|
Cash & Equivalents
|
| 54.27M | 35.41M | 276.99M | 312.45M | 275.99M | 246.41M | 222.33M | 214.62M | 159.13M | 1,125.02M | 1,009.34M | 886.44M | 733.29M | 547.86M | 454.67M | 390.18M | 309.92M | 258.57M | 210.78M | 217.54M | 190.50M | 157.91M | 144.87M | 121.73M | 131.91M | 102.14M | 103.50M | 117.30M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | 2.43M | 2.60M | 2.70M | 2.83M | 2.97M | 0.54M | 0.60M | 1.04M | 1.08M | 1.17M | 1.17M |
|
Cash & Current Investments
|
| 54.27M | 35.41M | 276.99M | 312.45M | 275.99M | 246.41M | 222.33M | 214.62M | 159.13M | 1,125.02M | 1,009.34M | 886.44M | 733.29M | 547.86M | 454.67M | 390.18M | 309.92M | 260.99M | 213.38M | 220.25M | 193.34M | 160.88M | 145.41M | 122.33M | 132.95M | 103.23M | 104.67M | 118.47M |
|
Receivables - Net
|
| 12.63M | 16.19M | 34.39M | 34.48M | 40.08M | 36.33M | 45.99M | 29.76M | 35.98M | 36.65M | 63.37M | 48.85M | 43.81M | 52.67M | 77.15M | 34.95M | 34.20M | 42.40M | 50.82M | 35.76M | 31.73M | 35.65M | 34.46M | 34.67M | 26.86M | 33.27M | 37.34M | 27.92M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 6.00M | 12.00M | 0.10M | 0.40M | 1.10M | | | | | | | | | | |
|
Receivables
|
| 12.63M | 16.19M | 34.39M | 34.48M | 40.08M | 36.33M | 45.99M | 29.76M | 35.98M | 36.65M | 63.37M | 48.85M | 43.81M | 58.67M | 89.15M | 35.05M | 34.60M | 43.49M | 50.82M | 35.76M | 31.73M | 35.65M | 34.46M | 34.67M | 26.86M | 33.27M | 37.34M | 27.92M |
|
Inventory
|
| 30.26M | 34.28M | 42.70M | 60.27M | 81.60M | 120.70M | 143.03M | 132.36M | 121.72M | 145.52M | 165.75M | 193.49M | 241.87M | 283.75M | 254.65M | 246.99M | 235.70M | 222.37M | 207.14M | 194.57M | 130.34M | 122.54M | 119.53M | 125.16M | 113.44M | 100.07M | 110.87M | 110.29M |
|
Prepaid Assets
|
| 5.67M | 6.53M | 7.73M | 11.74M | 5.93M | 12.50M | 17.99M | 14.20M | 15.41M | 17.79M | 25.63M | 24.34M | 33.08M | 33.01M | 33.03M | 23.87M | 20.70M | 16.56M | 26.05M | 20.94M | 12.90M | 15.03M | 15.54M | 13.02M | 11.33M | 19.14M | 42.60M | 31.05M |
|
Current Assets
|
| 102.83M | 92.41M | 361.80M | 418.94M | 403.59M | 415.94M | 429.34M | 390.93M | 332.23M | 1,324.98M | 1,264.08M | 1,153.12M | 1,052.05M | 917.30M | 819.51M | 695.98M | 606.46M | 547.05M | 497.44M | 471.62M | 372.84M | 336.50M | 317.26M | 297.41M | 286.46M | 257.27M | 297.13M | 288.64M |
|
Property, Plant & Equipment (Net)
|
| 30.53M | 31.86M | 34.47M | 35.05M | 47.47M | 61.76M | 70.29M | 77.00M | 115.30M | 132.09M | 157.45M | 197.29M | 226.49M | 241.39M | 258.07M | 262.60M | 257.00M | 251.22M | 250.34M | 245.37M | 194.05M | 190.90M | 186.58M | 188.12M | 184.89M | 180.78M | 320.99M | 254.39M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 8.02M | 7.35M | 5.92M | 7.17M | 2.33M | 2.34M | 1.84M | 1.71M | 1.67M | 1.68M | 1.65M | 1.61M | 1.60M | 1.59M | 1.53M | 1.52M |
|
Other Non-Current Assets
|
| 0.40M | 0.89M | 0.79M | 0.85M | 0.85M | 1.50M | 4.55M | 4.97M | 5.91M | 4.50M | 26.58M | 49.46M | 59.19M | 96.17M | 102.84M | 80.53M | 85.47M | 88.03M | 60.79M | 60.68M | 61.63M | 63.26M | 64.82M | 66.44M | 68.00M | 69.81M | 52.27M | 35.70M |
|
Non-Current Assets
|
| 30.92M | 32.75M | 35.27M | 35.90M | 48.33M | 75.69M | 88.63M | 95.71M | 135.78M | 150.54M | 202.44M | 279.25M | 327.35M | 377.21M | 398.60M | 445.31M | 455.76M | 439.52M | 471.14M | 457.58M | 401.61M | 398.52M | 393.97M | 395.52M | 391.69M | 386.56M | 394.61M | 311.03M |
|
Assets
|
| 133.75M | 125.16M | 397.06M | 454.84M | 451.92M | 491.63M | 517.97M | 486.64M | 468.01M | 1,475.52M | 1,466.52M | 1,432.37M | 1,379.40M | 1,294.51M | 1,218.11M | 1,141.29M | 1,062.22M | 986.58M | 968.59M | 929.21M | 774.45M | 735.03M | 711.23M | 692.94M | 678.15M | 643.83M | 691.74M | 599.67M |
|
Accounts Payables
|
| 17.25M | 11.66M | 27.38M | 38.35M | 26.92M | 48.22M | 51.57M | 30.53M | 53.07M | 51.46M | 49.95M | 45.39M | 69.04M | 67.39M | 74.43M | 68.68M | 55.30M | 41.13M | 39.51M | 61.86M | 56.03M | 55.84M | 59.45M | 59.63M | 37.57M | 50.51M | 68.84M | 46.09M |
|
Payables
|
| 17.25M | 11.66M | 27.38M | 38.35M | 26.92M | 48.22M | 51.57M | 30.53M | 53.07M | 51.46M | 49.95M | 45.39M | 69.04M | 67.39M | 74.43M | 68.68M | 55.30M | 41.13M | 39.51M | 61.86M | 56.03M | 55.84M | 59.45M | 59.63M | 37.57M | 50.51M | 68.84M | 46.09M |
|
Accumulated Expenses
|
| 2.39M | 3.39M | 3.62M | 4.11M | 4.13M | 5.30M | 8.83M | 10.24M | 4.83M | 11.90M | 14.37M | 19.09M | 20.69M | 22.81M | 22.98M | 14.69M | 16.73M | 15.83M | 12.01M | 13.91M | 9.86M | 10.66M | 12.05M | 15.26M | 11.66M | 14.20M | 15.62M | 11.24M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 7.50M | 7.50M | 7.25M | 7.25M | 7.25M | | |
|
Short term Debt
|
| | | 6.00M | 9.09M | 11.00M | 14.09M | | | 25.00M | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| 0.04M | 0.04M | 0.03M | 0.03M | 0.07M | 1.63M | 2.37M | 2.48M | 3.10M | 3.10M | 3.65M | 3.96M | 4.46M | 4.45M | 4.59M | 4.58M | 3.81M | 2.96M | 3.13M | 3.08M | 3.68M | 3.98M | 4.12M | 4.10M | 4.12M | 3.94M | 3.93M | 4.55M |
|
Total Current Liabilities
|
| 25.17M | 21.94M | 40.40M | 56.19M | 47.70M | 71.98M | 66.28M | 45.66M | 88.97M | 73.11M | 71.50M | 74.29M | 94.19M | 100.99M | 109.53M | 90.68M | 75.84M | 59.92M | 54.64M | 78.86M | 74.35M | 78.80M | 83.52M | 86.59M | 61.45M | 75.90M | 90.19M | 63.64M |
|
Capital Leases
|
| 0.40M | 0.41M | 0.41M | 0.40M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 19.39M | 19.53M | 19.54M | 16.50M | 14.64M | 12.19M | 50.00M | 50.00M | | | | | | | | | | | | | | | | | | | 30.52M | 77.73M |
|
Convertible Debt
|
| | | | | | | | | | 1,126.72M | 1,127.71M | 1,128.69M | 1,129.67M | 1,130.66M | 1,131.64M | 1,132.62M | 1,133.61M | 1,134.59M | 1,135.58M | 1,136.56M | 1,137.54M | 1,138.53M | 1,139.51M | 1,140.49M | 1,141.48M | 1,142.46M | 1,143.44M | 1,144.43M |
|
Preferred Stock Liabilities
|
| 199.54M | 199.54M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 12.84M | 14.23M | 14.13M | 15.11M | 14.93M | 15.67M | 26.43M | 27.68M | 26.52M | 26.43M | 61.82M | 60.36M | 48.41M | 80.83M | 79.99M | 79.80M | 83.85M | 83.36M | 83.02M | 81.40M | 79.77M | 90.20M | 89.41M |
|
Other Non-Current Liabilities
|
| 1.92M | 2.68M | | | 0.57M | 0.20M | 0.18M | 0.17M | 0.15M | 0.58M | 0.53M | 0.49M | 0.44M | 0.40M | 3.74M | 3.55M | 0.47M | 0.42M | 0.36M | 0.32M | 0.27M | 3.62M | 3.35M | 3.27M | 2.81M | 2.85M | 80.03M | 79.08M |
|
Total Non-Current Liabilities
|
| 30.79M | 30.85M | 24.87M | 21.82M | 20.14M | 27.67M | 61.79M | 61.58M | 11.94M | 1,138.36M | 1,139.54M | 1,150.98M | 1,152.71M | 1,152.54M | 1,156.52M | 1,192.65M | 1,189.93M | 1,179.79M | 1,213.06M | 1,213.26M | 1,213.46M | 1,217.64M | 1,217.74M | 1,218.27M | 1,217.90M | 1,217.46M | 1,278.58M | 1,320.09M |
|
Total Liabilities
|
| 255.50M | 252.34M | 65.28M | 78.01M | 67.83M | 99.65M | 128.06M | 107.24M | 100.91M | 1,211.47M | 1,211.04M | 1,225.27M | 1,246.90M | 1,253.53M | 1,266.05M | 1,283.33M | 1,265.77M | 1,239.71M | 1,267.70M | 1,292.11M | 1,287.82M | 1,296.44M | 1,301.26M | 1,304.86M | 1,279.35M | 1,293.36M | 1,368.76M | 1,383.73M |
|
Total Debt
|
| 19.39M | 19.53M | 25.54M | 25.59M | 25.64M | 26.28M | 50.00M | 50.00M | 25.00M | | | | | | | | | | | | | | | | | | 30.52M | 77.73M |
|
Common Equity
|
| -121.75M | -127.18M | 331.79M | 376.83M | 384.09M | 391.98M | 389.91M | 379.40M | 367.10M | 264.05M | 255.48M | 207.10M | 132.50M | 40.98M | -47.94M | -142.04M | -203.55M | -253.13M | -299.12M | -362.91M | -513.37M | -561.41M | -590.02M | -611.92M | -601.21M | -649.53M | -677.02M | -784.07M |
|
Shareholder's Equity
|
| -121.75M | -127.18M | 331.79M | 376.83M | 384.09M | 391.98M | 389.91M | 379.40M | 367.10M | 264.05M | 255.48M | 207.10M | 132.50M | 40.98M | -47.94M | -142.04M | -203.55M | -253.13M | -299.12M | -362.91M | -513.37M | -561.41M | -590.02M | -611.92M | -601.21M | -649.53M | -677.02M | -784.07M |
|
Liabilities and Shareholders Equity
|
| 133.75M | 125.16M | 397.06M | 454.84M | 451.92M | 491.63M | 517.97M | 486.64M | 468.01M | 1,475.52M | 1,466.52M | 1,432.37M | 1,379.40M | 1,294.51M | 1,218.11M | 1,141.29M | 1,062.22M | 986.58M | 968.59M | 929.21M | 774.45M | 735.03M | 711.23M | 692.94M | 678.15M | 643.83M | 691.74M | 599.67M |
|
Retained Earnings
|
| -129.67M | -136.32M | -145.76M | -141.66M | -142.12M | -140.30M | -150.50M | -169.79M | -194.87M | -222.13M | -241.78M | -296.60M | -376.97M | -477.43M | -574.56M | -676.24M | -743.11M | -802.15M | -855.65M | -926.14M | -1081.25M | -1135.61M | -1170.09M | -1196.67M | -1241.53M | -1294.45M | -1323.69M | -1434.38M |
|
Treasury Shares
|
0.05M | 0.10M | 0.09M | 0.16M | 0.11M | 0.15M | 0.29M | 0.29M | 0.28M | 0.28M | 0.29M | 0.30M | 0.06M | 0.61M | 0.95M | 0.98M | 0.83M | 0.99M | 1.60M | 1.47M | 1.40M | 1.41M | 2.39M | 2.53M | 2.40M | 2.24M | 1.81M | 1.61M | 1.36M |