|
Cash & Equivalents
|
28.41M | 76.36M | 122.06M | 227.83M | 347.10M | 446.40M | 551.03M | 604.20M | 666.68M | 238.15M | 142.62M | 249.42M | 136.22M | 114.83M | 126.34M | 149.73M |
|
Short-term Investments
|
| | | | | | | | | 69.87M | 0.93M | 1.32M | 0.43M | 0.11M | | |
|
Cash & Current Investments
|
28.41M | 76.36M | 122.06M | 227.83M | 347.10M | 446.40M | 551.03M | 604.20M | 666.68M | 308.01M | 143.54M | 250.74M | 136.65M | 114.94M | 126.34M | 149.73M |
|
Receivables - Net
|
| 39.81M | 75.64M | 35.88M | 54.87M | 66.10M | 82.79M | 140.56M | 174.52M | 156.04M | 142.16M | 172.29M | 119.63M | 167.79M | 169.15M | 244.62M |
|
Receivables - Other
|
| | 1.02M | 2.20M | 0.29M | | | | | | | | | | | |
|
Receivables
|
| 39.81M | 76.66M | 38.09M | 55.16M | 66.10M | 82.79M | 140.56M | 174.52M | 156.04M | 142.16M | 172.29M | 119.63M | 167.79M | 169.15M | 244.62M |
|
Raw Materials
|
| 4.30M | 4.67M | 0.26M | 1.17M | 3.44M | 8.50M | 8.22M | 5.47M | 3.39M | 3.56M | 5.25M | 9.18M | 93.62M | 74.58M | 47.13M |
|
Finished Goods
|
| 1.36M | 3.07M | 15.62M | 49.90M | 39.99M | 55.69M | 133.83M | 96.75M | 260.89M | 282.38M | 228.51M | 253.26M | 643.50M | 387.45M | 627.97M |
|
Inventory
|
| 5.66M | 7.73M | 15.88M | 46.35M | 37.03M | 57.11M | 142.05M | 102.22M | 264.28M | 285.94M | 233.77M | 262.44M | 737.12M | 462.03M | 675.10M |
|
Current Deferred Tax Assets
|
| 0.88M | 0.88M | 0.73M | 0.88M | 1.53M | | | | | | | | | | |
|
Prepaid Assets
|
| 6.27M | 1.58M | 3.15M | 13.27M | 7.71M | 6.90M | 9.03M | 18.90M | 13.84M | 9.03M | 17.35M | 13.19M | 21.97M | 35.03M | 55.57M |
|
Current Assets
|
| 128.10M | 207.90M | 283.47M | 465.72M | 581.35M | 728.38M | 952.33M | 1,001.35M | 753.81M | 586.65M | 694.16M | 621.57M | 1,167.04M | 916.01M | 1,173.22M |
|
Property, Plant & Equipment (Net)
|
| 1.02M | 4.47M | 5.98M | 7.26M | 15.60M | 12.95M | 12.92M | 14.33M | 13.62M | 78.52M | 79.06M | 80.23M | 86.84M | 81.13M | 73.50M |
|
Long-Term Investments
|
| | | | | | | | | 31.59M | 0.51M | 1.03M | | | | |
|
Intangibles
|
| | 0.75M | 1.03M | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 0.75M | 1.03M | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| 0.32M | 0.23M | 0.00M | 1.25M | 1.51M | 4.20M | 5.13M | 3.11M | 2.91M | 4.10M | 4.78M | 6.62M | 23.70M | 35.93M | 107.97M |
|
Other Non-Current Assets
|
| 2.23M | 1.14M | 2.89M | 1.91M | 2.11M | 1.58M | 2.33M | 3.79M | 73.94M | 43.22M | 71.95M | 72.06M | 71.32M | 73.57M | 67.11M |
|
Non-Current Assets
|
| 3.58M | 5.84M | 8.87M | 10.43M | 19.23M | 18.72M | 20.38M | 21.23M | 122.05M | 150.80M | 196.83M | 223.14M | 239.35M | 238.40M | 293.23M |
|
Assets
|
| 131.68M | 213.74M | 292.34M | 476.15M | 600.57M | 747.11M | 972.71M | 1,022.58M | 875.87M | 737.45M | 890.99M | 844.71M | 1,406.40M | 1,154.41M | 1,466.45M |
|
Accounts Payables
|
| 14.76M | 26.45M | 36.19M | 33.93M | 43.86M | 51.51M | 49.01M | 14.10M | 38.72M | 155.55M | 112.07M | 83.66M | 154.16M | 51.09M | 164.79M |
|
Notes Payables
|
| 1.68M | 6.97M | 5.12M | | 10.00M | 10.99M | 14.74M | 24.43M | 30.68M | 24.07M | 23.86M | 23.86M | 36.51M | 36.51M | 249.56M |
|
Payables
|
| 16.43M | 33.42M | 41.31M | 33.93M | 53.86M | 62.50M | 63.75M | 38.52M | 69.40M | 179.61M | 135.94M | 107.53M | 190.66M | 87.60M | 414.35M |
|
Other Accumulated Expenses
|
| 15.21M | 17.03M | 11.15M | 15.88M | 15.17M | 26.67M | 33.03M | 68.61M | 84.23M | 53.72M | 125.98M | 189.36M | 141.84M | 173.71M | 255.77M |
|
Short term Debt
|
| | 6.97M | 5.01M | | 10.00M | 10.99M | 14.74M | 24.43M | 30.68M | 24.07M | 23.86M | 23.86M | 36.51M | 36.51M | 249.56M |
|
Current Taxes
|
| 4.43M | 0.95M | 1.26M | 2.50M | 1.11M | 1.49M | 1.71M | 5.78M | 25.56M | 30.96M | 14.50M | 14.06M | 19.31M | 23.48M | 40.73M |
|
Current Deferred Revenue
|
| 1.73M | 0.81M | 0.69M | 4.22M | | | | | | | | | | | |
|
Total Current Liabilities
|
| 37.80M | 52.44M | 59.42M | 52.31M | 70.13M | 90.66M | 98.49M | 112.92M | 179.19M | 264.30M | 276.41M | 310.95M | 351.82M | 284.79M | 710.86M |
|
Non-Current Debt
|
| | 22.62M | 71.12M | 72.25M | 87.50M | 191.56M | 241.82M | 460.35M | 464.70M | 628.44M | 467.03M | 762.62M | 1,041.38M | 669.88M | |
|
Non-Current Deffered Revenue
|
| | | 2.51M | 0.97M | 0.97M | 1.30M | 2.62M | | | | | | | | |
|
Preferred Stock Liabilities
|
| 145.85M | | | | | | | | | | | | | | |
|
Minority Interest
|
| 145.85M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.87M | 7.73M | | | | | | | | | | 14.73M | 23.30M | 22.74M | 32.44M |
|
Operating Leases
|
| | | | | | | | | | 18.53M | 32.26M | 54.02M | 46.05M | 37.18M | 35.46M |
|
Other Non-Current Liabilities
|
0.76M | 2.02M | 7.83M | 11.46M | 14.91M | 19.59M | 22.85M | 28.02M | 127.72M | 124.26M | 115.33M | 104.02M | 94.17M | 74.88M | 53.60M | 26.35M |
|
Total Non-Current Liabilities
|
-0.76M | 37.68M | 74.96M | 133.45M | 125.97M | 158.83M | 283.88M | 342.92M | 579.11M | 652.33M | 917.58M | 784.26M | 1,133.42M | 1,447.25M | 1,005.75M | 771.84M |
|
Total Liabilities
|
| 39.70M | 82.78M | 144.90M | 140.89M | 178.42M | 306.73M | 370.95M | 706.83M | 776.59M | 1,032.91M | 888.29M | 1,227.59M | 1,522.13M | 1,059.35M | 798.19M |
|
Total Debt
|
| | 29.59M | 76.13M | 72.25M | 97.50M | 202.56M | 256.56M | 484.78M | 495.38M | 652.50M | 490.89M | 786.49M | 1,077.89M | 706.39M | 249.56M |
|
Common Equity
|
-52.84M | -53.87M | 130.95M | 147.44M | 335.26M | 422.15M | 440.38M | 601.76M | 315.75M | 99.28M | -295.46M | 2.70M | -382.88M | -115.73M | 95.06M | 668.26M |
|
Shareholder's Equity
|
-52.84M | -53.87M | 130.95M | 147.44M | 335.26M | 422.15M | 440.38M | 601.76M | 315.75M | 99.28M | -295.46M | 2.70M | -382.88M | -115.73M | 95.06M | 668.26M |
|
Liabilities and Shareholders Equity
|
| 131.68M | 213.74M | 292.34M | 476.15M | 600.57M | 747.11M | 972.71M | 1,022.58M | 875.87M | 737.45M | 890.99M | 844.71M | 1,406.40M | 1,154.41M | 1,466.45M |
|
Treasury Shares
|
0.50M | 0.49M | 0.45M | 0.74M | 0.55M | 0.40M | 0.27M | 0.18M | 7.20M | 4.70M | 5.80M | 1.10M | 2.20M | | 0.10M | 0.10M |
|
Retained Earnings
|
| 15.04M | 71.39M | 136.23M | 313.17M | 422.07M | 440.29M | 601.16M | 315.28M | 98.81M | -295.98M | 2.63M | -383.11M | -120.51M | 84.36M | 651.12M |