|
Assets
|
| 123.62M | 265.24M | 210.68M | 214.61M | 268.17M | 582.66M | 932.15M | 1236.49M | 1394.47M | 1441.70M | 1660.73M |
|
Cash & Equivalents
|
30.50M | 87.18M | 28.95M | 15.26M | 12.62M | 46.41M | 61.93M | 48.85M | 84.61M | 466.09M | 642.10M | 945.59M |
|
Short-term Investments
|
| | 201.59M | 130.86M | 106.25M | 107.46M | 379.06M | 688.61M | 829.90M | 432.30M | 236.88M | 22.69M |
|
Cash & Current Investments
|
30.50M | 87.18M | 230.53M | 146.12M | 118.87M | 153.87M | 440.99M | 737.46M | 914.51M | 898.39M | 878.98M | 968.28M |
|
Receivables - Net
|
| 5.94M | 5.86M | 13.40M | 44.09M | 62.22M | 53.35M | 78.56M | 122.07M | 244.38M | 278.29M | 314.17M |
|
Receivables
|
| 5.94M | 5.86M | 13.40M | 44.09M | 62.22M | 53.35M | 78.56M | 122.07M | 244.38M | 278.29M | 314.17M |
|
Inventory
|
| 11.54M | 8.09M | 6.41M | 9.00M | 13.63M | 12.39M | 20.03M | 26.91M | 35.41M | 40.76M | 44.74M |
|
Prepaid Assets
|
| 1.31M | 5.34M | 7.10M | 8.61M | 6.20M | 16.38M | 26.61M | 29.64M | 33.63M | 60.52M | 48.63M |
|
Current Assets
|
| 106.48M | 250.73M | 174.12M | 180.62M | 240.52M | 523.17M | 862.66M | 1093.14M | 1211.82M | 1258.55M | 1375.82M |
|
Property, Plant & Equipment (Net)
|
| 14.57M | 12.71M | 32.29M | 29.67M | 24.34M | 23.28M | 33.35M | 65.52M | 92.45M | 111.21M | 162.05M |
|
Other Non-Current Assets
|
| 1.76M | 1.12M | 3.93M | 3.98M | 3.32M | 12.48M | 14.74M | 18.82M | 18.33M | 15.40M | 36.72M |
|
Non-Current Assets
|
| 17.15M | 14.51M | 36.56M | 33.99M | 27.65M | 59.49M | 69.49M | 143.35M | 182.66M | 183.15M | 284.92M |
|
Accounts Payables
|
| 8.87M | 7.33M | 11.48M | 8.53M | 14.59M | 8.60M | 8.10M | 27.21M | 31.15M | 15.00M | 34.92M |
|
Notes Payables
|
| | 42.09M | 49.62M | 50.11M | 50.15M | 50.12M | 50.05M | 50.05M | 80.35M | 80.40M | 80.36M |
|
Payables
|
| 8.87M | 49.42M | 61.10M | 58.64M | 64.74M | 58.73M | 58.15M | 77.26M | 111.50M | 95.40M | 115.28M |
|
Accumulated Expenses
|
| 10.34M | 18.71M | 19.88M | 33.26M | 32.44M | 49.04M | 30.37M | 40.94M | 44.01M | 45.86M | 62.11M |
|
Other Accumulated Expenses
|
| 0.61M | 4.34M | 4.52M | 2.17M | 2.59M | 2.76M | 60.41M | 93.35M | 144.21M | 149.41M | 146.89M |
|
Short term Debt
|
| 2.34M | 42.09M | 49.62M | 50.11M | 50.15M | 50.12M | 50.05M | 50.05M | 80.35M | 80.40M | 80.36M |
|
Current Leases
|
| | | | | | 5.74M | 7.30M | 5.75M | 7.64M | 11.62M | 10.17M |
|
Current Taxes
|
| 0.37M | 0.35M | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.11M | 0.14M | 0.57M | 1.42M | 4.13M | 56.02M | 50.12M | 7.40M | 10.78M | 16.61M | 19.75M |
|
Total Current Liabilities
|
| 29.87M | 80.47M | 96.42M | 105.56M | 113.98M | 179.87M | 199.05M | 218.96M | 310.50M | 307.27M | 344.05M |
|
Non-Current Debt
|
| 3.51M | | | 73.06M | 73.36M | 73.66M | 202.49M | 280.39M | 281.65M | 282.94M | |
|
Non-Current Deffered Revenue
|
| | | 7.79M | 9.24M | 40.06M | 23.81M | 22.80M | 21.32M | 20.00M | 19.13M | 24.68M |
|
Preferred Stock Liabilities
|
| 240.61M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 26.30M | 21.25M | 61.04M | 76.58M | 67.03M | 96.59M |
|
Other Non-Current Liabilities
|
| | | | 1.33M | | 0.31M | 0.32M | 1.48M | | | |
|
Total Non-Current Liabilities
|
| 24.47M | | | 187.87M | | 303.63M | 445.60M | 581.70M | | | |
|
Total Liabilities
|
171.51M | 54.35M | 80.47M | 104.20M | 189.20M | 236.01M | 303.94M | 445.92M | 583.18M | 688.73M | 676.37M | 465.31M |
|
Total Debt
|
| 5.85M | 42.09M | 49.62M | 123.18M | 123.51M | 123.78M | 252.55M | 330.45M | 362.00M | 363.35M | 80.36M |
|
Common Equity
|
-171.51M | -171.34M | 226.43M | 143.58M | 25.42M | 32.16M | 278.71M | 486.24M | 653.30M | 705.74M | 765.33M | 1195.42M |
|
Shareholder's Equity
|
-171.51M | -171.34M | 226.43M | 143.58M | 25.42M | 32.16M | 278.71M | 486.24M | 653.30M | 705.74M | 765.33M | 1195.42M |
|
Liabilities and Shareholders Equity
|
| 123.62M | 265.24M | 210.68M | 214.61M | 268.17M | 582.66M | 932.15M | 1236.49M | 1394.47M | 1441.70M | 1660.73M |
|
Retained Earnings
|
| -179.81M | -250.08M | -345.85M | -446.38M | -574.53M | -699.17M | -929.32M | -2.29M | -16.36M | -3.08M | -2567.86M |
|
Treasury Shares
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 10.59M |