|
Cash & Equivalents
|
392.54M | 334.36M | 299.42M | 253.34M | 249.85M | 219.56M | 181.85M | 72.64M | 48.88M | 8.45M | 34.15M |
|
Receivables - Net
|
| | | | | | | | 18.00M | 34.58M | 67.03M |
|
Receivables
|
| | | | | | | | 18.00M | 34.58M | 67.03M |
|
Inventory
|
| | | | | | | 274.55M | 333.03M | 326.22M | 251.96M |
|
Prepaid Assets
|
| | | | 13.64M | 12.02M | 12.58M | 164.81M | 164.25M | 146.11M | 140.00M |
|
Current Assets
|
| | | 311.95M | 268.17M | 234.42M | 199.47M | 583.17M | 626.68M | 644.52M | 695.24M |
|
Construction in Progress
|
| | | | 244.22M | 253.74M | 258.59M | 284.14M | 0.75M | 0.38M | 6.94M |
|
Land & Improvements
|
| | | 44.33M | 44.33M | | 44.33M | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 1.75M | 354.48M | 362.64M | 368.34M | 285.19M | 310.25M | 296.73M | 289.76M |
|
Long-Term Investments
|
| | | 22.30M | 22.15M | 21.97M | 21.82M | | | | |
|
Goodwill
|
| | | | | | | 74.53M | 74.53M | 60.92M | 60.92M |
|
Intangibles
|
| | | | 2.77M | 2.74M | 2.70M | 281.88M | 270.69M | 256.57M | 191.92M |
|
Goodwill & Intangibles
|
| | | | 2.77M | 2.74M | 2.70M | 356.41M | 345.21M | 317.50M | 252.85M |
|
Other Non-Current Assets
|
| | | 418.48M | 0.01M | 1.98M | 2.20M | 64.91M | 38.31M | 51.05M | 52.59M |
|
Non-Current Assets
|
| | | 420.23M | 402.09M | 409.96M | 415.51M | 752.68M | 805.03M | 769.38M | 700.77M |
|
Assets
|
| | | 732.18M | 670.27M | 644.38M | 614.99M | 1,335.85M | 1,431.70M | 1,413.90M | 1,396.00M |
|
Accounts Payables
|
| | | 7.92M | 8.46M | 14.69M | 10.08M | 61.71M | 108.53M | 130.65M | 277.48M |
|
Payables
|
| | | 7.92M | 8.46M | 14.69M | 10.08M | 61.71M | 108.53M | 130.65M | 277.48M |
|
Accumulated Expenses
|
| | | 9.78M | 31.42M | 20.50M | 21.25M | 91.35M | 76.84M | 63.35M | 31.14M |
|
Short term Debt
|
| | | | 94.37M | | | 94.37M | 115.49M | 113.26M | 120.10M |
|
Current Deferred Revenue
|
| | | | | | | 48.16M | 61.52M | 90.94M | 77.37M |
|
Total Current Liabilities
|
| | | 49.18M | 40.04M | 35.35M | 31.35M | 414.02M | 493.10M | 511.80M | 615.65M |
|
Non-Current Debt
|
| | | | 507.91M | | | 507.91M | 487.67M | 477.95M | 427.23M |
|
Convertible Debt
|
| | | | | | | 80.70M | 82.08M | 80.70M | 47.34M |
|
Non-Current Deffered Revenue
|
| | | | | | | 32.00M | 30.00M | 28.00M | 28.00M |
|
Minority Interest
|
| | | 1.52M | 1.37M | 1.20M | | 48.38M | 49.27M | 50.16M | 58.75M |
|
Liabilities from Discontinued Operations
|
| | | 45.82M | | | | 51.01M | 40.20M | 39.62M | 40.41M |
|
Operating Leases
|
| | | | 17.25M | 16.92M | 16.77M | 101.79M | 139.92M | 139.62M | 141.48M |
|
Non-Current Deferred Tax Liability
|
| | | 1.16M | | | | 21.23M | 20.23M | 14.23M | 1.83M |
|
Other Non-Current Liabilities
|
| | | 2.03M | 27.44M | 27.44M | 27.45M | 21.76M | 9.58M | 8.24M | 26.16M |
|
Total Non-Current Liabilities
|
| | | 95.44M | 59.16M | 54.09M | 48.85M | 1,076.95M | 1,170.92M | 1,171.60M | 1,214.19M |
|
Total Liabilities
|
-674.97M | -632.89M | -634.44M | 97.47M | 86.60M | 81.53M | 76.30M | 1,098.71M | 1,180.50M | 1,179.84M | 1,240.35M |
|
Total Debt
|
| | | | 602.28M | | | 602.28M | 603.16M | 591.21M | 547.33M |
|
Common Equity
|
674.97M | 632.89M | 634.44M | 634.72M | 583.66M | 562.85M | 538.69M | 188.76M | 201.94M | 183.91M | 96.91M |
|
Shareholder's Equity
|
674.97M | 632.89M | 634.44M | 634.72M | 583.66M | 562.85M | 538.69M | 188.76M | 201.94M | 183.91M | 96.91M |
|
Liabilities and Shareholders Equity
|
| | | 732.18M | 670.27M | 644.38M | 614.99M | 1,335.85M | 1,431.70M | 1,413.90M | 1,396.00M |
|
Retained Earnings
|
| | | -275.00M | -303.54M | -330.53M | -358.00M | -725.24M | -741.48M | -773.39M | -903.95M |