|
Cash & Equivalents
|
16.11M | 37.04M | 66.00M | 66.40M | 31.85M | 76.40M | 168.79M | 351.17M | 235.60M | 216.17M | 292.12M | 442.16M | 369.81M | 445.78M | 502.76M | 539.62M |
|
Short-term Investments
|
| 159.53M | 115.88M | 105.23M | 263.42M | 124.25M | 60.58M | 99.81M | 26.40M | 70.18M | 22.01M | 55.70M | 10.60M | 34.98M | 23.78M | 56.16M |
|
Cash & Current Investments
|
16.11M | 196.57M | 181.87M | 171.64M | 295.27M | 200.65M | 229.38M | 450.98M | 262.00M | 286.36M | 314.13M | 497.86M | 380.42M | 480.76M | 526.54M | 595.78M |
|
Receivables - Net
|
| 39.52M | 44.52M | 69.59M | 63.45M | 112.96M | 89.01M | 120.41M | 101.00M | 120.93M | 154.00M | 108.71M | 240.26M | 150.47M | 162.48M | 216.01M |
|
Receivables
|
| 39.52M | 44.52M | 69.59M | 63.45M | 112.96M | 89.01M | 120.41M | 101.00M | 120.93M | 154.00M | 108.71M | 240.26M | 150.47M | 162.48M | 216.01M |
|
Work In Process
|
| 22.05M | 30.92M | 34.17M | 37.97M | 64.66M | 67.83M | 83.33M | | | | | | | | |
|
Finished Goods
|
| 18.45M | 24.99M | 85.13M | 31.78M | 19.53M | 74.19M | 84.56M | | | | | | | | |
|
Inventory
|
| 40.50M | 55.91M | 119.30M | 69.74M | 84.20M | 142.01M | 167.90M | 205.76M | 164.73M | 146.72M | 173.26M | 138.44M | 233.45M | 227.25M | 299.09M |
|
Current Deferred Tax Assets
|
| 30.80M | 53.14M | 64.94M | 22.02M | 18.56M | | | | | | | | | | |
|
Prepaid Assets
|
| 3.46M | 16.51M | 19.37M | 15.06M | 27.09M | 29.92M | 24.99M | 31.23M | 30.79M | 23.59M | 37.58M | 40.82M | 57.03M | 55.20M | 48.24M |
|
Current Assets
|
| 319.47M | 351.59M | 444.53M | 475.33M | 451.91M | 506.13M | 775.93M | 613.67M | 624.98M | 650.20M | 842.52M | 840.01M | 1,017.86M | 1,106.19M | 1,239.73M |
|
Construction in Progress
|
| 2.99M | 28.50M | | | | | | | | | | | | | |
|
Land & Improvements
|
| 19.05M | 22.41M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 34.56M | 66.98M | 100.62M | 103.65M | 144.35M | 162.66M | 168.14M | 191.15M | 186.19M | 158.24M | 154.94M | 157.08M | 162.97M | 170.18M | 159.90M |
|
Long-Term Investments
|
| 12.70M | 2.91M | 64.91M | 89.24M | 60.07M | 20.63M | | 172.50M | 158.97M | 283.57M | 312.76M | 63.75M | 36.51M | 173.37M | 239.04M |
|
Goodwill
|
| 6.03M | 6.00M | 6.00M | 16.37M | 263.12M | 287.52M | 286.80M | 288.72M | 286.24M | 287.10M | 287.52M | 435.80M | 435.94M | 435.94M | 435.94M |
|
Intangibles
|
| 43.83M | 41.09M | 24.02M | 33.66M | 214.66M | 228.32M | 135.20M | 111.55M | 67.85M | 34.43M | 22.03M | 158.15M | 38.88M | 29.58M | 27.46M |
|
Goodwill & Intangibles
|
| 49.86M | 24.27M | 10.68M | 28.37M | 477.78M | 515.84M | 422.00M | 400.26M | 354.09M | 321.53M | 309.55M | 593.95M | 474.81M | 465.51M | 463.40M |
|
Long-Term Deferred Tax
|
| 102.14M | 89.07M | 16.67M | 25.07M | 25.59M | 25.77M | 32.84M | 14.72M | 8.73M | 10.05M | 9.98M | 11.07M | 35.58M | 48.65M | 48.15M |
|
Other Non-Current Assets
|
| 1.60M | 9.64M | 13.93M | 3.09M | 28.00M | 16.34M | 14.61M | 37.81M | 19.69M | 27.82M | 67.32M | 91.55M | 73.73M | 68.63M | 34.66M |
|
Non-Current Assets
|
| 177.15M | 192.88M | 206.81M | 249.41M | 696.87M | 675.75M | 637.54M | 816.44M | 727.66M | 942.48M | 988.10M | 1,283.38M | 1,046.11M | 1,125.38M | 1,087.34M |
|
Assets
|
| 496.62M | 544.46M | 651.35M | 724.74M | 1,148.78M | 1,181.88M | 1,413.47M | 1,430.12M | 1,352.64M | 1,592.68M | 1,830.61M | 2,123.40M | 2,063.97M | 2,231.58M | 2,327.07M |
|
Accounts Payables
|
| 27.64M | 38.11M | 60.83M | 51.93M | 112.21M | 71.62M | 73.81M | 69.85M | 48.40M | 78.41M | 102.74M | 115.42M | 81.46M | 55.55M | 63.16M |
|
Payables
|
| 27.64M | 38.11M | 60.83M | 51.93M | 112.21M | 71.62M | 73.81M | 69.85M | 48.40M | 78.41M | 102.74M | 115.42M | 81.46M | 55.55M | 63.16M |
|
Accumulated Expenses
|
| 12.40M | 13.63M | 16.59M | 13.39M | 24.13M | 21.24M | 40.19M | 35.72M | 29.29M | 42.44M | 54.85M | 65.26M | 50.61M | 47.61M | 52.08M |
|
Other Accumulated Expenses
|
| 5.17M | 9.02M | 4.28M | 4.55M | 15.42M | 14.96M | 15.08M | 12.66M | 16.34M | 13.32M | 13.44M | 16.73M | 23.52M | 30.73M | 31.39M |
|
Current Leases
|
| | | | | | | | | | 13.58M | 14.57M | 14.68M | 18.44M | 20.64M | 21.81M |
|
Current Deferred Revenue
|
| 6.84M | 7.23M | 4.96M | 5.63M | 6.11M | | | | | | | | | | |
|
Total Current Liabilities
|
| 52.05M | 72.98M | 93.08M | 82.52M | 176.58M | 128.12M | 144.07M | 140.21M | 115.54M | 158.64M | 213.61M | 264.78M | 216.34M | 186.39M | 195.19M |
|
Non-Current Debt
|
| | | | | 180.44M | 160.44M | 60.00M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 142.89M | 142.46M | 177.84M | 141.07M | 155.22M | 121.91M |
|
Other Non-Current Liabilities
|
| 6.19M | 5.62M | 10.09M | 4.01M | 8.79M | 25.70M | 50.88M | 92.75M | 78.31M | 71.14M | 64.02M | 73.38M | 59.01M | 52.01M | 44.04M |
|
Total Non-Current Liabilities
|
| -6.19M | -5.62M | 10.09M | 4.86M | 215.43M | 194.28M | 117.70M | 128.18M | 96.86M | 204.26M | 228.00M | 258.80M | 189.34M | 228.17M | 182.44M |
|
Total Debt
|
| | | | | 180.44M | 160.44M | 60.00M | | | | | | | | |
|
Common Equity
|
218.60M | 438.38M | 465.86M | 548.17M | 637.36M | 756.77M | 859.48M | 1,151.69M | 1,161.73M | 1,140.24M | 1,229.78M | 1,389.01M | 1,599.82M | 1,658.28M | 1,817.01M | 1,949.45M |
|
Shareholder's Equity
|
218.60M | 438.38M | 465.86M | 548.17M | 637.36M | 756.77M | 859.48M | 1,151.69M | 1,161.73M | 1,140.24M | 1,229.78M | 1,389.01M | 1,599.82M | 1,658.28M | 1,817.01M | 1,949.45M |
|
Liabilities and Shareholders Equity
|
| 496.62M | 544.46M | 651.35M | 724.74M | 1,148.78M | 1,181.88M | 1,413.47M | 1,430.12M | 1,352.64M | 1,592.68M | 1,830.61M | 2,123.40M | 2,063.97M | 2,231.58M | 2,327.07M |
|
Retained Earnings
|
-0.65M | -0.75M | -0.76M | -0.92M | -0.89M | -2.11M | 0.33M | -0.57M | -139.34M | -222.43M | -201.68M | -112.69M | 23.43M | -9.32M | 58.92M | 90.35M |
|
Treasury Shares
|
0.05M | 0.62M | 1.62M | 2.07M | 2.31M | 2.82M | 3.16M | 3.00M | 2.77M | 2.83M | 2.68M | 2.61M | 2.58M | 3.09M | 3.10M | 2.53M |