|
Cash & Equivalents
|
68.77M | 88.33M | 212.09M | 563.35M | 603.08M | 331.64M | 602.23M | 595.80M |
|
Short-term Investments
|
| | | | | 346.94M | 531.78M | 0.90M |
|
Cash & Current Investments
|
68.77M | 88.33M | 212.09M | 563.35M | 603.08M | 678.59M | 1,134.02M | 596.70M |
|
Receivables - Net
|
| 48.74M | 80.48M | 100.70M | 123.51M | 126.97M | 154.04M | 169.00M |
|
Receivables - Other
|
| 78.71M | 0.63M | 21.90M | 2.50M | | 48.30M | |
|
Receivables
|
| 127.45M | 81.10M | 122.60M | 126.01M | 126.97M | 202.34M | 169.00M |
|
Inventory
|
| 220.85M | 317.81M | 513.30M | 560.43M | 678.00M | 719.27M | 836.70M |
|
Prepaid Assets
|
| 11.95M | 18.79M | 49.43M | 36.51M | 41.22M | 97.02M | 60.00M |
|
Current Assets
|
| 448.58M | 629.79M | 1,226.78M | 1,323.53M | 1,524.78M | 2,104.35M | 1,662.40M |
|
Property, Plant & Equipment (Net)
|
| 91.69M | 118.73M | 210.02M | 367.17M | 478.88M | 521.30M | 562.20M |
|
Goodwill
|
| | | | | 39.44M | 39.44M | 39.40M |
|
Goodwill & Intangibles
|
| | | | | 39.44M | 39.44M | 39.40M |
|
Long-Term Deferred Tax
|
| | | | | | | 257.50M |
|
Other Non-Current Assets
|
| 1.35M | 4.75M | 6.90M | 22.89M | 53.19M | 47.15M | 42.60M |
|
Non-Current Assets
|
| 93.04M | 302.53M | 514.13M | 762.75M | 995.04M | 1,082.50M | 1,352.10M |
|
Assets
|
| 541.62M | 932.32M | 1,740.91M | 2,086.28M | 2,519.82M | 3,186.85M | 3,014.50M |
|
Accounts Payables
|
| 502.88M | 683.05M | 778.37M | 883.32M | 1,033.18M | 1,104.94M | 1,175.90M |
|
Payables
|
| 502.88M | 683.05M | 778.37M | 883.32M | 1,033.18M | 1,104.94M | 1,175.90M |
|
Accumulated Expenses
|
| 311.15M | 417.49M | 602.50M | 761.56M | 794.53M | 1,005.94M | 1,030.80M |
|
Total Current Liabilities
|
| 814.03M | 1,100.54M | 1,380.86M | 1,644.88M | 1,827.72M | 2,110.88M | 2,206.70M |
|
Operating Leases
|
| | 215.93M | 347.37M | 434.39M | 499.47M | 556.80M | 535.90M |
|
Other Non-Current Liabilities
|
| 63.53M | 35.32M | 33.82M | 16.50M | 60.01M | 37.94M | 43.90M |
|
Total Non-Current Liabilities
|
| 814.03M | 1,300.98M | 1,709.09M | 2,055.05M | 2,299.54M | 2,638.67M | 2,709.10M |
|
Total Liabilities
|
| 877.56M | 1,336.30M | 1,742.91M | 2,071.55M | 2,359.55M | 2,676.61M | 2,753.00M |
|
Common Equity
|
| -335.94M | -403.97M | -2.00M | 14.74M | 160.27M | 510.24M | 261.50M |
|
Shareholder's Equity
|
| -335.94M | -403.97M | -2.00M | 14.74M | 160.27M | 510.24M | 261.50M |
|
Liabilities and Shareholders Equity
|
| 541.62M | 932.32M | 1,740.91M | 2,086.28M | 2,519.82M | 3,186.85M | 3,014.50M |
|
Retained Earnings
|
| -1592.10M | -1844.47M | -1936.96M | -2010.78M | -2015.23M | -1975.65M | -1582.90M |
|
Treasury Shares
|
| | 21.28M | 13.01M | 6.57M | 10.81M | 17.39M | 22.50M |