|
Cash & Equivalents
|
20.52M | 35.04M | 66.74M | 96.28M | 96.28M | 96.28M | 114.53M | 96.63M | 96.63M | 118.07M | 154.30M | 160.85M | 160.85M | 184.23M | 326.92M |
|
Short-term Investments
|
| | | 2.82M | | | | | | | | 2.52M | | | |
|
Cash & Current Investments
|
20.52M | 35.04M | 66.74M | 99.10M | 96.28M | 96.28M | 114.53M | 96.63M | 96.63M | 118.07M | 154.30M | 163.37M | 160.85M | 184.23M | 326.92M |
|
Receivables - Net
|
0.55M | 0.61M | 0.45M | 0.36M | 0.36M | 0.33M | 0.38M | 0.38M | 0.58M | 0.19M | 0.20M | 0.23M | 4.64M | 12.90M | 7.25M |
|
Receivables - Other
|
| | | | | | | 5.97M | | | | 5.16M | | | |
|
Receivables
|
0.55M | 0.61M | 0.45M | 0.36M | 0.36M | 0.33M | 0.38M | 6.35M | 0.58M | 0.19M | 0.20M | 5.39M | 4.64M | 12.90M | 7.25M |
|
Raw Materials
|
| | | 3.21M | | | | 3.99M | | | | 4.62M | | | |
|
Work In Process
|
| | | 15.96M | | | | 20.51M | | | | 15.01M | | | |
|
Finished Goods
|
| | | 1.41M | | | | 4.04M | | | | 8.52M | | | |
|
Inventory
|
| | | 22.45M | | | | 29.45M | | | | 29.21M | | | |
|
Prepaid Assets
|
2.74M | 2.06M | 4.53M | 2.82M | 3.68M | 4.43M | 5.32M | 3.14M | 3.92M | 3.24M | 5.43M | 3.33M | 6.28M | 6.85M | 6.57M |
|
Current Assets
|
| -0.73M | -0.85M | 132.86M | 121.25M | 153.80M | 173.79M | 145.18M | 166.30M | 193.27M | 223.49M | 204.62M | 270.66M | 323.90M | 471.52M |
|
Construction in Progress
|
| | | | | | | 24.45M | | | | 3.55M | | | |
|
Property, Plant & Equipment (Net)
|
-5.64M | 225.93M | -5.64M | 246.89M | -1.59M | 217.21M | 214.35M | 211.72M | 211.72M | 210.03M | 205.03M | 202.59M | 1,330.71M | 1,318.54M | 1,317.04M |
|
Long-Term Investments
|
| | | | | | | | | | | 0.87M | 22.00M | 29.00M | 30.00M |
|
Intangibles
|
| -5.64M | -5.64M | | -1.59M | -4.87M | -9.43M | | -3.88M | -6.98M | -10.69M | | -6.93M | -29.78M | -51.70M |
|
Goodwill & Intangibles
|
| -5.64M | -5.64M | | -1.59M | -4.87M | -9.43M | | -3.88M | -6.98M | -10.69M | | -6.93M | -29.78M | -51.70M |
|
Long-Term Deferred Tax
|
19.02M | 11.65M | 5.24M | 2.40M | 8.53M | 7.51M | 6.77M | 15.57M | 10.64M | 6.88M | 8.13M | 8.48M | 10.97M | 18.51M | 19.02M |
|
Other Non-Current Assets
|
-0.04M | 3.72M | 6.48M | 1.14M | 1.15M | 1.16M | 1.01M | 1.42M | 1.01M | 1.01M | 0.81M | 0.75M | | | |
|
Non-Current Assets
|
| 0.73M | 0.85M | 0.92M | 1.05M | 1.09M | 1.04M | 0.02M | 1.40M | 0.86M | 0.68M | 1.36M | 1.29M | 1.31M | 3.03M |
|
Assets
|
| | | 613.82M | | | | 535.78M | | | | 598.35M | | | |
|
Accounts Payables
|
| | | 19.68M | | | | 20.66M | | | | 22.59M | | 58.07M | 57.68M |
|
Payables
|
| | | 19.68M | | | | 20.66M | | | | 22.59M | | 58.07M | 57.68M |
|
Accumulated Expenses
|
2.56M | 2.06M | 2.75M | 1.66M | 3.85M | 3.69M | 6.12M | 8.22M | 8.12M | | | 11.96M | | 13.74M | 15.00M |
|
Other Accumulated Expenses
|
| | | | | | | 24.79M | | | | 19.12M | | | |
|
Short term Debt
|
| 32.13M | 0.04M | 45.00M | 45.00M | 45.00M | 22.80M | | | | | 0.25M | 10.00M | 15.00M | 20.00M |
|
Current Leases
|
419.00M | 364.00M | 0.63M | 0.85M | 0.88M | 0.89M | 0.96M | 0.92M | 847.00M | | 1.21M | | | | |
|
Current Taxes
|
-2.44M | -0.86M | -2.11M | 33.10M | -26.53M | -26.95M | -27.81M | 8.00M | 11.33M | -35.68M | -63.21M | 28.97M | -32.98M | 48.01M | 55.46M |
|
Total Current Liabilities
|
| | | 97.78M | 70.09M | 73.10M | 59.73M | 28.66M | 29.30M | 32.79M | 49.26M | 51.56M | 334.20M | 382.72M | 442.28M |
|
Non-Current Debt
|
| 134.87M | 0.13M | 100.80M | 95.39M | 89.96M | 113.35M | 88.35M | 88.35M | 78.35M | 58.35M | | 406.29M | 372.73M | 369.22M |
|
Convertible Debt
|
| | | | | | | | | | | | 200.00M | 200.00M | 200.00M |
|
Non-Current Deffered Revenue
|
| | | 7.50M | 7.81M | 7.50M | 8.05M | 8.18M | 8.30M | 8.42M | 8.54M | 8.66M | 270.66M | 239.93M | 208.28M |
|
Non-Current Deferred Tax Liability
|
| | | -194.87M | -4187.00M | -6452.00M | -5268.00M | 0.19M | 2.38M | 7.89M | 11.33M | 17.57M | 254.37M | 250.48M | -1542.00M |
|
Operating Leases
|
1.08M | 0.93M | 2.15M | 2.33M | 2.23M | 2.07M | 2.17M | 1.99M | 1.82M | 1.91M | 1.40M | 1.35M | 1.24M | 6.14M | 7.31M |
|
Other Non-Current Liabilities
|
5.40M | 5.01M | 7.87M | 8.26M | 7.89M | 8.13M | 7.32M | 7.42M | 8.17M | 8.10M | 8.24M | 9.76M | 88.62M | 94.72M | 99.96M |
|
Total Non-Current Liabilities
|
182.82M | 6.14M | 10.13M | 208.57M | 175.73M | -10.72M | 2.67M | 127.81M | 130.76M | -8.80M | -8.50M | 81.14M | 1,280.76M | -100.65M | -63.35M |
|
Total Liabilities
|
188.21M | 11.15M | 18.01M | 216.83M | 183.63M | -2.60M | 9.99M | 135.24M | 138.93M | -0.70M | -0.26M | 90.90M | 1,369.38M | -5.94M | 36.61M |
|
Total Debt
|
| 167.00M | 0.17M | 145.79M | 140.39M | 134.96M | 136.15M | 88.35M | 88.35M | 78.35M | 58.35M | 0.25M | 416.29M | 387.73M | 389.22M |
|
Common Equity
|
204.78M | 217.40M | 374.20M | 396.98M | 414.48M | 449.82M | 456.71M | 400.54M | 418.19M | 455.83M | 480.73M | 507.44M | 445.11M | 497.84M | 573.48M |
|
Shareholder's Equity
|
392.99M | 416.76M | 591.57M | 396.98M | 598.11M | 630.85M | 647.73M | 400.54M | 557.12M | 594.06M | 618.70M | 507.44M | 1,814.49M | 1,861.29M | 1,973.54M |
|
Liabilities and Shareholders Equity
|
| | | 613.82M | | | | 535.78M | | | | 598.35M | | | |
|
Retained Earnings
|
-97.75M | -98.34M | -89.45M | -70.76M | -57.52M | -44.70M | -39.33M | -97.77M | -80.28M | -56.02M | -34.87M | -8.79M | -78.62M | -30.41M | 18.87M |
|
Other Preferred Equity
|
0.27M | 0.31M | 0.31M | | 0.47M | 0.55M | 0.55M | | 0.73M | 0.73M | 0.73M | | 0.69M | 0.69M | 0.69M |
|
Tangible Book Value
|
| | | | | | | | | | 17.00 | | | | |