|
Cash & Equivalents
|
44.75M | 372.09M | 231.36M | 173.90M | 130.20M | 231.36M | 144.73M | 144.73M | 203.88M | 291.31M | 476.27M | 215.64M | 299.79M | 196.25M |
|
Short-term Investments
|
| 1.25M | 60.96M | 30.85M | 31.11M | 31.11M | 1.00M | -0.99M | -2.52M | -2.35M | 4.54M | 35.43M | -1.33M | -3.40M |
|
Cash & Current Investments
|
44.75M | 373.34M | 292.32M | 204.75M | 161.31M | 262.47M | 145.73M | 143.74M | 201.36M | 288.96M | 480.81M | 251.07M | 298.46M | 192.85M |
|
Receivables - Net
|
| 8.24M | 18.30M | | | | 17.28M | | | | 9.63M | | | |
|
Receivables - Other
|
| 0.41M | 0.07M | 0.31M | 0.31M | 0.00M | 0.19M | 4.97M | 6.25M | 15.87M | 15.51M | 15.81M | 15.57M | 11.42M |
|
Receivables
|
| 8.65M | 18.38M | | | | 17.46M | | | | 25.14M | | | |
|
Raw Materials
|
| | | | | | 0.23M | | | | 28.66M | | | |
|
Work In Process
|
| | | | | | 0.12M | | | | 26.28M | | | |
|
Finished Goods
|
| | | | | | | | | | 9.95M | | | |
|
Inventory
|
88.49M | | | | | | 0.35M | | | | 64.89M | | | |
|
Current Assets
|
-208.14M | | 389.12M | | | | 260.32M | | 449.31M | | 949.45M | 878.32M | 1,115.32M | 1,288.57M |
|
Buildings
|
| 58.94M | 60.08M | | | | | | | | | | | |
|
Construction in Progress
|
| | | | -5.55M | | | | -2.17M | | | | -100.62M | |
|
Property, Plant & Equipment (Net)
|
129.25M | 130.54M | 138.64M | 132.71M | 139.34M | 153.30M | 154.86M | 169.23M | 196.75M | 221.23M | 251.38M | 302.21M | 360.78M | 415.38M |
|
Goodwill
|
| | | | | | | | 14.45M | 35.82M | 35.82M | 35.82M | 35.82M | 35.82M |
|
Intangibles
|
| 0.14M | 0.44M | 0.29M | 5.06M | 4.92M | 4.78M | 4.74M | 26.98M | 89.40M | 83.23M | 78.30M | 83.19M | 99.14M |
|
Goodwill & Intangibles
|
| 0.14M | 0.44M | 0.29M | 5.06M | 4.92M | 4.78M | 4.74M | 41.43M | 125.22M | 119.05M | 114.12M | 119.01M | 134.96M |
|
Long-Term Deferred Tax
|
| 4.62M | 4.86M | 4.12M | 4.22M | 3.61M | 0.99M | 1.03M | 3.53M | 5.30M | 6.22M | 8.54M | 8.61M | 8.33M |
|
Other Non-Current Assets
|
| 10.31M | 26.58M | 11.49M | 9.48M | 9.54M | | 9.54M | 9.14M | 9.14M | 8.21M | 12.11M | 12.96M | 14.71M |
|
Non-Current Assets
|
208.14M | | 262.29M | | | | 379.06M | | 378.41M | | 608.41M | 720.31M | 925.75M | 1,148.51M |
|
Assets
|
| 646.97M | 651.41M | 636.77M | 619.01M | 621.61M | 639.39M | 690.97M | 827.72M | 1,046.43M | 1,557.85M | 1,598.62M | 2,041.07M | 2,437.08M |
|
Accounts Payables
|
| 17.74M | 15.77M | 16.08M | 16.48M | 24.96M | 32.48M | 25.28M | 36.17M | 36.88M | 31.47M | 50.73M | 76.25M | 78.05M |
|
Notes Payables
|
| | 11.48M | | | | | | | | 208.13M | | | |
|
Payables
|
| 17.74M | 27.25M | 16.08M | 16.48M | 24.96M | 32.48M | 25.28M | 36.17M | 36.88M | 239.60M | 50.73M | 76.25M | 78.05M |
|
Other Accumulated Expenses
|
| 0.02M | 0.32M | 0.02M | 0.13M | 0.13M | 0.03M | 0.03M | 3.38M | 6.20M | 8.75M | 7.79M | 11.34M | 3.54M |
|
Short term Debt
|
| | 11.48M | | | | | | 25.34M | 144.38M | 208.13M | 256.77M | 437.95M | 672.51M |
|
Current Leases
|
| 3.29M | 4.97M | | | | 5.29M | | | | 5.46M | | | |
|
Current Taxes
|
| 10.45M | 0.66M | 0.64M | 0.56M | 0.95M | 3.37M | 4.51M | 6.60M | 3.05M | 2.73M | 2.44M | 2.76M | 8.56M |
|
Current Deferred Revenue
|
| 213.45M | 182.30M | 167.63M | 155.57M | 148.38M | 49.51M | 130.76M | 87.10M | 111.38M | 39.03M | 68.45M | 67.01M | 65.13M |
|
Total Current Liabilities
|
| | | | | | 121.18M | | | | 1,100.12M | 639.17M | 1,082.04M | 1,435.72M |
|
Non-Current Debt
|
| 29.46M | 29.80M | 29.89M | 29.99M | 22.56M | 22.62M | 22.68M | 37.83M | 92.69M | | 215.44M | 359.68M | 362.16M |
|
Non-Current Deffered Revenue
|
| | | | | | 94.83M | | | | 90.20M | | | |
|
Non-Current Deferred Tax Liability
|
| 7.55M | 11.63M | 9.45M | 7.24M | 4.16M | 1.62M | 0.54M | 6.19M | 17.57M | 16.61M | 15.72M | 14.81M | 14.27M |
|
Operating Leases
|
| 62.97M | 70.42M | 69.60M | 70.67M | 71.07M | 64.92M | 75.11M | 79.36M | 78.73M | 72.67M | 78.85M | 84.67M | 83.56M |
|
Other Non-Current Liabilities
|
| | 1.34M | | | | 1.36M | | | | | | | |
|
Total Non-Current Liabilities
|
| | 331.73M | | | | 185.64M | | | | 181.14M | 164.80M | 252.28M | 427.55M |
|
Total Liabilities
|
| 358.89M | 333.07M | 315.62M | 310.55M | 302.85M | 306.82M | 299.62M | 348.32M | 525.69M | 1,281.26M | 803.98M | 1,334.32M | 1,863.27M |
|
Total Debt
|
| 29.46M | 41.28M | 29.89M | 29.99M | 22.56M | 22.62M | 22.68M | 63.16M | 237.07M | 208.13M | 472.21M | 797.64M | 1,034.67M |
|
Common Equity
|
145.90M | 288.08M | 318.34M | 321.15M | 308.46M | 318.76M | 332.57M | 391.35M | 479.40M | 520.75M | 276.60M | 794.65M | 706.75M | 573.81M |
|
Shareholder's Equity
|
145.90M | 288.08M | 318.34M | | 351.70M | | 332.57M | | 315.64M | | 276.60M | | 519.47M | |
|
Liabilities and Shareholders Equity
|
| 646.97M | 651.41M | 636.77M | 619.01M | 621.61M | 639.39M | 690.97M | 827.72M | 1,046.43M | 1,557.85M | 1,598.62M | 2,041.07M | 2,437.08M |
|
Treasury Shares
|
| | | | | -0.11M | -2.60M | | | -0.62M | -0.62M | -21.01M | -30.01M | -30.01M |
|
Retained Earnings
|
| 220.91M | 311.54M | 323.82M | 351.49M | -44.82M | 385.02M | 440.60M | 546.39M | 638.76M | 1,086.53M | 1,215.24M | 1,384.62M | 1,518.37M |