|
Cash & Equivalents
|
119.04M | 119.04M | 119.04M | 217.43M | 365.32M | 217.43M | 217.43M | 236.10M | 236.10M | 236.10M | 236.10M | 173.88M | 173.88M | 173.88M | 173.88M | 117.15M | 117.15M | 119.49M |
|
Short-term Investments
|
111.84M | | | 28.73M | | | | 30.96M | 29.88M | 27.57M | 20.29M | 22.01M | 23.37M | 22.24M | 79.79M | 23.73M | 18.81M | 20.82M |
|
Cash & Current Investments
|
230.88M | 119.04M | 119.04M | 246.16M | 365.32M | 217.43M | 217.43M | 267.06M | 265.98M | 263.67M | 256.39M | 195.89M | 197.25M | 196.13M | 253.68M | 140.88M | 135.96M | 140.31M |
|
Receivables - Net
|
13.47M | -2.00M | -8.41M | 16.62M | 21.34M | -2.41M | -6.10M | 16.14M | -4.59M | -6.33M | -4.25M | 17.14M | -0.38M | -3.75M | -1.11M | 16.98M | -2.40M | 20.39M |
|
Receivables
|
13.47M | -2.00M | -8.41M | 16.62M | 21.34M | -2.41M | -6.10M | 16.14M | -4.59M | -6.33M | -4.25M | 17.14M | -0.38M | -3.75M | -1.11M | 16.98M | -2.40M | 20.39M |
|
Inventory
|
94.46M | 10.99M | 7.06M | 73.14M | 92.89M | -31.77M | -46.19M | 114.70M | -18.24M | -19.04M | -1.68M | 53.11M | 0.46M | 54.21M | -7.02M | 44.97M | 1.68M | 38.14M |
|
Prepaid Assets
|
4.59M | -3.54M | -5.13M | 10.16M | 32.77M | -52.52M | 14.15M | 13.51M | | | | | | | | | | |
|
Current Assets
|
353.76M | | | 358.03M | 13.32M | -52.52M | -7.98M | 397.90M | 0.94M | 3.17M | 10.34M | 266.14M | 1.93M | 5.27M | 0.01M | 202.82M | 1.77M | 198.84M |
|
Property, Plant & Equipment (Net)
|
587.91M | -53.84M | -82.87M | 720.42M | 442.56M | -57.69M | 426.50M | 442.97M | 441.36M | 429.76M | 417.42M | 501.88M | 492.63M | 478.92M | 489.78M | 438.25M | 427.66M | 449.81M |
|
Long-Term Investments
|
| | | | | | | | -16.35M | -16.35M | -18.90M | 17.74M | 17.00M | 17.81M | 17.24M | 16.12M | 16.27M | -1.00M |
|
Intangibles
|
1.72M | | | 1.36M | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
1.72M | | | 1.36M | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
3.37M | -0.23M | -0.33M | 6.71M | -0.10M | -0.08M | | 11.46M | 11.93M | 24.19M | 27.47M | 18.06M | -0.22M | -0.44M | -0.48M | 7.93M | 7.63M | 7.42M |
|
Non-Current Assets
|
436.82M | | | 486.37M | 5.71M | 5.08M | 9.27M | 475.52M | 840.04M | 822.86M | 787.82M | 568.09M | 777.95M | 825.72M | 819.60M | 497.60M | 655.81M | 503.17M |
|
Assets
|
| | | 844.40M | 998.29M | 1,044.72M | 876.03M | 873.42M | 840.99M | 826.03M | 798.16M | 834.23M | 779.88M | 830.98M | 819.61M | 700.43M | 657.58M | 702.02M |
|
Notes Payables
|
29.87M | 8.68M | 19.87M | 238.43M | 69.26M | 29.10M | -9.79M | 87.98M | 0.57M | 3.88M | 1.11M | 75.59M | -0.53M | -2.30M | -0.71M | 103.02M | -7.43M | -8.85M |
|
Payables
|
29.87M | 8.68M | 19.87M | 238.43M | 69.26M | 29.10M | -9.79M | 87.98M | 0.57M | 3.88M | 1.11M | 75.59M | -0.53M | -2.30M | -0.71M | 103.02M | -7.43M | -8.85M |
|
Short term Debt
|
26.27M | -3.84M | -5.49M | 238.43M | -0.29M | -103.81M | 189.56M | 87.98M | -18.51M | 15.60M | 19.14M | 75.59M | 13.20M | 84.03M | 27.61M | 103.02M | 103.82M | 1.84M |
|
Current Leases
|
10.87M | | | 11.15M | 11.00M | 10.73M | 9.63M | 10.07M | 9.63M | 11.05M | 10.91M | 11.30M | 10.33M | 9.98M | 9.97M | 9.45M | 14.45M | 14.96M |
|
Current Deferred Revenue
|
13.54M | -1.54M | 5.03M | 18.75M | -0.15M | -0.22M | 1.38M | 12.96M | 4.06M | 2.99M | 3.86M | 11.61M | 3.34M | 8.40M | 7.00M | 11.87M | -0.61M | 13.38M |
|
Total Current Liabilities
|
205.09M | | | 480.54M | 18.60M | 18.53M | 20.13M | 248.17M | 37.67M | 34.82M | 35.51M | 214.05M | 35.25M | 37.49M | 40.31M | 225.63M | 30.88M | 45.14M |
|
Non-Current Debt
|
150.22M | | | 195.88M | | | | 293.19M | 289.12M | 278.76M | 297.38M | 334.58M | 311.64M | 307.96M | 315.74M | 253.75M | 250.54M | 316.80M |
|
Total Long Term Debt
|
| | | 195.88M | 189.45M | 79.74M | 74.69M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 4.71M | | |
|
Operating Leases
|
19.47M | | | 26.74M | 13.83M | 12.60M | 10.41M | 21.47M | 13.13M | 19.45M | 18.35M | 30.14M | 17.60M | 17.91M | 19.34M | 36.41M | 19.69M | 15.20M |
|
Other Non-Current Liabilities
|
13.82M | | | 19.52M | 305.18M | 42.96M | 44.02M | 18.45M | 18.08M | 16.53M | 16.11M | 15.73M | 2.22M | 1.74M | 3.50M | 11.42M | 1.35M | 1.28M |
|
Total Non-Current Liabilities
|
402.46M | | | 240.14M | 18.91M | 16.01M | 15.69M | 326.28M | -25.98M | 546.93M | 521.45M | 371.49M | -9.87M | 565.03M | 562.54M | 298.26M | -10.75M | 568.47M |
|
Total Liabilities
|
107.40M | | | 107.86M | 898.08M | 808.65M | 583.33M | 3.89M | -7.90M | 563.47M | 537.56M | 5.20M | -7.65M | 566.77M | 566.04M | -2.54M | -9.40M | 569.75M |
|
Total Debt
|
176.49M | -3.84M | -5.49M | 434.32M | -0.29M | -103.81M | 189.56M | 381.17M | 270.61M | 294.36M | 316.52M | 410.17M | 324.84M | 391.99M | 343.36M | 356.77M | 354.36M | 318.64M |
|
Common Equity
|
| | | 123.71M | 100.21M | 236.07M | 292.70M | 298.97M | 266.71M | 262.57M | 260.60M | 248.69M | 230.62M | 264.22M | 253.56M | 176.54M | 158.54M | 132.27M |
|
Shareholder's Equity
|
| | | | | | | 643.47M | | | 665.72M | 669.91M | 673.29M | 729.64M | 733.08M | 734.46M | 737.13M | 738.43M |
|
Liabilities and Shareholders Equity
|
| | | 844.40M | 998.29M | 1,044.72M | 876.03M | 873.42M | 840.99M | 826.03M | 798.16M | 834.23M | 779.88M | 830.98M | 819.61M | 700.43M | 657.58M | 702.02M |
|
Retained Earnings
|
-49.25M | | | -116.61M | | | | | | | | | | | | | | |