|
Cash & Equivalents
|
25.49M | 6.11M | 5.10M | 69.41M | 261.14M | 329.62M | 227.67M | 128.55M | 133.67M | 91.07M |
|
Short-term Investments
|
| 1.39M | 2.03M | 14.68M | 2.49M | 2.67M | 6.36M | 12.91M | 6.80M | 19.67M |
|
Cash & Current Investments
|
25.49M | 7.50M | 7.13M | 84.09M | 263.63M | 332.29M | 234.03M | 141.46M | 140.47M | 110.73M |
|
Receivables - Net
|
| 2.97M | 4.86M | 94.36M | 4.82M | 14.89M | 12.51M | 101.59M | 60.73M | 62.97M |
|
Receivables - Other
|
| 71.87M | 85.62M | 5.05M | 205.83M | 124.72M | 45.83M | 20.64M | 8.88M | 5.79M |
|
Receivables
|
| 74.85M | 90.48M | 99.40M | 210.64M | 139.61M | 58.34M | 122.24M | 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 | 36.96M | 73.38M | 129.45M | 176.53M | 193.69M | 152.20M | 84.89M | 56.79M |
|
Prepaid Assets
|
| 1.31M | 7.56M | 8.82M | 9.76M | 22.17M | 48.84M | 16.12M | 16.89M | 17.41M |
|
Current Assets
|
| 129.64M | 191.72M | 432.69M | 636.15M | 700.01M | 609.43M | 440.64M | 316.73M | 251.56M |
|
Construction in Progress
|
| | | | | | | | 0.15M | 0.01M |
|
Property, Plant & Equipment (Net)
|
| 1.63M | 4.26M | 6.06M | 9.32M | 18.07M | 20.75M | 14.98M | 8.93M | 6.90M |
|
Long-Term Investments
|
| 11.77M | 12.62M | 31.64M | 58.81M | 64.37M | 240.70M | 251.20M | 238.54M | 225.91M |
|
Goodwill
|
| | 0.88M | 0.90M | 0.86M | 9.06M | 9.47M | 9.84M | 9.58M | 9.58M |
|
Intangibles
|
| 0.18M | 0.79M | 9.65M | 13.35M | 21.05M | 21.02M | 18.36M | 9.87M | 7.09M |
|
Goodwill & Intangibles
|
| 0.18M | 1.67M | 10.55M | 14.21M | 30.12M | 30.49M | 28.21M | 19.45M | 16.67M |
|
Long-Term Deferred Tax
|
| 3.46M | 6.20M | 11.36M | 14.87M | 17.43M | 22.23M | 31.30M | 32.40M | 17.46M |
|
Other Non-Current Assets
|
| | 0.44M | 1.11M | 1.28M | 4.08M | 3.04M | 7.50M | 9.70M | 4.61M |
|
Non-Current Assets
|
| 12.29M | 19.18M | 29.00M | 67.60M | 86.07M | 108.70M | 117.66M | 108.20M | 87.17M |
|
Assets
|
| 146.69M | 216.91M | 493.42M | 749.45M | 856.00M | 943.46M | 784.55M | 635.52M | 528.59M |
|
Accounts Payables
|
| 79.02M | 104.76M | 161.13M | 289.65M | 282.93M | 204.23M | 68.00M | 37.29M | 51.08M |
|
Notes Payables
|
| 0.40M | 0.78M | 2.87M | 0.32M | | 16.09M | 67.98M | 66.99M | 61.68M |
|
Payables
|
| 79.42M | 105.53M | 164.00M | 289.96M | 282.93M | 220.32M | 135.98M | 104.28M | 112.76M |
|
Accumulated Expenses
|
0.68M | 0.73M | 1.25M | 8.42M | 51.02M | 36.58M | 49.00M | 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 | 4.44M | 3.03M | 2.14M | 73.17M | 55.50M | 76.26M | 1.69M | 41.85M |
|
Current Leases
|
| | | | 4.75M | 6.98M | 7.77M | 6.30M | 3.87M | 1.36M |
|
Current Taxes
|
| 3.11M | 3.20M | 8.18M | 9.83M | 4.02M | 0.40M | 0.40M | 0.99M | 0.51M |
|
Current Deferred Revenue
|
| 1.38M | 2.65M | 6.34M | 8.63M | 7.51M | 13.64M | 9.11M | 7.60M | 4.95M |
|
Total Current Liabilities
|
| 95.65M | 129.84M | 210.13M | 359.43M | 404.48M | 333.65M | 248.53M | 155.11M | 195.37M |
|
Non-Current Debt
|
| | 0.46M | | | | | | | |
|
Preferred Stock Liabilities
|
| 46.49M | 51.75M | | | | | | | |
|
Minority Interest
|
| | 0.35M | -0.20M | -0.46M | | 2.03M | 1.85M | 1.87M | 1.14M |
|
Non-Current Deferred Tax Liability
|
| | 0.37M | 0.75M | 0.78M | 3.24M | 4.17M | 5.30M | 4.17M | 3.12M |
|
Operating Leases
|
| | | | 11.06M | 16.85M | 11.03M | 4.72M | 3.20M | 2.01M |
|
Other Non-Current Liabilities
|
| | 0.73M | 8.52M | 16.45M | 26.85M | 27.14M | 24.22M | 0.27M | 0.13M |
|
Total Non-Current Liabilities
|
| | 1.55M | 9.27M | 26.55M | 44.91M | 74.37M | 72.16M | 80.99M | 39.01M |
|
Total Liabilities
|
| 95.65M | 131.39M | 219.40M | 387.73M | 460.13M | 488.68M | 384.66M | 282.77M | 275.87M |
|
Total Debt
|
| 3.54M | 4.90M | 3.03M | 2.14M | 73.17M | 55.50M | 76.26M | 1.69M | 41.85M |
|
Common Equity
|
-3.35M | 4.55M | 33.77M | 274.02M | 362.18M | 395.87M | 454.78M | 389.28M | 352.75M | 252.73M |
|
Shareholder's Equity
|
-3.35M | 4.55M | 33.77M | 274.02M | 362.18M | 395.87M | 454.78M | 389.28M | 352.75M | 252.73M |
|
Liabilities and Shareholders Equity
|
| 146.69M | 216.91M | 493.42M | 749.45M | 856.00M | 943.46M | 784.55M | 635.52M | 528.59M |
|
Treasury Shares
|
0.70M | 0.49M | 0.31M | 0.07M | | | 0.41M | 1.92M | 2.86M | |
|
Retained Earnings
|
| -5.50M | 19.42M | 51.49M | 131.88M | 164.33M | 197.07M | 140.43M | 104.35M | -40.18M |