|
Cash & Equivalents
|
18.69M | 25.80M | 66.69M | 132.90M | 199.63M | 220.62M | 328.25M | 662.04M | 696.91M | 510.52M | 453.77M | 421.94M | 605.61M |
|
Short-term Investments
|
| | | | | | | | 160.10M | 269.74M | 296.57M | 7.83M | |
|
Cash & Current Investments
|
18.69M | 25.80M | 66.69M | 132.90M | 199.63M | 220.62M | 328.25M | 662.04M | 857.01M | 780.26M | 750.35M | 429.77M | 605.61M |
|
Receivables - Net
|
7.35M | 5.33M | 0.55M | 1.18M | 0.32M | 0.21M | 0.01M | 0.89M | 0.46M | 2.52M | 12.15M | 38.60M | 179.97M |
|
Receivables - Other
|
| | | | 0.71M | 1.59M | 2.10M | 6.72M | 8.29M | 22.99M | 13.09M | 20.55M | 10.16M |
|
Receivables
|
7.35M | 5.33M | 0.55M | 1.18M | 1.03M | 1.80M | 2.10M | 7.61M | 8.76M | 25.50M | 25.24M | 59.15M | 190.13M |
|
Inventory
|
| | | | | | | | | 86.26M | 133.32M | 224.80M | 319.95M |
|
Prepaid Assets
|
0.12M | 0.03M | -0.74M | -3.55M | 2.17M | 7.80M | 14.67M | 8.47M | 16.68M | 28.86M | 32.36M | 41.51M | 30.60M |
|
Current Assets
|
26.61M | 28.15M | 70.67M | 139.58M | 203.65M | 231.10M | 346.02M | 676.49M | 882.45M | 921.91M | 942.17M | 756.09M | 1,148.21M |
|
Construction in Progress
|
| | | | | | 0.24M | 2.99M | 0.00M | 0.00M | | | |
|
Property, Plant & Equipment (Net)
|
1.52M | -1.59M | -0.54M | 6.10M | 6.73M | 7.68M | -13.37M | 62.42M | 152.49M | 183.00M | 179.30M | 119.04M | 106.84M |
|
Long-Term Investments
|
| | | | | | 20.18M | 17.20M | 137.45M | 123.05M | 23.40M | 6.12M | 14.69M |
|
Goodwill
|
| | | 3.88M | 3.87M | 3.95M | 4.13M | 3.87M | 6.82M | 6.03M | 4.93M | | |
|
Intangibles
|
4.49M | 4.64M | 4.65M | 3.88M | 3.87M | 3.95M | 4.13M | 3.87M | 6.82M | 6.54M | 5.83M | 4.75M | 4.36M |
|
Goodwill & Intangibles
|
4.49M | 4.64M | 4.65M | 7.76M | 7.74M | 7.89M | 8.26M | 3.87M | 6.82M | 6.03M | 4.93M | 4.75M | 4.36M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | -6.27M | -7.86M |
|
Other Non-Current Assets
|
0.04M | -0.00M | -0.14M | -0.14M | 0.30M | 0.07M | 6.58M | 6.39M | 693.76M | 505.33M | 436.47M | 421.94M | 605.61M |
|
Non-Current Assets
|
6.05M | 7.31M | 7.32M | 6.80M | 6.77M | 7.17M | 30.79M | 72.57M | 285.74M | 319.21M | 169.63M | 132.20M | 128.40M |
|
Assets
|
36.35M | 44.72M | 101.81M | 195.00M | 210.42M | 238.26M | 376.81M | 749.07M | 1,927.18M | 1,241.12M | 1,111.80M | 888.28M | 1,276.61M |
|
Accounts Payables
|
| | | | 14.48M | 19.69M | 23.32M | 30.73M | 26.11M | 67.97M | 103.08M | 101.75M | 104.33M |
|
Notes Payables
|
| | | | | | | | | 8.00M | 11.87M | 438.01M | 495.93M |
|
Payables
|
| | | | 14.48M | 19.69M | 23.32M | 30.73M | 26.11M | 75.97M | 114.94M | 539.76M | 600.27M |
|
Other Accumulated Expenses
|
-0.24M | -0.05M | -340.30M | -1.42M | -1.90M | -2.70M | | | | | | 200.25M | 323.60M |
|
Short term Debt
|
| | | | | | | | | 8.00M | 11.87M | 438.01M | 495.93M |
|
Current Leases
|
0.05M | 0.83M | -0.91M | -0.89M | -0.83M | 0.83M | 0.87M | 6.53M | 8.18M | 8.00M | 14.08M | 15.28M | |
|
Current Taxes
|
0.03M | -0.32M | | | 0.32M | | 0.01M | 0.13M | 0.36M | 0.23M | 5.60M | 2.47M | 1.32M |
|
Current Deferred Revenue
|
| | | | 0.10M | | 8.15M | 0.95M | 0.43M | 2.98M | | 1.27M | 1.01M |
|
Total Current Liabilities
|
30.66M | 27.09M | 17.10M | 12.71M | 14.90M | 26.84M | 45.98M | 53.12M | 62.96M | 114.80M | 174.74M | 792.44M | 982.61M |
|
Non-Current Debt
|
| | | | | | | | | 112.07M | 395.40M | 239.93M | 395.14M |
|
Convertible Debt
|
| | | | | | | | | | 513.47M | 592.19M | 659.01M |
|
Non-Current Deffered Revenue
|
| | | | | 0.44M | 8.15M | 8.86M | | 3.39M | 14.50M | 6.40M | 5.41M |
|
Non-Current Deferred Tax Liability
|
| | | | | -0.19M | -0.17M | -6.69M | -0.59M | 5.95M | | 6.27M | 7.86M |
|
Operating Leases
|
0.27M | | | | | | 20.91M | 40.53M | 109.66M | 120.07M | 97.33M | 91.02M | |
|
Other Non-Current Liabilities
|
| | | | | | | 1.01M | 3.77M | | 32.64M | 44.30M | 73.55M |
|
Total Non-Current Liabilities
|
| | | | | | | 35.01M | 105.25M | 115.46M | 668.38M | 252.60M | 408.41M |
|
Total Liabilities
|
33.72M | 27.39M | 21.34M | 15.22M | 14.90M | 26.84M | 45.98M | 88.13M | 168.21M | 230.27M | 843.12M | 1,045.04M | 1,391.02M |
|
Total Debt
|
| | | | | | | | | 120.07M | 407.27M | 677.94M | 891.08M |
|
Common Equity
|
| | 60.90M | 133.66M | 195.52M | 211.42M | 330.83M | 660.94M | 999.99M | 1,010.85M | 268.68M | -156.76M | -114.41M |
|
Shareholder's Equity
|
2.63M | 17.33M | 60.90M | 133.66M | 195.52M | 211.42M | 330.83M | 660.94M | 999.99M | 1,010.85M | 268.68M | -156.76M | -114.41M |
|
Liabilities and Shareholders Equity
|
36.35M | 44.72M | 101.81M | 195.00M | 210.42M | 238.26M | 376.81M | 749.07M | 1,927.18M | 1,241.12M | 1,111.80M | 888.28M | 1,276.61M |
|
Retained Earnings
|
2.64M | 3.62M | 5.31M | 6.34M | 14.40M | | | | | | | | |