|
Cash & Equivalents
|
81.41M | 203.64M | 92.70M | 10.65M | 7.83M | 7.07M | 2.56M | 15.99M | 60.68M | 66.40M | 52.69M | 76.60M | 269.72M | 723.77M | 3,499.49M | 3,038.83M | 1,006.54M |
|
Short-term Investments
|
| | | | | | | | | 21.81M | | | 10.40M | 280.25M | 13.93M | | 1,087.21M |
|
Cash & Current Investments
|
81.41M | 203.64M | 92.70M | 10.65M | 7.83M | 7.07M | 2.56M | 15.99M | 60.68M | 88.21M | 52.69M | 76.60M | 280.13M | 1,004.03M | 3,513.41M | 3,038.83M | 2,093.75M |
|
Receivables - Net
|
-14.27M | 15.18M | 19.08M | 27.82M | 9.91M | 8.71M | 19.85M | 4.84M | 0.70M | 1.18M | 0.01M | | | | | | |
|
Receivables - Other
|
| 0.90M | 9.89M | 6.56M | 13.42M | 9.99M | 0.28M | 1.53M | 0.01M | 0.82M | 0.02M | 0.13M | 31.57M | | 0.02M | 0.03M | |
|
Receivables
|
-14.27M | 16.08M | 28.97M | 34.39M | 23.33M | 18.70M | 20.13M | 6.37M | 0.71M | 2.00M | 0.03M | | | | | | |
|
Raw Materials
|
| | | | | | | | | 3.82M | 12.96M | 11.34M | | 108.92M | 59.78M | 112.46M | 15.35M |
|
Work In Process
|
| | 3.17M | 3.98M | 6.26M | | 6.05M | 5.73M | 5.60M | 5.71M | 7.26M | 7.89M | | 20.59M | 12.53M | 19.48M | 20.65M |
|
Finished Goods
|
| | | | | | | | | 5.92M | 16.16M | 22.94M | | 198.25M | 97.21M | 41.33M | 113.94M |
|
Inventory
|
-2.90M | 11.24M | 24.18M | 15.14M | 10.50M | 1.35M | 10.72M | 12.28M | 15.68M | 15.45M | 36.39M | 42.16M | 33.81M | 327.77M | 169.52M | 173.27M | 149.94M |
|
Current Deferred Tax Assets
|
| 0.77M | 4.35M | 0.36M | | | | | | | | | | | | | |
|
Prepaid Assets
|
-1.84M | 5.00M | 11.15M | 23.93M | 23.87M | 12.84M | 12.24M | 8.03M | 6.69M | 10.34M | 15.34M | 11.48M | 18.80M | 41.68M | 52.93M | 224.65M | 280.88M |
|
Current Assets
|
120.92M | 241.74M | 179.45M | 96.51M | 91.14M | 121.95M | 88.78M | 73.30M | 142.36M | 160.07M | 174.33M | 180.27M | 429.72M | 1,742.98M | 4,889.16M | 3,576.58M | 2,631.55M |
|
Buildings
|
| | 222.69M | 437.81M | | | | | | | | | | | | | |
|
Construction in Progress
|
| | 243.61M | 19.30M | | | | | | | | | | | | | |
|
Land & Improvements
|
1.55M | -7.06M | 35.32M | -0.84M | 30.38M | | | | 0.53M | 0.54M | 0.58M | | | | | | |
|
Property, Plant & Equipment (Net)
|
-121.29M | 399.56M | 636.47M | 677.90M | 488.50M | 559.01M | 544.33M | 557.43M | 485.47M | 616.97M | 995.03M | 1,027.09M | 1,217.52M | 1,559.11M | 2,605.20M | 3,626.42M | 3,499.21M |
|
Long-Term Investments
|
| | 307.53M | 190.95M | 127.20M | | | 0.58M | 0.69M | 0.65M | 0.64M | 764.05M | | 2,159.48M | 4,884.76M | 27.58M | 27.64M |
|
Intangibles
|
1.55M | 8.60M | 35.32M | 36.16M | 30.38M | 29.01M | 27.12M | 24.81M | 24.08M | 23.92M | 29.59M | 30.83M | 37.02M | 40.74M | 80.33M | 150.36M | 152.87M |
|
Goodwill & Intangibles
|
1.55M | 8.60M | 35.32M | 36.16M | 30.38M | 29.01M | 27.12M | 24.81M | 24.08M | 23.92M | 29.59M | 30.83M | 37.02M | 40.74M | 80.33M | 150.36M | 152.87M |
|
Long-Term Deferred Tax
|
1.47M | 0.92M | 17.90M | 1.42M | | | 0.63M | 0.59M | 0.71M | 0.82M | 1.35M | | | | 1.81M | 3.42M | 84.60M |
|
Other Non-Current Assets
|
8.81M | 8.60M | 35.32M | 36.16M | 30.38M | 22.17M | 27.12M | 15.89M | 11.99M | 28.72M | 62.61M | 41.81M | 42.58M | 0.19M | 20.86M | 17.47M | 31.81M |
|
Non-Current Assets
|
403.01M | -0.16M | -7.20M | 4.69M | 0.17M | 0.17M | 572.08M | 583.41M | 606.42M | 694.86M | 1,027.03M | 0.96M | 32.49M | 0.82M | 19.41M | 73.51M | 106.98M |
|
Assets
|
523.92M | 650.97M | 878.48M | 816.31M | 610.20M | 710.13M | 660.85M | 656.71M | 748.78M | 854.93M | 1,201.36M | 1,239.14M | 1,716.75M | 3,343.65M | 7,594.10M | 7,426.87M | 6,418.24M |
|
Accounts Payables
|
3.49M | 4.30M | 10.48M | 12.35M | 17.70M | 16.78M | 17.49M | 18.75M | 19.31M | 9.20M | 12.71M | 18.95M | 18.30M | 81.47M | 81.88M | 92.88M | 26.45M |
|
Notes Payables
|
| | 4.56M | 21.33M | 1.57M | 48.94M | 20.15M | 25.73M | 14.80M | 38.21M | 128.61M | 70.43M | | | 20.69M | | 6.82M |
|
Payables
|
3.49M | 4.30M | 15.04M | 33.68M | 19.27M | 65.73M | 37.64M | 44.48M | 34.11M | 47.40M | 141.32M | 89.38M | 18.30M | 81.47M | 102.56M | 92.88M | 33.27M |
|
Accumulated Expenses
|
1.16M | 19.43M | 9.16M | 7.62M | 7.46M | 8.96M | 8.62M | 8.32M | 10.82M | 9.42M | 12.22M | 30.15M | 47.14M | 40.85M | 51.50M | 73.08M | 33.31M |
|
Other Accumulated Expenses
|
2.00M | 16.70M | 37.14M | 45.47M | 51.77M | 64.58M | 49.67M | 51.32M | 21.74M | 27.22M | 112.54M | 49.55M | 36.02M | 142.94M | 8.42M | 10.66M | 10.21M |
|
Short term Debt
|
43.83M | 71.60M | 111.81M | 120.28M | 118.87M | 159.80M | 123.94M | 105.98M | 73.78M | 38.21M | 128.61M | 70.43M | 85.66M | 10.81M | 8.42M | | |
|
Current Leases
|
| | | | | | | | | | 0.09M | 0.08M | | | | | |
|
Current Taxes
|
-1.00M | 13.37M | 15.47M | 0.16M | | | 0.94M | 5.30M | 13.19M | 5.45M | 4.79M | 22.68M | 44.93M | 71.47M | 221.63M | 89.80M | 0.51M |
|
Current Deferred Revenue
|
| 45.60M | 26.06M | 29.40M | 13.22M | 3.40M | 8.18M | 7.52M | 16.38M | 17.50M | 35.20M | 41.05M | 115.86M | 293.62M | 275.20M | 262.84M | 58.70M |
|
Total Current Liabilities
|
142.67M | 171.01M | 217.84M | 260.31M | 299.12M | 396.07M | 275.39M | 249.75M | 216.51M | 149.85M | 445.15M | 284.13M | 395.26M | 550.50M | 736.54M | 836.43M | 521.24M |
|
Non-Current Debt
|
| 83.00M | 165.65M | 187.52M | 134.87M | | 118.55M | 111.95M | 111.44M | 133.31M | 151.52M | 123.22M | | | | | |
|
Non-Current Deffered Revenue
|
| | 25.85M | 26.47M | 26.95M | | 25.25M | 23.28M | | 7.27M | 2.15M | 3.27M | | 90.66M | 153.18M | 113.86M | 21.48M |
|
Preferred Stock Liabilities
|
55.60M | | | | | | | | | | | | | | | | |
|
Minority Interest
|
128.00M | 132.94M | 140.85M | 138.77M | | | 1.30M | 1.63M | 2.79M | | 0.52M | 31.79M | 46.89M | 501.87M | 1,797.23M | 1,686.38M | 1,496.67M |
|
Liabilities from Discontinued Operations
|
| 95.63M | 50.75M | -113.25M | -200.63M | 32.03M | | | 44.65M | 18.68M | 1.17M | | 0.00M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 1.18M | 6.37M | 3.46M | 2.53M | 16.73M | 80.54M | 10.15M | 0.54M |
|
Operating Leases
|
| | | | | | | | | | 0.08M | | | | | | |
|
Other Non-Current Liabilities
|
| 0.14M | 12.51M | 1.13M | 11.92M | 26.56M | 25.25M | 23.28M | 23.31M | 21.46M | 21.03M | 21.91M | 29.02M | 21.93M | 19.23M | 18.15M | 17.11M |
|
Total Non-Current Liabilities
|
| 254.41M | 413.94M | 474.30M | 460.95M | 476.81M | 393.94M | 361.70M | 330.95M | 308.33M | 613.16M | 418.32M | -29.02M | 657.89M | 970.26M | 960.44M | 543.26M |
|
Total Liabilities
|
287.83M | 254.55M | 426.45M | 475.43M | 472.87M | 503.36M | 419.19M | 384.98M | 354.25M | 329.80M | 634.20M | 440.23M | | 679.82M | 989.49M | 978.58M | 560.38M |
|
Total Debt
|
43.83M | 154.60M | 277.45M | 307.80M | 253.74M | 159.80M | 242.49M | 217.93M | 185.22M | 171.52M | 280.13M | 193.65M | 85.66M | 10.81M | 8.42M | | |
|
Common Equity
|
180.49M | 396.42M | 452.03M | 340.88M | 137.33M | 206.77M | 241.66M | 271.73M | 394.53M | 525.13M | 567.16M | 798.91M | 1,143.31M | 2,663.83M | 6,604.61M | 6,448.28M | 5,857.87M |
|
Shareholder's Equity
|
180.49M | 396.42M | 452.03M | 340.88M | 137.33M | 206.77M | 241.66M | 271.73M | 394.53M | 525.13M | 567.16M | 798.91M | | 2,663.83M | 6,604.61M | 6,448.28M | 5,857.87M |
|
Liabilities and Shareholders Equity
|
523.92M | 650.97M | 878.48M | 816.31M | 610.20M | 710.13M | 660.85M | 656.71M | 748.78M | 854.93M | 1,201.36M | 1,239.14M | 1,716.75M | 3,343.65M | 7,594.10M | 7,426.87M | 6,418.24M |
|
Treasury Shares
|
| | | 2.84M | 2.29M | 2.29M | | 4.64M | 4.64M | 4.64M | 4.64M | 4.64M | | 4.64M | 14.60M | 86.82M | 87.76M |
|
Retained Earnings
|
51.61M | 116.88M | 150.20M | 38.28M | -32.67M | -16.02M | 8.78M | 40.43M | 133.27M | 171.40M | 200.92M | 330.12M | 645.44M | 1,079.04M | 2,898.84M | 3,328.39M | 2,983.17M |