|
Cash & Equivalents
|
200.36M | 187.65M | 239.73M | 186.82M | 104.56M | 71.17M | 86.44M | 81.35M | 78.67M | 90.83M | 70.43M | 135.70M | 112.70M | 94.50M | 74.90M | 37.00M | 137.90M | 122.90M | 99.10M |
|
Short-term Investments
|
13.05M | 3.00M | 2.45M | 3.92M | 78.66M | 88.17M | 55.86M | 44.48M | 24.84M | 0.04M | 0.07M | 0.10M | 88.59M | 49.46M | 39.59M | 19.94M | 64.10M | 104.28M | 57.15M |
|
Cash & Current Investments
|
213.41M | 190.65M | 242.19M | 190.73M | 183.22M | 159.34M | 142.30M | 125.83M | 103.52M | 90.87M | 70.50M | 135.80M | 201.29M | 143.96M | 114.49M | 56.94M | 202.00M | 227.18M | 156.25M |
|
Prepaid Assets
|
5.86M | 5.80M | 5.83M | 13.53M | 10.29M | 8.32M | 7.71M | 7.60M | 5.52M | 3.36M | 4.14M | 5.31M | 5.11M | 4.96M | 4.79M | 5.09M | 5.23M | 4.89M | 4.23M |
|
Current Assets
|
219.83M | 196.64M | 248.67M | 204.42M | 195.08M | 167.69M | 150.09M | 133.54M | 109.43M | 94.24M | 74.64M | 141.08M | 118.06M | 99.57M | 79.82M | 62.14M | 143.21M | 127.94M | 103.44M |
|
Property, Plant & Equipment (Net)
|
7.57M | 6.96M | 6.27M | 6.18M | 6.02M | 5.78M | 5.25M | 4.82M | 4.37M | 3.95M | 3.65M | 3.26M | 3.05M | 2.80M | 2.58M | 2.36M | 2.21M | 2.06M | 2.04M |
|
Long-Term Investments
|
| | 0.49M | 15.11M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.56M | 0.19M | 0.65M | 0.87M | 1.56M | 0.02M | 0.08M | 0.63M | 0.40M | 0.04M | 0.62M | 0.62M | 0.62M | 0.63M | 0.64M | 0.63M | 0.63M | 0.64M | 0.71M |
|
Non-Current Assets
|
14.71M | 15.23M | 14.40M | 30.95M | 15.39M | 14.84M | 13.98M | 13.15M | 12.31M | 11.89M | 11.21M | 10.44M | 9.84M | 9.24M | 8.60M | 7.95M | 7.49M | 6.76M | 6.33M |
|
Assets
|
234.54M | 211.88M | 263.07M | 235.37M | 210.47M | 182.52M | 164.07M | 146.69M | 121.74M | 106.13M | 85.85M | 151.53M | 127.90M | 108.81M | 88.43M | 70.09M | 150.70M | 134.71M | 109.76M |
|
Accounts Payables
|
2.81M | 1.59M | 2.60M | 3.02M | 3.75M | 2.76M | 2.93M | 4.74M | 2.82M | 3.24M | 2.94M | 2.52M | 2.84M | 6.82M | 2.74M | 2.57M | 4.46M | 3.94M | 4.65M |
|
Payables
|
2.81M | 1.59M | 2.60M | 3.02M | 3.75M | 2.76M | 2.93M | 4.74M | 2.82M | 3.24M | 2.94M | 2.52M | 2.84M | 6.82M | 2.74M | 2.57M | 4.46M | 3.94M | 4.65M |
|
Accumulated Expenses
|
12.28M | 19.06M | 22.76M | 25.39M | 19.24M | 12.82M | 13.68M | 16.04M | 15.08M | 13.79M | 12.32M | 16.84M | 12.04M | 12.06M | 14.16M | 15.56M | 11.00M | 12.21M | 13.61M |
|
Other Accumulated Expenses
|
0.89M | 0.48M | 1.07M | 1.24M | 1.14M | 0.86M | 0.91M | 1.47M | 2.27M | 1.44M | 1.26M | 6.63M | 2.84M | 2.71M | 2.75M | 5.03M | 3.85M | 3.82M | 4.83M |
|
Current Leases
|
2.51M | 2.61M | 2.70M | 2.77M | 3.16M | 2.80M | 3.07M | 3.04M | 3.04M | 3.17M | 3.20M | 3.23M | 3.27M | 3.35M | 3.39M | 3.42M | 3.45M | 3.50M | 3.54M |
|
Current Deferred Revenue
|
7.58M | 6.81M | 6.64M | | | | | | | | | 1.31M | | | | 0.15M | | 0.58M | 0.17M |
|
Total Current Liabilities
|
25.23M | 30.10M | 34.78M | 38.96M | 41.36M | 31.65M | 30.54M | 33.13M | 28.08M | 27.23M | 22.47M | 23.91M | 18.88M | 23.56M | 20.96M | 21.74M | 18.95M | 20.27M | 21.99M |
|
Capital Leases
|
0.13M | 0.13M | 0.05M | 0.26M | 0.23M | 0.20M | 0.17M | 0.23M | 0.20M | 0.20M | 0.19M | 0.23M | 0.22M | 0.20M | 0.19M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Non-Current Deffered Revenue
|
3.51M | 2.73M | 1.37M | | 5.01M | 3.25M | 1.56M | | | | | | | | | | | | |
|
Operating Leases
|
10.18M | 9.76M | 9.59M | 11.29M | 10.85M | 10.30M | 9.65M | 9.20M | 8.61M | 8.97M | 8.33M | 7.67M | 6.99M | 6.28M | 5.54M | 4.79M | 4.26M | 3.22M | 2.38M |
|
Other Non-Current Liabilities
|
0.27M | 0.27M | 0.27M | 0.13M | 0.13M | 0.13M | 0.13M | | | | | 27.60M | 41.97M | 11.49M | 11.60M | 72.37M | | | |
|
Total Non-Current Liabilities
|
39.05M | 42.73M | 45.79M | 50.51M | 57.45M | 45.41M | 41.92M | | | | | 31.85M | 26.14M | 30.09M | 26.73M | 26.70M | | | |
|
Total Liabilities
|
39.32M | 42.99M | 46.06M | 50.64M | 57.58M | 45.54M | 42.06M | 42.79M | 36.99M | 36.49M | 31.03M | 59.45M | 68.11M | 41.58M | 38.33M | 99.07M | 34.25M | 32.84M | 37.93M |
|
Common Equity
|
195.22M | 168.88M | 217.01M | 184.73M | 152.89M | 136.98M | 122.01M | 103.90M | 84.75M | 69.64M | 54.82M | 92.08M | 59.80M | 67.23M | 50.10M | -28.97M | 116.44M | 101.87M | 71.83M |
|
Shareholder's Equity
|
195.22M | 168.88M | 217.01M | 184.73M | 152.89M | 136.98M | 122.01M | 103.90M | 84.75M | 69.64M | 54.82M | 92.08M | 59.80M | 67.23M | 50.10M | -28.97M | 116.44M | 101.87M | 71.83M |
|
Liabilities and Shareholders Equity
|
234.54M | 211.88M | 263.07M | 235.37M | 210.47M | 182.52M | 164.07M | 146.69M | 121.74M | 106.13M | 85.85M | 151.53M | 127.90M | 108.81M | 88.43M | 70.09M | 150.70M | 134.71M | 109.76M |
|
Retained Earnings
|
-202.41M | -232.23M | -265.40M | -303.10M | -338.70M | -358.61M | -377.23M | -399.12M | -422.10M | -440.90M | -458.90M | -486.80M | -521.70M | -516.60M | -535.90M | -618.01M | -574.92M | -590.80M | -622.32M |
|
Treasury Shares
|
0.30M | 0.22M | 0.16M | 0.09M | 0.02M | 0.00M | | | | | 0.13M | 0.01M | 0.15M | 0.15M | 0.00M | 0.00M | 0.02M | 0.02M | 0.08M |