|
Assets
|
| 146.69M | 225.25M | 473.93M | 743.31M | 904.78M | 954.95M | 763.74M | 635.52M | 528.59M |
|
Cash & Equivalents
|
25.49M | 153.15M | 56.30M | 209.70M | 259.00M | 348.41M | 230.44M | 128.55M | 133.67M | 91.07M |
|
Short-term Investments
|
| 1.39M | 2.11M | 7.34M | 2.47M | 2.83M | 6.44M | 12.57M | 6.80M | 19.67M |
|
Cash & Current Investments
|
25.49M | 154.54M | 58.41M | 217.04M | 261.47M | 351.23M | 236.88M | 141.12M | 140.47M | 110.73M |
|
Receivables - Net
|
| 32.87M | 5.05M | 8.57M | 27.14M | 45.68M | 12.51M | 98.90M | 60.73M | 62.97M |
|
Receivables - Other
|
| 578.45M | 88.91M | 95.47M | 204.14M | 131.83M | 46.39M | 20.10M | 8.88M | 5.79M |
|
Receivables
|
| 611.32M | 93.96M | 104.04M | 231.28M | 177.51M | 58.90M | 118.99M | 69.61M | 68.75M |
|
Raw Materials
|
| 17.40M | 25.11M | 28.96M | 39.91M | 54.18M | 43.87M | 14.49M | 6.96M | 5.70M |
|
Work In Process
|
| 4.60M | 4.47M | 5.11M | 25.55M | 33.82M | 34.73M | 19.44M | 10.62M | 5.26M |
|
Finished Goods
|
| 7.01M | 7.38M | 39.32M | 63.99M | 88.53M | 115.09M | 118.27M | 67.31M | 45.83M |
|
Inventory
|
| 29.00M | 38.38M | 70.48M | 128.39M | 186.60M | 196.05M | 148.16M | 84.89M | 56.79M |
|
Prepaid Assets
|
| 1.31M | 7.85M | 8.47M | 9.68M | 23.43M | 49.44M | 15.69M | 16.89M | 17.41M |
|
Current Assets
|
| 129.64M | 199.09M | 415.60M | 630.94M | 739.90M | 616.85M | 428.95M | 316.73M | 251.56M |
|
Construction in Progress
|
| | | | | | | | 0.15M | 0.01M |
|
Property, Plant & Equipment (Net)
|
| 1.63M | 4.42M | 5.82M | 9.24M | 19.10M | 21.01M | 14.59M | 8.93M | 6.90M |
|
Long-Term Investments
|
| 11.77M | 13.10M | 30.39M | 58.33M | 68.04M | 243.63M | 244.54M | 238.54M | 225.91M |
|
Goodwill
|
| | 0.91M | 0.86M | 0.85M | 9.58M | 9.58M | 9.58M | 9.58M | 9.58M |
|
Intangibles
|
| 0.18M | 0.82M | 9.27M | 12.32M | 22.25M | 21.28M | 17.88M | 9.87M | 7.09M |
|
Goodwill & Intangibles
|
| 0.18M | 1.73M | 10.13M | 13.17M | 31.84M | 30.86M | 27.46M | 19.45M | 16.67M |
|
Long-Term Deferred Tax
|
| 3.46M | 6.44M | 10.91M | 14.74M | 18.42M | 22.51M | 30.47M | 32.40M | 17.46M |
|
Other Non-Current Assets
|
| | 0.46M | 1.07M | 1.27M | 4.32M | 3.08M | 7.31M | 9.70M | 4.61M |
|
Non-Current Assets
|
| 12.29M | 19.18M | 29.00M | 67.60M | 86.07M | 108.70M | 161.23M | 108.20M | 87.17M |
|
Accounts Payables
|
| 79.02M | 108.78M | 154.77M | 287.27M | 299.06M | 206.71M | 66.20M | 37.29M | 51.08M |
|
Notes Payables
|
| 0.40M | 0.81M | 2.75M | 0.31M | | 16.29M | 66.18M | 66.99M | 61.68M |
|
Payables
|
| 79.42M | 109.59M | 157.52M | 287.59M | 299.06M | 223.00M | 132.38M | 104.28M | 112.76M |
|
Accumulated Expenses
|
0.68M | 0.73M | 14.42M | 31.12M | 50.60M | 38.66M | 49.60M | 2.57M | 44.45M | 37.58M |
|
Other Accumulated Expenses
|
| 1.34M | 2.00M | 2.70M | 6.70M | 4.69M | 3.65M | 6.10M | 3.48M | 3.65M |
|
Short term Debt
|
| 3.54M | 4.61M | 2.91M | 2.12M | 77.34M | 56.18M | 74.23M | 1.69M | 41.85M |
|
Current Leases
|
| | | | 4.75M | 6.98M | 7.77M | 6.30M | 3.87M | 1.36M |
|
Current Taxes
|
| 3.11M | 3.32M | 7.86M | 9.75M | 4.25M | 0.41M | 0.39M | 0.99M | 0.51M |
|
Current Deferred Revenue
|
| 1.38M | 1.64M | 0.86M | 6.43M | 6.51M | 0.66M | 0.31M | 7.60M | 4.95M |
|
Total Current Liabilities
|
| 95.65M | 134.83M | 201.83M | 356.49M | 427.54M | 337.72M | 241.93M | 155.11M | 195.37M |
|
Non-Current Debt
|
| | 0.47M | | | | | | | |
|
Preferred Stock Liabilities
|
| 46.49M | 53.73M | | | | | | | |
|
Minority Interest
|
| | 0.37M | -0.19M | -0.45M | | 2.05M | 1.80M | 1.87M | 1.14M |
|
Non-Current Deferred Tax Liability
|
| | 0.38M | 0.72M | 0.78M | 3.43M | 4.22M | 5.16M | 4.17M | 3.12M |
|
Operating Leases
|
| | | | 10.97M | 17.82M | 11.16M | 4.59M | 3.20M | 2.01M |
|
Other Non-Current Liabilities
|
| | 0.76M | 8.18M | 16.32M | 28.38M | 27.47M | 23.57M | 0.27M | 0.13M |
|
Total Non-Current Liabilities
|
| | 1.55M | 9.27M | 26.55M | 44.91M | 74.37M | 1.39M | 80.99M | 39.01M |
|
Total Liabilities
|
3.35M | 95.65M | 136.44M | 210.73M | 384.55M | 486.35M | 494.63M | 374.46M | 282.77M | 275.87M |
|
Total Debt
|
| 3.54M | 5.08M | 2.91M | 2.12M | 77.34M | 56.18M | 74.23M | 1.69M | 41.85M |
|
Common Equity
|
-3.35M | 4.55M | 35.07M | 263.39M | 359.21M | 418.43M | 460.32M | 389.28M | 352.75M | 252.73M |
|
Shareholder's Equity
|
-3.35M | 4.55M | 35.07M | 263.39M | 359.21M | 418.43M | 460.32M | 389.28M | 352.75M | 252.73M |
|
Liabilities and Shareholders Equity
|
| 146.69M | 225.25M | 473.93M | 743.31M | 904.78M | 954.95M | 763.74M | 635.52M | 528.59M |
|
Treasury Shares
|
0.70M | 0.49M | 0.31M | 0.07M | | | 0.41M | 1.92M | 2.86M | |
|
Retained Earnings
|
| -5.50M | 20.16M | 49.46M | 130.80M | 173.70M | 199.47M | 136.70M | 104.35M | -40.18M |