|
Assets
|
332.69M | 912.30M | 1116.41M | 923.34M | 856.62M | 661.13M | 539.38M |
|
Cash & Equivalents
|
55.03M | 96.58M | 123.44M | 139.06M | 90.03M | 65.06M | 47.92M |
|
Short-term Investments
|
109.99M | 480.29M | 564.83M | 214.00M | 408.17M | 281.34M | 174.37M |
|
Cash & Current Investments
|
165.02M | 576.87M | 688.27M | 353.06M | 498.20M | 346.40M | 222.29M |
|
Receivables - Net
|
4.81M | 12.68M | 10.05M | 17.41M | 40.06M | 37.97M | 41.73M |
|
Receivables - Other
|
0.40M | 2.40M | 0.90M | 1.40M | 0.80M | 1.00M | 1.30M |
|
Receivables
|
5.21M | 15.08M | 10.95M | 18.81M | 40.86M | 38.97M | 43.03M |
|
Inventory
|
7.84M | 9.07M | 14.06M | 19.26M | 14.45M | 14.45M | 8.44M |
|
Prepaid Assets
|
3.06M | 14.08M | 14.54M | 13.02M | 9.44M | 11.37M | 11.29M |
|
Current Assets
|
180.72M | 612.69M | 726.91M | 402.75M | 562.15M | 410.19M | 283.75M |
|
Property, Plant & Equipment (Net)
|
19.12M | 60.35M | 39.69M | 85.26M | 83.45M | 68.23M | 48.62M |
|
Long-Term Investments
|
| 105.44M | 118.53M | 217.15M | | | 33.66M |
|
Goodwill
|
118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M | 118.97M |
|
Intangibles
|
20.32M | 20.32M | 20.32M | 20.32M | 20.32M | 20.32M | 3.42M |
|
Goodwill & Intangibles
|
139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 139.30M | 122.40M |
|
Other Non-Current Assets
|
0.19M | 2.14M | 2.14M | 2.14M | 2.40M | 3.59M | 2.90M |
|
Non-Current Assets
|
151.97M | 299.61M | 389.50M | 520.60M | 294.47M | 250.95M | 255.62M |
|
Accounts Payables
|
1.79M | 4.45M | 3.24M | 3.31M | 8.08M | 7.72M | 7.26M |
|
Payables
|
1.79M | 4.45M | 3.24M | 3.31M | 8.08M | 7.72M | 7.26M |
|
Accumulated Expenses
|
4.64M | 8.12M | 13.16M | 15.64M | 15.94M | 13.69M | 15.84M |
|
Other Accumulated Expenses
|
0.55M | 0.56M | 1.88M | 1.04M | 1.66M | 0.76M | 0.83M |
|
Short term Debt
|
| | | | | | 0.86M |
|
Current Leases
|
| | 3.53M | 5.05M | 9.23M | 9.38M | 10.24M |
|
Current Taxes
|
0.11M | 2.06M | 1.77M | 0.39M | 0.19M | 0.06M | 0.18M |
|
Current Deferred Revenue
|
12.70M | 60.99M | 73.32M | 179.21M | 122.71M | 93.42M | 82.94M |
|
Total Current Liabilities
|
22.80M | 78.31M | 105.20M | 113.81M | 109.79M | 88.02M | 98.05M |
|
Capital Leases
|
| 36.61M | | | | | |
|
Non-Current Debt
|
| | | | 125.36M | 130.66M | 132.41M |
|
Non-Current Deffered Revenue
|
6.10M | 219.33M | 163.62M | 98.75M | 58.60M | 44.79M | 27.26M |
|
Preferred Stock Liabilities
|
560.86M | | | | | | |
|
Minority Interest
|
| | | 0.11M | -0.07M | -0.12M | -0.22M |
|
Operating Leases
|
| | 104.33M | 106.69M | 98.77M | 89.39M | 79.15M |
|
Other Non-Current Liabilities
|
| 0.09M | | | 125.36M | | 0.02M |
|
Total Non-Current Liabilities
|
| 341.17M | | | 267.16M | | 336.87M |
|
Total Liabilities
|
29.94M | 341.26M | 373.15M | 319.24M | 392.52M | 352.86M | 336.89M |
|
Total Debt
|
| | | | 125.36M | 130.66M | 133.28M |
|
Common Equity
|
-258.11M | 571.04M | 743.27M | 604.10M | 464.17M | 308.40M | 202.71M |
|
Shareholder's Equity
|
-258.11M | 571.04M | 743.27M | 604.10M | 464.17M | 308.40M | 202.71M |
|
Liabilities and Shareholders Equity
|
332.69M | 912.30M | 1116.41M | 923.34M | 856.62M | 661.13M | 539.38M |
|
Retained Earnings
|
-295.91M | -365.48M | -511.61M | -718.89M | -919.08M | -1144.33M | -1303.82M |
|
Treasury Shares
|
| 0.00M | 0.05M | 1.21M | 5.98M | 9.67M | 10.17M |