|
Assets
|
| 287.71M | 722.09M | 1119.46M | 1330.96M | 1848.61M | 1670.15M |
|
Cash & Equivalents
|
210.17M | 83.36M | 455.69M | 688.94M | 786.03M | 1277.71M | 286.75M |
|
Short-term Investments
|
| | -22.68M | | 185.60M | 0.66M | |
|
Cash & Current Investments
|
210.17M | 83.36M | 433.01M | 688.94M | 971.63M | 1278.38M | 286.75M |
|
Receivables - Net
|
| 29.99M | 75.00M | 50.41M | 0.09M | 100.04M | 6.29M |
|
Receivables - Other
|
| 1.04M | 0.62M | 50.00M | 0.95M | 0.79M | 0.78M |
|
Receivables
|
| 31.04M | 75.62M | 100.41M | 1.04M | 100.83M | 7.07M |
|
Inventory
|
| 1.16M | 1.80M | 1.75M | 10.35M | 19.43M | 23.90M |
|
Prepaid Assets
|
| 16.78M | 10.45M | 13.85M | 61.76M | 69.25M | 130.97M |
|
Current Assets
|
| 207.10M | 593.94M | 949.85M | 1099.12M | 1497.80M | 1283.92M |
|
Construction in Progress
|
2.63M | 2.84M | 33.64M | | | | |
|
Property, Plant & Equipment (Net)
|
28.16M | 45.19M | 72.34M | 102.51M | 105.17M | 108.72M | 99.29M |
|
Intangibles
|
0.07M | 0.60M | 3.19M | 6.40M | 3.41M | 4.06M | 2.16M |
|
Goodwill & Intangibles
|
0.07M | 0.60M | 3.19M | 6.40M | 3.41M | 4.06M | 2.16M |
|
Long-Term Deferred Tax
|
68.92M | 5.72M | 30.80M | 22.80M | | | |
|
Other Non-Current Assets
|
| | 13.19M | 5.15M | 1.49M | 1.49M | 6.06M |
|
Non-Current Assets
|
| 80.61M | 128.15M | 169.62M | 231.84M | 350.81M | 386.24M |
|
Accounts Payables
|
| 9.59M | 4.91M | 7.04M | 32.89M | 30.66M | 38.59M |
|
Payables
|
| 9.59M | 4.91M | 7.04M | 32.89M | 30.66M | 38.59M |
|
Accumulated Expenses
|
| | | | 127.39M | 71.46M | 16.35M |
|
Other Accumulated Expenses
|
| 0.07M | 99.17M | 123.56M | 184.11M | 122.31M | 166.18M |
|
Current Leases
|
| 1.03M | 1.46M | 0.91M | 3.56M | 3.17M | 4.79M |
|
Current Taxes
|
| | 8.79M | 9.49M | 9.77M | 7.20M | 20.67M |
|
Current Deferred Revenue
|
| 46.29M | -55.01M | -60.64M | | 53.01M | 46.87M |
|
Total Current Liabilities
|
| 127.76M | 115.57M | 229.20M | 297.79M | 216.42M | 277.64M |
|
Non-Current Debt
|
| | | 120.46M | 260.93M | 281.33M | 301.20M |
|
Non-Current Deffered Revenue
|
| 277.76M | 275.07M | -242.58M | | 47.96M | |
|
Non-Current Deferred Tax Liability
|
| 47.70M | 35.04M | 22.76M | | | |
|
Operating Leases
|
| 5.06M | 3.37M | 2.50M | 23.60M | 44.17M | 44.61M |
|
Other Non-Current Liabilities
|
| | 0.55M | 0.40M | 0.23M | 0.06M | |
|
Total Non-Current Liabilities
|
| 282.82M | 8.76M | 124.32M | 288.86M | 380.82M | 351.96M |
|
Total Liabilities
|
-252.91M | 410.58M | 124.32M | 353.52M | 586.65M | 597.24M | 629.61M |
|
Total Debt
|
| | | 120.46M | 260.93M | 281.33M | 301.20M |
|
Common Equity
|
252.91M | 151.32M | 597.77M | 765.94M | 744.31M | 1251.37M | 1040.55M |
|
Shareholder's Equity
|
252.91M | 151.32M | 597.77M | 765.94M | 744.31M | 1251.37M | 1040.55M |
|
Liabilities and Shareholders Equity
|
| 287.71M | 722.09M | 1119.46M | 1330.96M | 1848.61M | 1670.15M |
|
Retained Earnings
|
| 151.30M | 597.70M | 766.00M | 744.00M | 1251.34M | 1041.00M |