|
Cash & Equivalents
|
276.37M | 120.58M | 31.77M | 16.97M | 31.77M | 17.89M | 6.71M | 1.90M | 0.41M | 0.79M | 7.27M | 7.14M | 9.50M | 13.23M | 62.91M |
|
Short-term Investments
|
55.64M | 47.59M | 44.53M | 44.07M | 55.41M | 61.32M | 62.56M | 31.38M | 27.12M | 27.13M | 29.87M | 31.09M | 33.92M | 33.42M | 7.78M |
|
Cash & Current Investments
|
332.01M | 168.18M | 76.30M | 61.03M | 87.17M | 79.21M | 69.27M | 33.28M | 27.53M | 27.93M | 37.13M | 38.24M | 43.42M | 46.65M | 70.69M |
|
Receivables - Net
|
| | | | | | | 0.01M | 0.01M | | | | 0.66M | 0.65M | 0.59M |
|
Receivables - Other
|
| | | 7.51M | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 0.01M | 0.01M | | | | 0.66M | 0.65M | 0.59M |
|
Inventory
|
| | | 4.46M | | 10.30M | 35.22M | 34.23M | 29.43M | 28.75M | 27.28M | 27.49M | 27.12M | 23.10M | 0.38M |
|
Prepaid Assets
|
8.61M | 5.99M | 23.76M | 17.49M | 14.72M | 14.58M | 20.96M | 21.72M | 24.88M | 12.81M | 15.19M | 6.13M | 5.27M | 6.14M | 12.40M |
|
Current Assets
|
341.63M | 175.11M | 102.22M | 84.53M | 103.40M | 105.60M | 127.30M | 91.36M | 82.74M | 70.07M | 79.69M | 71.88M | 76.47M | 76.57M | 90.03M |
|
Property, Plant & Equipment (Net)
|
338.88M | 387.07M | 411.66M | 406.32M | 447.17M | 425.29M | 416.51M | 417.81M | 397.43M | 377.05M | 360.06M | 348.59M | 331.46M | 314.98M | 164.61M |
|
Goodwill
|
| | | | | | | | | | | | | | 27.78M |
|
Intangibles
|
| | | | | | | | | | | 1.04M | | | 3.29M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 1.04M | | | 31.07M |
|
Other Non-Current Assets
|
1.01M | 6.71M | 6.61M | 6.49M | 1.50M | 1.50M | 1.85M | 4.88M | 0.90M | 0.58M | 0.08M | 2.13M | 1.44M | 1.42M | 24.00M |
|
Non-Current Assets
|
364.43M | 413.13M | 438.47M | 444.76M | 472.54M | 461.89M | 452.23M | 439.18M | 417.20M | 387.82M | 369.40M | 353.52M | 334.11M | 323.15M | 225.56M |
|
Assets
|
706.06M | 588.24M | 540.68M | 529.29M | 575.94M | 567.49M | 579.53M | 530.54M | 499.94M | 457.89M | 449.09M | 425.40M | 410.58M | 399.72M | 315.58M |
|
Accounts Payables
|
45.40M | 61.79M | 65.24M | 91.60M | 80.24M | 92.76M | 101.86M | 93.17M | 96.62M | 91.20M | 81.37M | 71.41M | 70.70M | 67.37M | 61.88M |
|
Notes Payables
|
78.86M | 73.50M | 12.25M | 8.96M | 9.20M | 8.78M | 8.83M | 91.15M | 63.77M | 77.39M | 56.09M | 5.31M | 4.30M | 4.34M | 7.45M |
|
Payables
|
124.27M | 135.28M | 77.49M | 100.57M | 89.44M | 101.53M | 110.69M | 184.32M | 160.39M | 168.59M | 137.46M | 76.72M | 75.00M | 71.71M | 69.33M |
|
Accumulated Expenses
|
86.77M | 92.39M | 31.12M | 65.71M | 66.98M | 55.84M | 68.45M | 62.39M | 61.06M | 63.75M | 59.39M | 56.75M | 61.49M | 65.69M | 73.21M |
|
Other Accumulated Expenses
|
| | 46.10M | | | | | | | | | | | | |
|
Current Leases
|
2.29M | 2.02M | 2.49M | 2.54M | 2.61M | 2.73M | 3.75M | 3.62M | 3.13M | 2.89M | 2.65M | 2.13M | 1.36M | 2.75M | 2.11M |
|
Total Current Liabilities
|
242.78M | 257.72M | 176.91M | 268.25M | 194.13M | 187.62M | 191.15M | 261.18M | 256.99M | 268.16M | 247.88M | 192.71M | 188.78M | 222.56M | 211.21M |
|
Capital Leases
|
7.39M | 7.29M | 6.92M | 6.57M | 6.21M | 5.84M | 5.47M | 25.48M | | | | 38.70M | 40.49M | 44.45M | 45.63M |
|
Non-Current Debt
|
| | 46.95M | 26.01M | 92.67M | 61.88M | 92.50M | | | | 3.80M | 45.26M | 20.54M | 23.84M | 71.45M |
|
Preferred Stock Liabilities
|
32.90M | 32.90M | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | 38.20M |
|
Operating Leases
|
19.00M | 20.23M | 21.13M | 18.04M | 20.01M | 16.62M | 14.87M | 14.31M | 13.86M | 15.70M | 14.40M | 0.01M | 0.01M | 3.86M | 3.65M |
|
Other Non-Current Liabilities
|
3.79M | 3.61M | 3.53M | 9.43M | 9.76M | 10.05M | 10.78M | 1.34M | 1.34M | 1.40M | 1.43M | 1.29M | 1.07M | 1.10M | 1.74M |
|
Total Non-Current Liabilities
|
267.06M | 283.23M | 249.41M | 318.87M | 310.40M | 279.74M | 306.94M | 300.96M | 297.08M | 307.80M | 290.90M | 309.15M | 269.70M | 338.77M | 353.39M |
|
Total Liabilities
|
270.84M | 286.84M | 252.94M | 328.30M | 320.16M | 289.79M | 317.72M | 302.30M | 298.42M | 309.21M | 292.33M | 310.43M | 270.78M | 339.87M | 355.12M |
|
Total Debt
|
| | 46.95M | 26.01M | 92.67M | 61.88M | 92.50M | | | | 3.80M | 45.26M | 20.54M | 23.84M | 71.45M |
|
Common Equity
|
402.32M | 268.50M | 287.74M | 200.99M | 255.78M | 277.70M | 261.80M | 228.24M | 201.52M | 148.68M | 156.76M | 114.97M | 139.81M | 59.86M | -77.74M |
|
Shareholder's Equity
|
402.32M | 268.50M | 287.74M | 200.99M | 255.78M | 277.70M | 261.80M | 228.24M | 201.52M | 148.68M | 156.76M | 114.97M | 139.81M | 59.86M | -77.74M |
|
Liabilities and Shareholders Equity
|
706.06M | 588.24M | 540.68M | 529.29M | 575.94M | 567.49M | 579.53M | 530.54M | 499.94M | 457.89M | 449.09M | 425.40M | 410.58M | 399.72M | 315.58M |
|
Retained Earnings
|
-3077.61M | -3219.31M | -3339.18M | -3526.76M | -3671.73M | -3796.70M | -3900.00M | -3958.50M | -4006.72M | -4115.40M | -4193.10M | -4314.35M | -4324.62M | -4449.30M | -4671.50M |
|
Treasury Shares
|
| | 0.00M | 0.00M | 20.75M | | | 0.00M | | | | 0.44M | | | |