M | 2.84M | 2.96M | 8.00M | 3.02M | 3.10M | 4.09M | -12.92M | 27.32M | 47.80M | 48.15M | 62.42M | 54.93M | 54.79M | 55.28M | 152.49M | 137.75M | 149.24M | 148.94M | 183.00M | 143.30M | 142.16M | 140.50M | 179.30M | 137.13M | 136.51M | 136.66M | 195.98M | 116.42M | 112.04M | 107.10M | 105.49M | 97.24M | 105.89M | 118.97M | 170.52M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | 19.50M | 19.86M | 18.97M | 19.00M | 17.20M | 16.90M | 15.60M | 13.52M | 10.94M | -12.29M | -12.27M | -12.01M | 43.87M | 39.31M | 37.25M | 32.27M | 23.40M | 23.58M | 15.37M | 8.83M | 7.83M | | | | 14.51M | 43.06M | 39.51M | 33.09M | 37.87M |
|
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 | 6.23M | 4.67M | 4.51M | 4.51M | 4.30M | 4.11M | 4.29M | 4.37M | 4.32M |
|
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 | 6.23M | 4.67M | 4.51M | 4.51M | 4.30M | 4.11M | 4.29M | 4.37M | 4.32M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.27M | | | | -7.76M | | | | -11.20M |
|
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 | 0.07M | -0.01M | | 0.07M | 6.32M | 6.53M | 6.41M | -0.99M | 6.45M | 1.58M | 6.60M | 1.62M | 1.40M | 1.40M | 1.45M | 1.64M | | 2.05M | 2.02M | | | | | | | | | | | | | | | | | |
|
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 | 39.74M | 52.47M | 72.28M | 72.67M | 25.78M | 77.09M | 75.98M | 108.07M | 19.83M | 335.38M | 322.26M | 293.22M | 1,277.40M | 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 | 225.36M |
|
Assets
|
32.95M | 36.34M | | | | 73.33M | 182.22M | 163.68M | 157.12M | 144.44M | 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 | 1,250.56M | 686.00M | 617.49M | 1,221.95M | 1,927.18M | 1,164.40M | 1,025.86M | 1,421.32M | 2,285.75M | 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 | 1,516.39M |
|
Accounts Payables
|
| | | | | | | | | | | | | 14.12M | | | | 20.53M | | | | 22.53M | 21.87M | 23.86M | 27.09M | 30.73M | 30.11M | 34.78M | 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 | 105.54M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | | 11.87M | | | | 438.01M | 676.02M | 636.71M | 648.40M | 489.64M | 656.53M | 684.44M | 771.58M | 499.88M |
|
Payables
|
| | | | | | | | | | | | | 14.12M | | | | 20.53M | | | | 22.53M | 21.87M | 23.86M | 27.09M | 30.73M | 30.11M | 34.78M | 44.51M | 26.11M | 65.30M | 53.24M | 90.18M | 75.97M | 79.33M | 80.01M | 86.81M | 114.94M | 141.08M | 132.98M | 132.32M | 539.76M | 778.71M | 743.89M | 731.06M | 592.64M | 745.27M | 790.53M | 863.47M | 605.41M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | 11.46M | | | | 14.00M | 6.19M | 36.34M | 12.65M | 14.78M | 8.48M | 17.87M | 22.83M | 27.88M | 13.57M | 22.43M | 38.16M | | | | | | | | | 200.25M | 191.96M | 276.21M | 272.41M | 319.50M | 274.93M | 373.94M | 381.68M | 446.76M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 158.67M | 108.87M | 133.83M | 161.15M | 125.33M | 94.07M | 101.62M | 154.18M | 214.33M | 171.29M | 184.88M | 489.64M | 183.64M | 211.20M | 273.28M | 499.88M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 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 | 7.48M |
|
Current Deferred Revenue
|
27.34M | -4.92M | -3.80M | -7.71M | -10.32M | -11.95M | -1.41M | -2.76M | -4.16M | -5.30M | -0.82M | -1.68M | -2.49M | 0.10M | | 0.10M | 0.11M | -0.19M | | | | 7.88M | -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 | 8.82M | -0.27M | -9.93M | -10.05M | -7.62M | -1.03M | -0.90M | -0.60M | -1.28M | | | | 5.76M |
|
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 | | 0.01M | 36.45M | 68.12M | 47.33M | 1.85M | 46.16M | 59.89M | 75.26M | 3.75M | 87.97M | 84.66M | 136.94M | 100.00M | 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 | 1,244.93M |
|
Capital Leases
|
0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.07M | 521.59M | 531.53M | 537.56M | 395.40M | 515.19M | 522.00M | 598.16M | 438.01M | 461.69M | 465.42M | 463.52M | 390.12M | 472.89M | 473.24M | 498.30M | 448.49M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.04M | | | | 407.27M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | 0.46M | | | | 7.88M | 3.49M | 2.42M | 1.53M | 8.86M | 0.38M | | 0.26M | 6.34M | 0.31M | 0.17M | 0.04M | 3.39M | 3.33M | 3.95M | 13.26M | 14.50M | 10.73M | 4.51M | 4.39M | -7.62M | -1.03M | -0.90M | -0.60M | 5.34M | -4.26M | 2.03M | 4.86M | 1.31M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.27M | 7.70M | 8.23M | 9.57M | 7.76M | 8.13M | 10.86M | 12.02M | 11.20M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | 20.20M | 15.02M | 35.35M | 35.05M | 40.53M | 33.96M | 32.04M | 31.48M | 101.48M | 108.04M | 113.27M | 112.68M | 120.07M | | | | 97.33M | | | 98.09M | 91.02M | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 16.88M | | | | 31.53M | | | | 34.26M | 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 | 67.76M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 15.02M | 35.35M | 35.05M | 0.28M | 33.96M | 32.04M | 35.17M | 0.18M | 108.04M | 113.27M | 112.68M | 112.07M | 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 | 461.00M |
|
Total Liabilities
|
30.93M | 27.76M | | | | 16.07M | 13.66M | 13.68M | 10.62M | 15.01M | 11.88M | 13.36M | 13.79M | 14.53M | 19.11M | 17.52M | 23.37M | 35.84M | 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 | 1,705.93M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.07M | 680.27M | 640.41M | 671.39M | 556.55M | 640.52M | 616.07M | 699.79M | 592.19M | 676.02M | 636.71M | 648.40M | 879.76M | 656.53M | 684.44M | 771.58M | 948.37M |
|
Common Equity
|
2.02M | 8.58M | | | | 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 | 7.15M | 8.38M | 999.99M | 8.72M | 8.72M | 1,171.70M | 1,010.85M | 8.58M | 8.16M | 7.72M | 268.68M | 179.46M | 70.61M | -79.94M | -156.76M | -258.75M | -345.82M | -106.88M | 8.71M | -199.66M | -212.32M | -203.50M | 9.69M |
|
Shareholder's Equity
|
2.02M | 8.58M | | | | 57.25M | | | | 131.89M | | | | 190.69M | | | | 220.43M | | | | 78.72M | | | | 660.94M | | 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 | | | | -156.76M | | | | -112.96M | | | | -189.55M |
|
Liabilities and Shareholders Equity
|
32.95M | 36.34M | | | | 73.33M | 182.22M | 163.68M | 157.12M | 144.44M | 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 | 1,250.56M | 686.00M | 617.49M | 1,221.95M | 1,927.18M | 1,164.40M | 1,025.86M | 1,421.32M | 2,285.75M | 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 | 1,516.39M |
|
Retained Earnings
|
-2.52M | 2.90M | | | | 49.44M | 159.84M | 140.94M | 137.11M | 167.46M | 100.11M | 88.10M | 66.80M | 171.95M | 143.56M | 114.40M | 208.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |