|
Cash & Equivalents
|
| 112.10M | | | 209.10M | 112.07M | 288.23M | 300.38M | 189.00M | 247.14M | 41.63M |
|
Short-term Investments
|
| | | | | 35.09M | 35.25M | 35.39M | 35.51M | 35.63M | |
|
Cash & Current Investments
|
| 112.10M | | | 209.10M | 147.16M | 323.48M | 335.77M | 224.51M | 282.77M | 41.63M |
|
Raw Materials
|
| | | 16.21M | 16.64M | 16.58M | 15.84M | 15.34M | 15.08M | 20.49M | 25.07M |
|
Prepaid Assets
|
0.20M | 0.14M | 0.25M | | 3.40M | 3.35M | 4.83M | 4.17M | 5.49M | 4.98M | 11.32M |
|
Current Assets
|
0.44M | 0.24M | 0.96M | 16.21M | 229.14M | 167.09M | 344.15M | 355.27M | 245.07M | 308.24M | 78.02M |
|
Property, Plant & Equipment (Net)
|
| | | 689.00M | 1,100.00M | 1,100.00M | 1,111.30M | 1,200.00M | 1,300.00M | 1,427.04M | 1,532.54M |
|
Long-Term Investments
|
86.86M | 87.29M | 63.94M | 63.56M | | | | | | | |
|
Other Non-Current Assets
|
| | | 6.40M | 5.83M | 5.50M | 17.68M | 33.45M | 34.49M | 36.76M | 39.08M |
|
Non-Current Assets
|
86.86M | 87.29M | 63.94M | 695.37M | 1,066.66M | 1,073.82M | 1,128.98M | 1,227.90M | 1,317.12M | 1,463.79M | 1,571.62M |
|
Assets
|
87.30M | 87.52M | 64.90M | 711.58M | 1,295.81M | 1,240.91M | 1,473.13M | 1,583.17M | 1,562.19M | 1,772.04M | 1,649.63M |
|
Accounts Payables
|
| | | 5.38M | | 57.65M | 95.60M | 119.75M | 145.90M | 185.77M | 163.70M |
|
Notes Payables
|
2.10M | 0.63M | 1.13M | 1.13M | | | | | | 875.56M | 896.60M |
|
Payables
|
2.10M | 0.63M | 1.13M | 6.51M | | 57.65M | 95.60M | 119.75M | 145.90M | 1,061.33M | 1,060.30M |
|
Accumulated Expenses
|
5.44M | 5.61M | 6.15M | 2.15M | 77.98M | 17.80M | 37.84M | 67.91M | 54.66M | 88.61M | 110.37M |
|
Other Accumulated Expenses
|
| | | 11.37M | 1.46M | 1.30M | 0.36M | 0.92M | 1.03M | 1.11M | 1.43M |
|
Short term Debt
|
| 1.56M | 2.65M | 6.38M | | | | | | 875.56M | 896.60M |
|
Current Taxes
|
2.07M | 2.07M | 2.31M | | 2.31M | 2.31M | 2.31M | | | | |
|
Total Current Liabilities
|
10.59M | 10.50M | 13.02M | 17.90M | 81.75M | 61.26M | 98.27M | 120.67M | 146.93M | 1,062.44M | 1,061.70M |
|
Preferred Stock Liabilities
|
86.00M | 86.63M | 63.12M | 63.52M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 14.63M | 19.78M | 20.65M | 1.16M | 12.04M | 19.87M | 26.50M |
|
Other Non-Current Liabilities
|
10.80M | 5.88M | 15.15M | 349.14M | 91.45M | 149.47M | 258.55M | 126.94M | 148.24M | 121.09M | 108.58M |
|
Total Non-Current Liabilities
|
10.59M | 10.50M | 13.02M | 23.42M | 939.78M | 969.39M | 1,047.09M | 1,072.05M | 1,133.25M | 1,205.32M | 1,192.97M |
|
Total Liabilities
|
21.39M | 16.39M | 28.18M | 372.56M | 1,031.23M | 1,118.86M | 1,305.63M | 1,198.99M | 1,281.49M | 1,326.41M | 1,301.55M |
|
Total Debt
|
| 1.56M | 2.65M | 6.38M | | | | | | 875.56M | 896.60M |
|
Common Equity
|
-20.09M | -15.49M | -26.40M | 339.02M | 264.58M | 122.05M | 167.50M | 384.19M | 280.71M | 445.63M | 348.08M |
|
Shareholder's Equity
|
-20.09M | -15.49M | -26.40M | 339.02M | 264.58M | 122.05M | 167.50M | 384.19M | 280.71M | 445.63M | 348.08M |
|
Liabilities and Shareholders Equity
|
87.30M | 87.52M | 64.90M | 711.58M | 1,295.81M | 1,240.91M | 1,473.13M | 1,583.17M | 1,562.19M | 1,772.04M | 1,649.63M |
|
Retained Earnings
|
-20.09M | -426.60M | -26.40M | | -261.12M | -426.56M | -682.13M | -698.30M | -807.84M | -935.91M | -1046.28M |
|
Treasury Shares
|
| | | | 2.76M | 4.68M | 4.81M | 4.87M | 4.90M | 10.46M | 10.45M |