|
Assets
|
| 116.76M | 405.81M | 1046.48M | 2249.68M | 1612.29M | 5600.76M | 8535.52M | 5481.18M | 5805.27M | 5920.91M |
|
Cash & Equivalents
|
13.90M | 17.87M | 87.51M | 239.60M | 712.94M | 618.01M | 1381.95M | 4375.68M | 3869.56M | 3171.80M | 2627.41M |
|
Short-term Investments
|
| 82.62M | 280.66M | 597.91M | 1068.51M | 364.73M | 3268.72M | 2241.96M | 665.25M | 2.60M | |
|
Cash & Current Investments
|
13.90M | 100.49M | 368.17M | 837.52M | 1781.45M | 982.74M | 4650.68M | 6617.64M | 4534.81M | 3174.40M | 2627.41M |
|
Receivables - Net
|
| | | 29.43M | 41.06M | 70.88M | 60.40M | 483.11M | 173.17M | 358.03M | 676.28M |
|
Receivables - Other
|
| | | 1.56M | 8.61M | 1.93M | 12.65M | 5.05M | 3.04M | 1.74M | |
|
Receivables
|
| | | 30.98M | 49.67M | 72.81M | 73.05M | 488.17M | 176.21M | 359.76M | 676.28M |
|
Finished Goods
|
| | | 10.93M | | | | | | | |
|
Inventory
|
| | | 10.93M | 16.24M | 28.55M | 89.29M | 242.63M | 282.35M | 416.12M | 494.99M |
|
Prepaid Assets
|
| 5.78M | 6.22M | 35.62M | 90.55M | 90.24M | 160.01M | 270.17M | 1354.30M | 257.46M | 192.92M |
|
Current Assets
|
| 106.27M | 374.40M | 913.50M | 1943.84M | 1172.70M | 4960.69M | 7613.88M | 3096.62M | 4203.41M | 3991.59M |
|
Construction in Progress
|
| | 15.05M | 26.12M | | 20.95M | 85.78M | 186.84M | 293.63M | 740.62M | 654.02M |
|
Property, Plant & Equipment (Net)
|
| 6.61M | 25.98M | 62.57M | 157.06M | 242.40M | 357.69M | 587.61M | 229.63M | 1324.15M | 1578.42M |
|
Goodwill
|
| | | 0.11M | 0.11M | | | | | | |
|
Intangibles
|
| | | 7.25M | 45.06M | 5.85M | 5.00M | 46.68M | 40.62M | 57.14M | 51.09M |
|
Goodwill & Intangibles
|
| | | 7.36M | 45.17M | 5.85M | 5.00M | 46.68M | 40.62M | 57.14M | 51.09M |
|
Long-Term Deferred Tax
|
| | 0.77M | 7.67M | 29.54M | 37.89M | 65.96M | | 2079.81M | 2030.25M | |
|
Other Non-Current Assets
|
| 3.88M | | | 13.23M | 2.48M | 7.75M | 163.05M | 75.12M | 125.36M | 160.49M |
|
Non-Current Assets
|
| 10.49M | 31.41M | 132.98M | 305.84M | 439.59M | 640.07M | 921.64M | 1172.21M | 1601.86M | 1929.32M |
|
Accounts Payables
|
| 8.98M | 11.96M | 69.78M | 113.28M | 122.49M | 231.96M | 262.40M | 294.78M | 315.11M | 405.00M |
|
Notes Payables
|
| | | | | | 335.01M | | | | 851.53M |
|
Payables
|
| 8.98M | 11.96M | 69.78M | 113.28M | 122.49M | 566.97M | 262.40M | 294.78M | 315.11M | 1256.53M |
|
Accumulated Expenses
|
| 8.35M | 22.30M | 49.60M | 100.41M | 163.56M | 346.14M | 558.05M | 619.49M | 693.73M | 803.71M |
|
Short term Debt
|
| 14.60M | | 9.22M | 8.73M | | 335.01M | 427.56M | 297.87M | 688.37M | 851.53M |
|
Current Leases
|
| | | | | 10.81M | 13.89M | 21.93M | 24.04M | 21.95M | 17.58M |
|
Current Taxes
|
| | 0.80M | 9.16M | 5.89M | 13.45M | 20.38M | 21.39M | 25.19M | 22.95M | 25.93M |
|
Current Deferred Revenue
|
| 1.07M | | 12.23M | 18.14M | | | 300.00M | 213.86M | | |
|
Total Current Liabilities
|
| 35.17M | 35.06M | 149.99M | 246.45M | 310.31M | 1075.20M | 1599.56M | 917.35M | 1810.11M | 2214.90M |
|
Non-Current Debt
|
| 6.19M | 17.28M | 146.27M | 148.89M | 157.38M | 183.64M | 202.11M | 209.15M | 197.62M | 166.48M |
|
Non-Current Deffered Revenue
|
| | | 24.81M | 9.84M | | | 220.29M | 42.03M | 0.30M | |
|
Preferred Stock Liabilities
|
| 176.08M | | | | | | | | | |
|
Minority Interest
|
| | | 14.42M | 14.45M | 16.15M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.01M | 0.37M | | 7.48M | 10.79M | 14.17M | 24.58M | 20.11M | 42.01M |
|
Operating Leases
|
| | | | | 36.65M | 43.31M | 64.97M | 58.56M | 44.20M | 44.28M |
|
Other Non-Current Liabilities
|
| 0.79M | 0.56M | 31.96M | 48.77M | 46.56M | 57.43M | 54.23M | 180.47M | 50.81M | 66.73M |
|
Total Non-Current Liabilities
|
| 7.27M | 17.85M | 212.26M | 249.59M | 323.62M | 656.32M | 803.41M | 527.41M | 457.83M | 373.79M |
|
Total Liabilities
|
53.04M | 42.45M | 52.91M | 362.25M | 496.04M | 633.93M | 1731.51M | 2402.96M | 1097.83M | 2267.95M | 2588.69M |
|
Total Debt
|
| 20.79M | 17.28M | 155.49M | 157.62M | 157.38M | 518.65M | 629.68M | 507.02M | 885.98M | 1018.01M |
|
Common Equity
|
-53.04M | -101.77M | 352.91M | 684.23M | 1753.65M | 978.36M | 3869.24M | 6132.56M | 4383.35M | 3537.33M | 3332.22M |
|
Shareholder's Equity
|
-53.04M | -101.77M | 352.91M | 684.23M | 1753.65M | 978.36M | 3869.24M | 6132.56M | 4383.35M | 3537.33M | 3332.22M |
|
Liabilities and Shareholders Equity
|
| 116.76M | 405.81M | 1046.48M | 2249.68M | 1612.29M | 5600.76M | 8535.52M | 5481.18M | 5805.27M | 5920.91M |
|
Retained Earnings
|
| -118.19M | -237.41M | -330.52M | -1007.22M | -1955.84M | -3552.75M | -5076.53M | -7080.34M | -7962.05M | -8606.84M |
|
Treasury Shares
|
0.58M | 0.04M | 1.07M | 1.47M | 14.10M | | | | | | |