|
Cash & Equivalents
|
0.81M | 1.03M | 0.44M | 0.14M | 0.20M | 0.14M | 0.26M | 21.50M | 9.63M | 13.37M | 572.61M | 480.93M | 416.17M | 333.87M | 295.82M | 231.42M | 200.31M | 142.77M | 67.40M | 44.54M | 39.45M | 68.18M | 63.59M | 73.01M | 90.90M | 99.72M | 90.75M |
|
Short-term Investments
|
| | | | | | | 19.70M | 28.19M | 20.46M | 39.90M | 55.18M | 54.57M | 63.06M | 83.18M | 70.73M | 60.16M | 27.54M | 25.50M | 37.48M | 44.69M | 34.74M | 40.36M | 36.57M | 32.10M | 39.10M | 51.88M |
|
Cash & Current Investments
|
0.81M | 1.03M | 0.44M | 0.14M | 0.20M | 0.14M | 0.26M | 41.20M | 37.83M | 33.83M | 612.51M | 536.11M | 470.73M | 396.93M | 379.00M | 302.15M | 260.47M | 170.31M | 92.89M | 82.02M | 84.14M | 102.92M | 103.95M | 109.58M | 122.99M | 138.82M | 142.63M |
|
Receivables - Net
|
| | | | | | | 76.30M | | | 72.04M | 88.72M | 79.97M | 104.99M | 88.14M | 123.71M | 92.18M | 109.56M | 116.30M | 138.72M | 123.54M | 104.98M | 125.37M | 120.63M | 135.65M | 132.33M | 149.27M |
|
Receivables - Other
|
| | | | | | | 0.48M | | | 6.33M | 0.20M | | | | 0.31M | | | | 0.75M | | | | 0.43M | | | |
|
Receivables
|
| | | | | | | 76.78M | | | 78.37M | 88.92M | 79.97M | 104.99M | 88.14M | 124.02M | 92.18M | 109.56M | 116.30M | 139.47M | 123.54M | 104.98M | 125.37M | 121.06M | 135.65M | 132.33M | 149.27M |
|
Raw Materials
|
| | | | | | | 22.17M | | | 18.22M | 20.76M | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | 17.45M | | | 20.73M | 25.27M | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | 5.35M | | | 8.87M | 7.40M | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | 44.97M | | | 47.82M | 53.42M | 58.08M | 64.46M | 82.26M | 84.25M | 87.67M | 86.76M | 126.91M | 149.75M | 137.33M | 152.51M | 157.77M | 143.33M | 129.06M | 141.75M | 126.94M |
|
Prepaid Assets
|
0.02M | 0.17M | 0.17M | 0.19M | 0.22M | 0.16M | 0.09M | 6.02M | 0.02M | 0.04M | 12.96M | 17.13M | 19.69M | 14.53M | 19.06M | 12.09M | 13.47M | 20.62M | 25.84M | 25.75M | 20.97M | 16.68M | 23.48M | 27.02M | 30.03M | 295.77M | 302.64M |
|
Current Assets
|
0.83M | 1.20M | 0.68M | 0.40M | 0.41M | 0.30M | 0.34M | 189.32M | 0.06M | 0.11M | 750.92M | 706.61M | 653.16M | 611.36M | 567.53M | 545.07M | 497.04M | 427.00M | 403.91M | 425.61M | 378.15M | 418.05M | 437.57M | 428.03M | 447.99M | 434.59M | 445.26M |
|
Construction in Progress
|
| | | | | | | 57.40M | | | | 96.97M | | | | 195.54M | | | | 321.91M | | | | 196.11M | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 198.02M | | | 222.77M | 253.06M | 271.25M | 278.44M | 286.35M | 335.14M | 443.05M | 497.85M | 549.54M | 620.67M | 616.51M | 496.32M | 504.05M | 478.19M | 485.16M | 521.95M | 524.02M |
|
Long-Term Investments
|
276.43M | 277.76M | 278.90M | 280.10M | 282.40M | 282.27M | 282.18M | 6.12M | 282.29M | 281.67M | | 690.03M | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | 2.28M | | | 2.02M | 14.01M | 14.00M | 13.17M | 12.33M | 12.64M | 12.62M | 11.88M | 11.73M | 11.98M | 11.71M | 11.56M | 11.90M | 11.37M | 11.37M | 11.44M | 11.44M |
|
Goodwill & Intangibles
|
| | | | | | | 2.28M | | | 2.02M | 14.01M | 14.00M | 13.17M | 12.33M | 12.64M | 12.62M | 11.88M | 11.73M | 11.98M | 11.71M | 11.56M | 11.90M | 11.37M | 11.37M | 11.44M | 11.44M |
|
Long-Term Deferred Tax
|
| | 0.01M | | | | | 0.22M | | | | 0.39M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 19.70M | | | 39.90M | 55.18M | 54.57M | 63.06M | 119.88M | 73.64M | 60.17M | 36.60M | 28.54M | 43.65M | 47.25M | 36.30M | 51.38M | 36.59M | 32.10M | 39.10M | 51.88M |
|
Non-Current Assets
|
276.43M | 277.76M | 278.91M | 280.10M | 282.40M | 282.27M | 282.19M | 212.02M | 282.29M | 281.67M | 239.43M | 267.06M | 345.55M | 360.28M | 405.40M | 439.89M | 506.94M | 570.68M | 612.65M | 671.13M | 662.50M | 543.39M | 560.31M | 523.84M | 534.94M | 570.10M | 568.34M |
|
Assets
|
277.26M | 278.96M | 279.59M | 280.50M | 282.82M | 282.57M | 282.53M | 404.51M | 282.35M | 281.78M | 990.36M | 995.29M | 998.72M | 971.64M | 972.93M | 984.96M | 1,003.98M | 997.67M | 1,016.56M | 1,096.73M | 1,040.65M | 961.44M | 997.88M | 951.87M | 982.93M | 1,004.69M | 1,013.61M |
|
Accounts Payables
|
0.07M | 0.16M | 0.31M | 0.27M | 0.11M | 0.17M | 0.26M | 60.63M | 0.64M | 0.80M | 48.06M | 40.41M | 32.01M | 39.58M | 35.97M | 44.98M | 41.24M | 54.32M | 95.29M | 112.62M | 83.07M | 79.89M | 65.59M | 64.94M | 56.77M | 72.50M | 59.80M |
|
Notes Payables
|
| | | | 0.13M | 0.28M | 0.36M | 60.63M | | | 43.13M | 60.95M | 70.68M | 76.61M | 72.81M | 68.44M | 67.80M | 50.11M | 39.33M | 63.37M | 63.35M | 60.03M | 66.18M | 70.67M | 86.24M | 83.17M | 84.39M |
|
Payables
|
0.07M | 0.16M | 0.31M | 0.27M | 0.24M | 0.45M | 0.63M | 121.26M | 0.64M | 0.80M | 91.20M | 101.36M | 102.68M | 116.18M | 108.78M | 113.43M | 109.05M | 104.43M | 134.62M | 175.99M | 146.43M | 139.93M | 131.77M | 135.61M | 143.01M | 155.66M | 144.19M |
|
Accumulated Expenses
|
| | | | | | | 1.70M | | | | 58.74M | 61.10M | 66.79M | 79.52M | 66.72M | 93.15M | 116.45M | 121.82M | 148.28M | 137.23M | 142.77M | 104.20M | 98.46M | 104.14M | 101.50M | 128.77M |
|
Other Accumulated Expenses
|
| | | | | | | 3.96M | | | | 10.64M | | | | 8.61M | 7.80M | 9.09M | 13.93M | 14.31M | 16.67M | 16.49M | 18.11M | 0.01M | | | |
|
Short term Debt
|
| | | | | | | 12.18M | | | 22.85M | 13.30M | 13.34M | 8.81M | 7.03M | 17.40M | 21.84M | 18.12M | 24.82M | 35.39M | 41.03M | 60.03M | 66.18M | 70.67M | 86.24M | 181.47M | 193.47M |
|
Current Taxes
|
0.07M | 0.39M | | | 0.30M | 0.00M | | 0.66M | 0.30M | | 0.67M | 0.67M | 0.67M | 0.66M | 0.66M | 0.66M | 0.66M | 0.65M | 0.65M | 0.66M | 0.65M | 0.65M | 0.66M | 0.65M | 0.65M | 0.65M | 0.66M |
|
Current Deferred Revenue
|
| | | | | | | 2.45M | | | 2.34M | 1.53M | 3.60M | 4.56M | 6.59M | 54.21M | 53.06M | 53.06M | 54.48M | 43.09M | 41.28M | 40.81M | 42.95M | 43.68M | 44.20M | 41.54M | 5.68M |
|
Total Current Liabilities
|
0.14M | 0.54M | | 0.27M | 0.54M | 0.46M | 0.63M | 183.63M | 0.94M | 0.80M | 153.61M | 175.59M | 181.39M | 226.26M | 231.84M | 252.41M | 277.75M | 292.71M | 336.39M | 403.41M | 366.62M | 372.55M | 335.89M | 330.15M | 339.91M | 524.66M | 529.96M |
|
Non-Current Debt
|
| | | | | 0.20M | 0.20M | 0.20M | 1.06M | 1.69M | | | | | | | | | | 43.76M | | 34.20M | 53.40M | 41.06M | 41.30M | 34.18M | 34.40M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | 13.31M | 24.42M | 104.61M | 61.00M | 25.96M | 26.20M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 8.84M | 18.93M | 32.88M | 0.10M | 0.12M | 0.13M | 0.14M | 0.17M | 0.19M | 0.20M | 0.20M | 0.19M | 0.12M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Preferred Stock Liabilities
|
| | | | | | | 272.34M | | 281.58M | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
272.12M | 273.38M | 274.28M | 274.80M | 276.97M | 276.81M | 276.71M | 90.82M | 281.76M | | | | | | | | 2.15M | 2.04M | 1.99M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.03M | 0.30M | 0.10M | | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | 18.32M | 17.04M | 15.43M | 14.35M | 18.39M | 20.95M | 19.37M | 17.09M | 18.76M | 19.61M | 19.54M | 14.60M | 18.21M | 18.93M | 17.93M |
|
Other Non-Current Liabilities
|
0.00M | 0.03M | | 0.41M | | | | 110.60M | 3.06M | 4.18M | 35.51M | 39.82M | 36.23M | 32.17M | 29.56M | 32.08M | 31.32M | 32.05M | 20.82M | 24.86M | 25.24M | 26.68M | 38.49M | 30.00M | 29.84M | 31.84M | 33.98M |
|
Total Non-Current Liabilities
|
0.62M | 1.08M | | 0.30M | | | | 278.56M | 2.00M | 2.49M | 238.06M | 268.77M | 305.11M | 285.47M | 327.51M | 339.90M | 366.83M | 385.91M | 428.41M | 507.68M | 469.26M | 479.78M | 473.31M | 533.97M | 498.85M | 616.73M | 621.51M |
|
Total Liabilities
|
0.62M | 1.11M | 0.83M | 0.70M | 1.11M | 1.16M | 1.17M | 389.16M | 5.06M | 6.67M | 273.57M | 308.59M | 341.34M | 317.64M | 357.07M | 371.98M | 398.15M | 417.95M | 449.22M | 532.54M | 494.50M | 506.46M | 511.80M | 563.97M | 528.70M | 648.56M | 655.50M |
|
Total Debt
|
| | | | | 0.20M | 0.20M | 12.38M | 1.06M | 1.69M | 22.85M | 13.30M | 13.34M | 8.81M | 7.03M | 17.40M | 21.84M | 18.12M | 24.82M | 79.15M | 41.03M | 94.24M | 119.57M | 111.73M | 127.54M | 215.66M | 227.87M |
|
Common Equity
|
5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | -384.60M | -415.83M | -451.31M | 716.78M | 686.70M | 1,320.37M | 1,378.77M | 1,398.17M | 612.98M | 605.83M | 579.72M | 567.34M | 564.19M | 546.15M | 454.99M | 486.09M | 387.89M | 454.24M | 356.13M | 358.11M |
|
Shareholder's Equity
|
5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | -384.60M | -415.83M | -451.31M | 716.78M | 686.70M | 1,320.37M | 1,378.77M | 1,398.17M | 612.98M | 605.83M | 579.72M | 567.34M | 564.19M | 546.15M | 454.99M | 486.09M | 387.89M | 454.24M | 356.13M | 358.11M |
|
Liabilities and Shareholders Equity
|
277.26M | 278.96M | 279.59M | 280.50M | 282.82M | 282.57M | 282.53M | 404.51M | 282.35M | 281.78M | 990.36M | 995.29M | 998.72M | 971.64M | 972.93M | 984.96M | 1,003.98M | 997.67M | 1,016.56M | 1,096.73M | 1,040.65M | 961.44M | 997.88M | 951.87M | 982.93M | 1,004.69M | 1,013.61M |
|
Retained Earnings
|
0.28M | 1.55M | 2.44M | 3.39M | 5.16M | 5.00M | 4.95M | -398.00M | -4.47M | -6.48M | -585.46M | -632.10M | -676.74M | -720.92M | -757.47M | -791.16M | -820.75M | -846.84M | -872.97M | -897.50M | -922.33M | -1023.88M | -1010.63M | -1092.96M | -1031.17M | -1137.23M | -1138.71M |
|
Preferred Shares
|
| | | | | | | 399.95M | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | 23.03M | 23.03M | 23.03M | 23.03M | 23.03M | 23.03M | 20.17M | 13.44M | 13.44M | 3.99M | 3.76M | 6.72M | 3.60M | 2.74M | 2.43M | 2.40M | 3.42M | 3.57M | 4.01M | 3.90M |