|
Cash & Equivalents
|
| | 39.12M | | 352.85M | 340.40M | 332.43M | 329.12M | 343.75M | 367.16M | 366.12M | 290.17M | 284.57M |
|
Short-term Investments
|
| | | | | | | | | | | 95.61M | 103.11M |
|
Cash & Current Investments
|
| | 39.12M | | 352.85M | 340.40M | 332.43M | 329.12M | 343.75M | 367.16M | 366.12M | 385.78M | 387.69M |
|
Receivables - Net
|
| | 2.83M | | 4.33M | 5.19M | 3.66M | 5.51M | 5.93M | 6.48M | 4.80M | 7.64M | 7.63M |
|
Receivables - Other
|
| | 4.91M | | 7.55M | 7.50M | 8.22M | 6.22M | 7.96M | 6.72M | 8.20M | 8.90M | 9.58M |
|
Receivables
|
| | 7.74M | | 11.88M | 12.69M | 11.88M | 11.73M | 13.89M | 13.20M | 13.00M | 16.54M | 17.21M |
|
Inventory
|
| | 5.14M | | 5.36M | 5.73M | 5.64M | 6.30M | 7.20M | 7.33M | 7.60M | 7.99M | 8.58M |
|
Prepaid Assets
|
| | 6.15M | | 4.53M | 4.83M | 4.96M | 4.86M | 4.93M | 5.57M | 7.44M | 8.22M | 11.65M |
|
Current Assets
|
| | 58.15M | | 374.61M | 363.65M | 354.91M | 352.01M | 369.77M | 393.26M | 394.15M | 418.54M | 425.12M |
|
Property, Plant & Equipment (Net)
|
| | 242.98M | | 298.32M | 316.09M | 330.73M | 345.69M | 355.01M | 363.22M | 372.90M | 418.03M | 439.34M |
|
Goodwill
|
1.90M | 1.90M | 1.94M | | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M | 1.94M |
|
Intangibles
|
| | 1.38M | | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.59M | 1.79M |
|
Goodwill & Intangibles
|
1.90M | 1.90M | 3.33M | | 3.30M | 3.30M | 3.30M | 3.30M | 3.30M | 3.30M | 3.30M | 3.54M | 3.73M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 71.54M | 71.56M | 65.77M |
|
Other Non-Current Assets
|
| | 5.55M | | 5.02M | 4.91M | 5.37M | 5.28M | 5.54M | 5.69M | 5.95M | 12.22M | 12.81M |
|
Non-Current Assets
|
| | 525.73M | | 595.76M | 621.33M | 628.85M | 653.08M | 668.78M | 686.28M | 775.51M | 873.10M | 896.85M |
|
Assets
|
| | 583.88M | | 970.38M | 984.97M | 983.76M | 1,005.09M | 1,038.54M | 1,079.54M | 1,169.67M | 1,291.63M | 1,321.98M |
|
Accounts Payables
|
| | 14.31M | | 14.20M | 13.57M | 17.23M | 19.35M | 20.35M | 25.34M | 25.57M | 33.62M | 31.09M |
|
Payables
|
| | 14.31M | | 14.20M | 13.57M | 17.23M | 19.35M | 20.35M | 25.34M | 25.57M | 33.62M | 31.09M |
|
Accumulated Expenses
|
| | 40.47M | | 66.39M | 63.00M | 59.22M | 53.96M | 63.54M | 67.89M | 69.82M | 73.47M | 78.53M |
|
Current Leases
|
| | 29.54M | | 34.11M | 36.37M | 32.58M | 37.99M | 39.71M | 41.21M | 37.24M | 46.62M | 48.67M |
|
Total Current Liabilities
|
| | 84.32M | | 114.70M | 112.93M | 109.04M | 111.31M | 123.60M | 134.44M | 132.64M | 153.71M | 158.29M |
|
Preferred Stock Liabilities
|
| | 662.31M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 70.58M | | 0.03M | 0.03M | 77.15M | 0.08M | 0.08M | 0.08M | 85.55M | | |
|
Operating Leases
|
| | 285.19M | | 333.58M | 342.36M | 303.62M | 312.77M | 319.43M | 328.58M | 341.47M | 387.22M | 394.67M |
|
Other Non-Current Liabilities
|
| | 0.54M | | 0.37M | 0.30M | 0.23M | 0.12M | | | | | |
|
Total Non-Current Liabilities
|
| | 369.54M | | 414.20M | 418.95M | 412.73M | 424.16M | | | | | |
|
Total Liabilities
|
| | 370.08M | | 414.57M | 419.25M | 412.95M | 424.28M | 443.11M | 463.10M | 474.10M | 540.92M | 552.97M |
|
Common Equity
|
| | -448.50M | | 555.81M | 565.72M | 570.80M | 580.81M | 595.44M | 616.44M | 695.57M | 750.71M | 769.01M |
|
Shareholder's Equity
|
| | -448.50M | | 555.81M | 565.72M | 570.80M | 580.81M | 595.44M | 616.44M | 695.57M | 750.71M | 769.01M |
|
Liabilities and Shareholders Equity
|
| | 583.88M | | 970.38M | 984.97M | 983.76M | 1,005.09M | 1,038.54M | 1,079.54M | 1,169.67M | 1,291.63M | 1,321.98M |
|
Treasury Shares
|
0.85M | 1.92M | 0.89M | 1.03M | 1.04M | 1.04M | 1.09M | 1.27M | 1.38M | 1.38M | 1.43M | 1.43M | 1.43M |
|
Retained Earnings
|
| | -460.94M | | -456.55M | -449.71M | -447.66M | -433.67M | -413.93M | -395.96M | -317.34M | -273.27M | -258.52M |