|
Cash & Equivalents
|
29.88M | 35.95M | 50.74M | 26.41M | 44.56M | 116.63M | 194.43M | 198.17M | 155.46M | 196.84M | 97.24M | 107.73M | 115.60M | 106.00M | 79.93M | 68.55M | 56.91M | 48.50M | 43.02M | 30.83M | 22.65M | 30.96M |
|
Short-term Investments
|
| | 6.80M | | | 20.02M | 24.62M | 37.59M | 44.47M | 26.83M | 43.06M | 35.21M | 6.66M | 7.41M | 3.97M | 9.98M | 16.09M | 9.92M | 30.61M | 4.86M | 4.10M | 2.69M |
|
Cash & Current Investments
|
29.88M | 35.95M | 57.55M | 26.41M | 44.56M | 136.66M | 219.05M | 235.76M | 199.94M | 223.67M | 140.30M | 142.95M | 122.26M | 113.41M | 83.90M | 78.53M | 73.00M | 58.43M | 73.63M | 35.68M | 26.75M | 33.64M |
|
Receivables - Net
|
| | 2.31M | | | 10.04M | 6.17M | 21.80M | 12.93M | 9.12M | 2.35M | 2.40M | 1.48M | 3.87M | 9.94M | 4.35M | 6.75M | 5.59M | 3.85M | 6.29M | 7.54M | 7.39M |
|
Receivables - Other
|
| | | 0.02M | 0.01M | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 2.31M | | | 10.04M | 6.17M | 21.80M | 12.93M | 9.12M | 2.35M | 2.40M | 1.48M | 3.87M | 9.94M | 4.35M | 6.75M | 5.59M | 3.85M | 6.29M | 7.54M | 7.39M |
|
Work In Process
|
| | 47.98M | | | | 327.45M | 304.50M | 438.81M | 138.81M | 54.50M | 38.87M | 97.83M | 86.13M | 53.12M | 67.85M | 87.38M | 29.74M | 38.48M | 49.45M | 42.51M | 17.14M |
|
Finished Goods
|
| | 30.83M | | | | 400.31M | 202.60M | 614.92M | 814.97M | 440.86M | 40.70M | 57.21M | 124.23M | 148.65M | 107.16M | 158.95M | 169.43M | 135.94M | 111.86M | 127.50M | 100.44M |
|
Inventory
|
| | 171.36M | | | 902.06M | 1,132.57M | 871.51M | 1,289.43M | 1,184.05M | 664.70M | 172.65M | 211.12M | 289.60M | 276.50M | 266.11M | 307.75M | 256.47M | 214.17M | 210.85M | 212.74M | 162.37M |
|
Prepaid Assets
|
| | 2.88M | 0.34M | 0.28M | 10.45M | 9.81M | 10.00M | 12.97M | 9.47M | 6.83M | 9.71M | 8.73M | 6.46M | 5.24M | 4.35M | 3.54M | 2.55M | 2.56M | 2.66M | 2.57M | 2.21M |
|
Current Assets
|
| | 227.29M | 1.12M | 0.57M | 1,059.21M | 1,342.98M | 1,139.07M | 1,515.26M | 1,426.31M | 814.18M | 327.71M | 343.59M | 413.34M | 371.61M | 353.34M | 391.04M | 323.04M | 294.21M | 255.48M | 249.60M | 205.61M |
|
Property, Plant & Equipment (Net)
|
| | 8.23M | | | 9.56M | 5.15M | 5.41M | 5.62M | 5.30M | 5.19M | 5.07M | 4.87M | 4.70M | 4.52M | 4.68M | 4.49M | 5.19M | 9.13M | 9.84M | 9.67M | 9.31M |
|
Long-Term Investments
|
| | 402.58M | 402.67M | 402.69M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
7.03M | 0.47M | 6.80M | | | 0.19M | 24.62M | 5.92M | 5.91M | 5.99M | 43.06M | 35.21M | 6.66M | 7.41M | 3.97M | 9.98M | 16.09M | 9.92M | 9.71M | 9.16M | 8.72M | 8.54M |
|
Non-Current Assets
|
| | 8.58M | 402.67M | 402.69M | 9.75M | 10.11M | 11.33M | 11.54M | 11.29M | 10.89M | 10.24M | 9.52M | 8.80M | 8.09M | 16.39M | 15.59M | 15.45M | 18.84M | 19.00M | 18.39M | 17.86M |
|
Assets
|
| 0.47M | 235.87M | 403.79M | 403.26M | 1,068.96M | 1,353.08M | 1,150.39M | 1,526.80M | 1,437.60M | 825.07M | 337.95M | 353.10M | 422.15M | 379.69M | 369.73M | 406.62M | 338.49M | 313.05M | 274.48M | 267.99M | 223.46M |
|
Accounts Payables
|
| 0.02M | 2.15M | 0.08M | 0.19M | 6.13M | 6.40M | 8.64M | 10.71M | 7.84M | 4.65M | 4.42M | 6.34M | 6.36M | 4.95M | 4.38M | 2.84M | 2.56M | 1.92M | 2.15M | 1.30M | 1.91M |
|
Payables
|
| 0.02M | 2.15M | 0.08M | 0.19M | 6.13M | 6.40M | 8.64M | 10.71M | 7.84M | 4.65M | 4.42M | 6.34M | 6.36M | 4.95M | 4.38M | 2.84M | 2.56M | 1.92M | 2.15M | 1.30M | 1.91M |
|
Accumulated Expenses
|
| 0.29M | 11.18M | 3.16M | 4.82M | 28.35M | 35.03M | 29.92M | 45.41M | 34.96M | 28.25M | 20.77M | 19.27M | 22.46M | 13.86M | 13.17M | 13.10M | 10.09M | 11.80M | 12.71M | 12.42M | 10.36M |
|
Other Accumulated Expenses
|
| 0.02M | 0.65M | 0.05M | 0.07M | 1.02M | 1.23M | 0.70M | 1.88M | 0.69M | 2.59M | 6.17M | 2.17M | 2.13M | 1.47M | 1.65M | 1.18M | 1.49M | 2.87M | 2.49M | 2.40M | 2.59M |
|
Short term Debt
|
| 0.10M | | 69.00 | 0.02M | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | 0.00M | 0.02M | 0.01M | | | | 4.12M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.43M | 190.30M | 3.31M | 5.11M | 785.52M | 1,067.62M | 824.11M | 1,198.03M | 1,188.62M | 698.96M | 180.41M | 216.85M | 304.60M | 276.03M | 272.15M | 319.72M | 263.50M | 250.97M | 225.83M | 229.62M | 155.58M |
|
Non-Current Debt
|
| | | | | | 3.83M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
154.30M | 184.12M | 184.12M | 340.05M | 345.69M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 49.67M | 41.25M | 33.26M | 39.71M | 24.06M | 18.40M | 5.86M | 4.08M | 3.69M | 3.11M | 2.54M | 1.97M | 1.42M | 9.35M | 9.20M | 10.15M | 14.20M | 13.94M | 13.67M | 13.39M |
|
Total Non-Current Liabilities
|
| | 145.33M | 17.50M | 19.30M | 785.52M | 1,071.45M | 828.57M | 1,202.25M | 1,192.52M | 699.50M | 181.34M | 217.35M | 304.96M | 276.50M | 272.28M | 319.86M | 263.62M | 251.20M | 226.32M | 229.78M | 170.22M |
|
Total Liabilities
|
| 0.47M | 195.01M | 58.75M | 52.56M | 825.23M | 1,095.51M | 846.97M | 1,208.11M | 1,196.60M | 703.19M | 184.45M | 219.89M | 306.93M | 277.92M | 281.62M | 329.06M | 273.77M | 265.40M | 240.26M | 243.45M | 183.61M |
|
Total Debt
|
| 0.10M | | 69.00 | 0.02M | | 3.83M | | | | | | | | | | | | | | | |
|
Common Equity
|
-121.50M | -142.43M | -143.26M | -142.63M | -132.56M | 243.73M | 257.57M | 303.43M | 318.68M | 241.00M | 121.88M | 153.50M | 133.21M | 115.22M | 101.78M | 88.10M | 77.57M | 64.71M | 47.65M | 34.22M | 24.54M | 39.85M |
|
Shareholder's Equity
|
-121.50M | -142.43M | -143.26M | -142.63M | -132.56M | 243.73M | 257.57M | 303.43M | 318.68M | 241.00M | 121.88M | 153.50M | 133.21M | 115.22M | 101.78M | 88.10M | 77.57M | 64.71M | 47.65M | 34.22M | 24.54M | 39.85M |
|
Liabilities and Shareholders Equity
|
| 0.47M | 235.87M | 403.79M | 403.26M | 1,068.96M | 1,353.08M | 1,150.39M | 1,526.80M | 1,437.60M | 825.07M | 337.95M | 353.10M | 422.15M | 379.69M | 369.73M | 406.62M | 338.49M | 313.05M | 274.48M | 267.99M | 223.46M |
|
Treasury Shares
|
-4.79M | | | | | | 0.01M | 2.12M | 2.12M | 2.02M | 0.13M | 1.91M | 0.13M | 0.35M | 0.25M | 0.21M | 1.03M | 0.90M | 0.90M | 0.87M | 1.95M | 4.40M |
|
Retained Earnings
|
| -0.03M | -138.52M | -20.22M | -14.57M | -144.86M | -132.06M | -91.07M | -79.51M | -159.53M | -280.67M | -340.12M | -362.46M | -382.45M | -397.89M | -415.40M | -429.18M | -442.72M | -460.05M | -475.10M | -486.01M | -497.61M |