|
Cash & Equivalents
|
39.90M | 187.66M | 256.96M | 73.55M | 161.38M | 122.42M | 599.69M | 370.83M | 835.08M | 1,502.65M | 2,115.87M | 966.78M | 1,371.95M | 1,103.01M |
|
Short-term Investments
|
| | 7.25M | 136.79M | 112.19M | 195.43M | 479.37M | 803.08M | 289.67M | 435.92M | | 1,022.60M | 1,247.82M | 251.78M |
|
Cash & Current Investments
|
39.90M | 187.66M | 264.21M | 210.34M | 273.57M | 317.85M | 1,079.06M | 1,173.91M | 1,124.75M | 1,938.57M | 2,115.87M | 1,989.37M | 2,619.77M | 1,354.79M |
|
Receivables - Net
|
3.63M | 4.71M | 3.53M | 2.42M | 3.98M | 5.23M | 29.47M | 49.04M | 90.88M | 101.34M | 153.00M | 214.63M | 400.33M | 602.00M |
|
Receivables - Other
|
2.09M | 3.20M | 2.40M | 2.40M | 3.98M | 1.23M | 0.71M | 1.92M | | 34.20M | 0.01M | 3.31M | 29.80M | 34.60M |
|
Receivables
|
5.73M | 7.91M | 5.93M | 4.82M | 7.95M | 6.45M | 30.18M | 50.96M | 90.88M | 135.54M | 153.01M | 217.94M | 430.13M | 636.60M |
|
Raw Materials
|
| | | | | 9.53M | 53.88M | 71.31M | 88.03M | 139.70M | 230.19M | 59.18M | 133.96M | 280.05M |
|
Work In Process
|
| | | | | | | | | | | 269.19M | 318.46M | 610.69M |
|
Finished Goods
|
| | | | | 0.11M | 2.29M | 6.85M | 1.32M | 20.54M | 26.72M | 38.15M | 61.81M | 47.21M |
|
Inventory
|
| | | | | 12.81M | 83.61M | 125.44M | 171.38M | 231.96M | 186.21M | 203.97M | 322.86M | 749.96M |
|
Prepaid Assets
|
1.65M | 1.53M | 3.06M | 35.04M | 17.38M | 26.89M | 36.51M | 77.78M | 81.91M | 213.32M | 149.03M | 149.89M | 77.71M | 90.46M |
|
Current Assets
|
45.18M | 193.91M | 270.81M | 247.80M | 224.54M | 373.48M | 1,228.64M | 1,426.18M | 1,468.91M | 2,485.20M | 2,604.10M | 2,557.86M | 2,579.33M | 3,073.46M |
|
Construction in Progress
|
| | 11.30M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
4.26M | 3.40M | 15.05M | 38.50M | 37.34M | 37.80M | 43.16M | 97.02M | 129.62M | 190.43M | 191.16M | 180.04M | 227.15M | 340.34M |
|
Long-Term Investments
|
| | 0.65M | 0.78M | 0.78M | 4.75M | 21.81M | 31.74M | 31.94M | 38.80M | 34.89M | 31.32M | 6.53M | 133.16M |
|
Intangibles
|
4.76M | 4.91M | 5.04M | 5.89M | 6.64M | 8.08M | 6.60M | 15.43M | 18.00M | 20.84M | 21.25M | 7.58M | 29.62M | 26.89M |
|
Goodwill & Intangibles
|
4.76M | 4.91M | 5.04M | 5.89M | 6.64M | 8.08M | 6.60M | 15.43M | 18.00M | 20.84M | 21.25M | 7.58M | 29.62M | 26.89M |
|
Long-Term Deferred Tax
|
| 114.10M | 133.60M | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.15M | 2.77M | 0.03M | 2.06M | 4.47M | 3.73M | 7.49M | 107.29M | 173.86M | 203.70M | 292.95M | 162.97M | 136.77M | 79.92M |
|
Non-Current Assets
|
9.18M | 11.09M | 20.76M | 47.24M | 49.24M | 50.63M | 79.32M | 215.89M | 353.91M | 499.52M | 543.88M | 570.50M | 685.25M | 889.71M |
|
Assets
|
54.37M | 204.99M | 291.57M | 295.03M | 273.78M | 424.10M | 1,307.96M | 1,642.08M | 1,822.82M | 2,984.72M | 3,147.97M | 3,128.37M | 3,264.58M | 3,963.17M |
|
Accounts Payables
|
9.40M | 7.53M | 8.08M | 12.41M | 20.23M | 29.69M | 8.47M | 33.83M | 68.09M | 111.09M | 76.74M | 95.88M | 164.92M | 214.44M |
|
Notes Payables
|
| | | 2.49M | 2.49M | | | | | | | | | |
|
Payables
|
9.40M | 7.53M | 8.08M | 14.90M | 22.73M | 29.69M | 8.47M | 33.83M | 68.09M | 111.09M | 76.74M | 95.88M | 164.92M | 214.44M |
|
Accumulated Expenses
|
2.24M | 2.74M | 14.60M | 17.37M | 29.05M | 31.02M | 68.98M | 134.09M | 185.53M | 193.55M | 271.70M | 419.00M | 315.00M | 373.51M |
|
Other Accumulated Expenses
|
0.13M | 0.03M | 1.28M | 1.19M | 1.56M | 1.99M | 2.48M | 10.31M | 7.84M | 22.14M | 15.05M | 5.31M | 17.84M | 13.47M |
|
Short term Debt
|
0.09M | 65.19M | 9.01M | 0.10M | 5.94M | 10.11M | 6.17M | | | | | | 105.48M | |
|
Current Leases
|
| | | | | | | | | | | 15.49M | 17.84M | |
|
Current Taxes
|
| | | | | | 0.94M | 0.30M | | | 0.22M | 12.52M | 13.77M | 17.39M |
|
Current Deferred Revenue
|
3.30M | 3.30M | 3.30M | 3.32M | 3.30M | 3.30M | 3.32M | 3.30M | 3.30M | 89.24M | 89.24M | 89.24M | 50.42M | 130.26M |
|
Total Current Liabilities
|
20.60M | 78.89M | 35.97M | 36.87M | 62.29M | 75.42M | 88.33M | 173.69M | 264.77M | 416.03M | 452.73M | 619.60M | 653.66M | 731.68M |
|
Non-Current Debt
|
1.76M | 1.67M | 1.58M | 2.26M | 14.97M | 6.04M | 424.88M | 420.55M | 681.90M | 992.49M | 1,096.88M | 1,544.29M | 1,132.52M | 1,137.12M |
|
Non-Current Deffered Revenue
|
| | 6.83M | 6.78M | | | | | | 663.49M | 574.24M | 485.00M | 437.00M | 325.00M |
|
Operating Leases
|
| | | | | | | | 47.72M | 80.37M | 41.51M | 57.58M | 140.97M | 192.47M |
|
Other Non-Current Liabilities
|
| 0.76M | 9.01M | 6.78M | 6.17M | 5.95M | 5.54M | 15.55M | 5.20M | 50.80M | 43.60M | 36.90M | 38.10M | 47.40M |
|
Total Non-Current Liabilities
|
0.99M | 0.76M | 35.37M | 40.60M | 77.26M | 81.46M | 513.21M | 594.24M | 999.43M | 2,172.16M | 2,176.36M | 2,706.52M | 2,367.14M | 2,388.03M |
|
Total Liabilities
|
| 81.31M | 44.38M | 47.38M | 83.44M | 87.41M | 518.75M | 609.80M | 1,004.63M | 2,222.96M | 2,219.97M | 2,743.42M | 2,405.24M | 2,435.43M |
|
Total Debt
|
1.84M | 66.86M | 10.58M | 2.36M | 20.91M | 16.15M | 431.05M | 420.55M | 681.90M | 992.49M | 1,096.88M | 1,544.29M | 1,238.00M | 1,137.12M |
|
Common Equity
|
31.02M | 123.68M | 247.19M | 247.65M | 190.35M | 336.69M | 789.22M | 1,032.28M | 818.19M | 761.76M | 928.01M | 384.95M | 859.34M | 1,527.74M |
|
Shareholder's Equity
|
31.02M | 123.68M | 247.19M | 247.65M | 190.35M | 336.69M | 789.22M | 1,032.28M | 818.19M | 761.76M | 928.01M | 384.95M | 859.34M | 1,527.74M |
|
Liabilities and Shareholders Equity
|
54.37M | 204.99M | 291.57M | 295.03M | 273.78M | 424.10M | 1,307.96M | 1,642.08M | 1,822.82M | 2,984.72M | 3,147.97M | 3,128.37M | 3,264.58M | 3,963.17M |
|
Retained Earnings
|
309.96M | 431.25M | -543.24M | -679.02M | -899.05M | -1166.32M | -1217.01M | -1578.93M | -2294.00M | -2848.13M | -3206.75M | -3910.24M | -4446.21M | -4210.97M |
|
Treasury Shares
|
0.01M | 0.17M | 0.17M | 0.17M | 0.16M | 0.15M | 0.41M | 0.25M | 0.61M | 0.95M | 1.32M | 1.83M | 2.24M | |