|
Cash & Equivalents
|
63.96M | 46.31M | 41.71M | 35.86M | 16.98M | 141.18M | 135.53M | 37.33M | 113.37M | 100.35M | 81.89M | 59.75M | 338.40M | 343.19M | 297.77M |
|
Cash & Current Investments
|
63.96M | 46.31M | 41.71M | 35.86M | 16.98M | 171.65M | 135.53M | 37.33M | 128.05M | 115.30M | 86.86M | 59.75M | 338.40M | 343.19M | 297.77M |
|
Receivables - Net
|
0.39M | 0.26M | 0.27M | 0.12M | 1.13M | 0.33M | 0.38M | 1.01M | 0.36M | 17.88M | 12.64M | 13.78M | | | |
|
Receivables - Other
|
| | | | | | | | | | | 4.08M | | | 4.09M |
|
Receivables
|
0.39M | 0.26M | 0.27M | 0.12M | 1.13M | 0.92M | 0.38M | 1.01M | 0.83M | 1.31M | 0.86M | 17.86M | | | |
|
Inventory
|
12.36M | 12.66M | 13.88M | 14.60M | 14.31M | 14.68M | 7.11M | 7.94M | 8.13M | 8.36M | 0.54M | 0.48M | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | 0.95M | | | | | | |
|
Current Assets
|
66.78M | 48.36M | 43.65M | 38.77M | 20.47M | 174.51M | 168.73M | 159.20M | 141.64M | 144.24M | 109.42M | 75.63M | | | 285.60M |
|
Land & Improvements
|
1.54M | 1.56M | 1.70M | 1.78M | 1.80M | 1.85M | 1.80M | 1.83M | 1.88M | 0.20M | 0.20M | 0.19M | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | 334.98M | | | |
|
Long-Term Investments
|
-4.19M | 4.08M | 4.80M | 4.03M | 4.99M | 7.07M | 7.23M | 7.20M | 9.86M | 9.42M | 8.36M | 0.49M | | | 2.65M |
|
Goodwill
|
| | | | | | | | | | | | | 71.25M | |
|
Intangibles
|
| | | | | | | | 0.75M | 2.46M | 7.37M | 0.50M | 0.90M | 1.65M | 1.72M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 0.50M | 0.90M | 72.90M | 1.72M |
|
Long-Term Deferred Tax
|
10.83M | 10.54M | -8.04M | 8.01M | 7.97M | 7.84M | 6.92M | 7.03M | 0.10M | -8.84M | -15.75M | 14.17M | | | |
|
Other Non-Current Assets
|
12.12M | 11.31M | 2.67M | 12.52M | 12.65M | 6.84M | 6.84M | 12.80M | 6.84M | 6.84M | 6.84M | 8.78M | | | 2.16M |
|
Non-Current Assets
|
614.60M | 625.13M | 680.03M | 694.97M | 730.75M | 753.42M | 622.07M | 624.73M | 589.69M | 672.14M | 669.11M | -24.36M | | | 394.28M |
|
Assets
|
681.38M | 673.49M | 723.68M | 733.74M | 751.22M | 927.94M | 790.79M | 783.93M | 731.32M | 816.39M | 778.53M | 51.27M | | | 679.87M |
|
Accounts Payables
|
| | | | | | | | | | | 14.60M | | | 14.31M |
|
Notes Payables
|
57.89M | 51.21M | 56.66M | 57.79M | 59.12M | 61.06M | 62.14M | 11.14M | -11.31M | -11.51M | 64.36M | -65.08M | | | 65.52M |
|
Payables
|
57.89M | 51.21M | 56.66M | 57.79M | 59.12M | 61.06M | 62.14M | 11.14M | 11.01M | 11.53M | 64.36M | -50.48M | | | 79.83M |
|
Accumulated Expenses
|
| -3.65M | 2.69M | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
1.15M | | 1.06M | 0.66M | 12.91M | -11.50M | -11.71M | 12.66M | | | | 0.36M | | | |
|
Short term Debt
|
| 0.92M | | 0.81M | | | | 7.71M | 7.91M | 8.15M | 28.87M | -52.30M | | | |
|
Current Leases
|
| | | | | | | 0.68M | 0.70M | 0.72M | 0.56M | | | | |
|
Total Current Liabilities
|
15.70M | 8.01M | 9.53M | 13.80M | 21.84M | 19.96M | 25.00M | 29.81M | 29.35M | 32.62M | 43.91M | 40.81M | | | 108.21M |
|
Capital Leases
|
1.36M | 1.29M | 1.19M | 1.08M | 0.93M | 0.74M | 0.47M | 0.36M | 0.20M | 0.03M | | | | | |
|
Convertible Debt
|
54.05M | 48.08M | 39.99M | 54.99M | 56.67M | -57.79M | -59.03M | 60.51M | -61.67M | -63.03M | -64.54M | -65.97M | | | 68.83M |
|
Non-Current Deffered Revenue
|
2.75M | 2.80M | 3.05M | 3.19M | 3.23M | 3.32M | 3.26M | 3.20M | 3.28M | 3.38M | 3.37M | 3.18M | | | 3.18M |
|
Minority Interest
|
-1.50M | -3.22M | 4.99M | 275.41M | -0.66M | -1.75M | 284.07M | 290.69M | 286.26M | 300.00M | 301.64M | 283.52M | | | |
|
Operating Leases
|
| | 0.41M | -104.70M | | | | -17.27M | -19.73M | -16.47M | -32.63M | | | | |
|
Other Non-Current Liabilities
|
0.23M | 0.23M | 0.23M | 0.23M | 10.57M | -10.68M | -10.89M | 0.56M | 0.19M | 0.18M | 21.18M | 0.15M | 1.63M | 3.86M | -3.05M |
|
Total Non-Current Liabilities
|
156.93M | 136.60M | 150.64M | 155.37M | 176.89M | 180.13M | 186.59M | 186.29M | 166.40M | 191.33M | 208.81M | 211.99M | -5.45M | -3.86M | 195.26M |
|
Total Liabilities
|
157.16M | 136.83M | 150.88M | 733.74M | 751.22M | 927.94M | 790.79M | 783.93M | 731.32M | 816.39M | 778.53M | 295.51M | -3.82M | | 192.21M |
|
Total Debt
|
| 0.92M | | 0.81M | | | | 7.71M | 7.91M | 8.15M | 28.87M | -52.30M | | | |
|
Common Equity
|
283.49M | 292.18M | 304.99M | 302.95M | -17.80M | -34.47M | -5.33M | 597.64M | 564.92M | -58.53M | -118.44M | 215.37M | 3.82M | | 2.32M |
|
Shareholder's Equity
|
702.51M | 716.90M | 784.17M | 824.68M | 840.74M | 1,042.05M | 1,033.25M | 1,053.29M | 1,094.87M | 1,174.71M | 1,173.96M | 1,271.37M | | | 1,500.89M |
|
Liabilities and Shareholders Equity
|
681.38M | 673.49M | 723.68M | 733.74M | 751.22M | 927.94M | 790.79M | 783.93M | 731.32M | 816.39M | 778.53M | 51.27M | | | 679.87M |
|
Retained Earnings
|
-485.94M | -627.38M | 568.40M | 0.46M | -639.38M | -690.98M | 679.41M | 1.42M | -877.57M | -927.26M | 0.69M | 60.57M | | | 52.42M |