|
Assets
|
| 115.79M | 186.99M | 398.88M | 702.10M | 961.38M | 776.40M | 614.32M | 641.86M |
|
Cash & Equivalents
|
31.23M | 80.76M | 46.73M | 93.67M | 465.83M | 378.69M | 286.47M | 226.32M | 183.05M |
|
Short-term Investments
|
| | 91.37M | 196.34M | 12.03M | 126.28M | 49.94M | 50.08M | 49.40M |
|
Cash & Current Investments
|
31.23M | 80.76M | 138.11M | 290.00M | 477.86M | 504.97M | 336.41M | 276.40M | 232.45M |
|
Receivables - Net
|
| 5.44M | 12.10M | 26.38M | | 40.29M | 44.06M | 34.90M | 57.02M |
|
Receivables - Other
|
| 0.07M | 1.31M | 0.95M | 2.34M | 3.40M | 2.82M | 2.03M | 3.86M |
|
Receivables
|
| 5.51M | 13.42M | 27.33M | | 43.69M | 46.88M | 36.93M | 60.88M |
|
Raw Materials
|
| 2.99M | 4.90M | 9.24M | 18.78M | 28.79M | 27.02M | 17.32M | 20.19M |
|
Work In Process
|
| 2.27M | 1.16M | 2.02M | 4.84M | 2.87M | 1.11M | 2.15M | 2.27M |
|
Finished Goods
|
| 0.77M | 1.27M | 1.03M | 8.19M | 7.65M | 3.93M | 4.62M | 5.85M |
|
Inventory
|
| 6.03M | 7.33M | 12.29M | 31.80M | 39.31M | 32.06M | 24.08M | 28.31M |
|
Prepaid Assets
|
| 3.47M | 2.59M | 6.20M | 8.28M | 11.91M | 11.72M | 11.40M | 15.20M |
|
Current Assets
|
| 95.67M | 160.13M | 334.87M | 546.50M | 596.48M | 424.26M | 346.78M | 332.97M |
|
Property, Plant & Equipment (Net)
|
| 12.33M | 20.84M | 25.47M | 44.12M | 139.44M | 131.83M | 102.52M | 102.28M |
|
Long-Term Investments
|
| | | | | | | 1.52M | 54.34M |
|
Goodwill
|
| 1.14M | 1.14M | 1.14M | 22.43M | 85.81M | 85.81M | 85.81M | 82.19M |
|
Intangibles
|
| 0.71M | 0.51M | 1.24M | 18.26M | 59.74M | 54.48M | 14.48M | 13.43M |
|
Goodwill & Intangibles
|
| 1.85M | 1.65M | 2.38M | 40.70M | 145.55M | 140.29M | 100.29M | 95.62M |
|
Other Non-Current Assets
|
0.20M | 0.58M | 3.80M | 2.82M | 7.67M | 3.38M | 5.68M | 2.82M | 4.90M |
|
Non-Current Assets
|
| 20.12M | 26.86M | 64.01M | 155.60M | 364.89M | 352.15M | 267.55M | 308.89M |
|
Accounts Payables
|
| 7.53M | 9.76M | 4.83M | 14.90M | 20.09M | | 1.63M | 11.09M |
|
Payables
|
| 7.53M | 9.76M | 4.83M | 14.90M | 20.09M | | 1.63M | 11.09M |
|
Accumulated Expenses
|
| 5.40M | 10.48M | 14.95M | 22.33M | 27.02M | 25.82M | 33.65M | 31.29M |
|
Other Accumulated Expenses
|
| 0.94M | 0.82M | 2.61M | 9.62M | 19.74M | 7.80M | 5.82M | 12.15M |
|
Short term Debt
|
| 2.50M | 3.33M | 3.33M | 1.55M | | | | |
|
Current Leases
|
| | | 6.41M | 8.21M | 13.64M | 14.90M | 14.80M | 13.82M |
|
Current Taxes
|
| | | 0.72M | 2.44M | | | | |
|
Total Current Liabilities
|
| 18.54M | 30.35M | 36.03M | 63.05M | 90.66M | 73.32M | 71.01M | 91.41M |
|
Non-Current Debt
|
| 7.22M | 4.40M | 1.40M | | | | | 15.00M |
|
Preferred Stock Liabilities
|
127.87M | 290.48M | | | | | | | |
|
Operating Leases
|
| | | 24.84M | 53.16M | 81.27M | 79.17M | 70.22M | 75.57M |
|
Other Non-Current Liabilities
|
| 0.34M | 0.16M | 0.35M | 5.07M | 0.06M | 0.47M | 0.41M | 0.75M |
|
Total Non-Current Liabilities
|
| 26.39M | 34.75M | 62.27M | 116.21M | 171.93M | 152.50M | 141.23M | 168.16M |
|
Total Liabilities
|
133.36M | 26.73M | 34.91M | 62.62M | 121.28M | 171.99M | 152.97M | 141.63M | 168.90M |
|
Total Debt
|
| 9.72M | 7.73M | 4.74M | 1.55M | | | | 15.00M |
|
Common Equity
|
-133.36M | -201.42M | 152.08M | 336.26M | 580.82M | 789.38M | 623.43M | 472.69M | 472.96M |
|
Shareholder's Equity
|
-133.36M | -201.42M | 152.08M | 336.26M | 580.82M | 789.38M | 623.43M | 472.69M | 472.96M |
|
Liabilities and Shareholders Equity
|
| 115.79M | 186.99M | 398.88M | 702.10M | 961.38M | 776.40M | 614.32M | 641.86M |
|
Retained Earnings
|
| -210.85M | -318.52M | -458.45M | -610.55M | -828.42M | -1033.03M | -1241.91M | -1319.60M |
|
Treasury Shares
|
| -0.00M | 0.46M | 0.00M | 0.00M | | 1.62M | 1.96M | 1.93M |