|
Cash & Equivalents
|
22.19M | 51.74M | 51.29M | 96.75M | 30.75M | 26.67M | 81.19M | 69.47M | 57.06M | 293.41M | 113.60M | 105.85M | 146.55M | 182.90M | 171.02M | 165.32M | 221.17M | 209.15M | 250.46M | 284.15M | 332.25M | 336.33M | 495.73M | 166.41M | 71.70M | 58.55M | 71.31M | 94.56M | 35.21M | 26.30M | 35.97M | 53.70M | 71.82M | 191.58M | 123.08M | 98.64M | 44.30M | 109.83M |
|
Short-term Investments
|
0.03M | 0.03M | | 6.74M | 75.61M | 89.05M | 167.22M | 178.69M | 210.85M | 200.41M | 313.49M | 309.81M | 275.66M | 238.10M | 203.21M | 197.17M | 156.71M | 129.19M | 143.20M | 96.21M | 58.60M | 37.74M | 52.37M | 339.21M | 370.45M | 384.42M | 369.93M | 336.59M | 394.28M | 386.75M | 354.94M | 300.97M | 278.98M | 238.54M | 262.29M | 241.30M | 221.41M | 139.12M |
|
Cash & Current Investments
|
22.21M | 51.77M | 51.29M | 103.50M | 106.36M | 115.72M | 248.41M | 248.16M | 267.91M | 493.81M | 427.08M | 415.67M | 422.22M | 421.00M | 374.23M | 362.48M | 377.88M | 338.35M | 393.65M | 380.36M | 390.85M | 374.06M | 548.10M | 505.62M | 442.15M | 442.97M | 441.24M | 431.15M | 429.49M | 413.05M | 390.90M | 354.67M | 350.80M | 430.12M | 385.37M | 339.94M | 265.71M | 248.96M |
|
Receivables - Net
|
-1.46M | 0.23M | 1.23M | | | | | | | 5.00M | | | 5.00M | | | 5.00M | | | | 1.25M | 0.64M | 0.76M | 0.88M | 0.92M | 1.03M | 1.18M | 1.42M | 1.52M | 3.18M | 3.27M | 6.85M | 7.09M | 9.01M | 12.20M | 40.77M | 17.88M | 21.42M | 75.69M |
|
Receivables
|
-1.46M | 0.23M | 1.23M | | | | | | | 5.00M | | | 5.00M | | | 5.00M | | | | 1.25M | 0.64M | 0.76M | 0.88M | 0.92M | 1.03M | 1.18M | 1.42M | 1.52M | 3.18M | 3.27M | 6.85M | 7.09M | 9.01M | 12.20M | 40.77M | 17.88M | 21.42M | 75.69M |
|
Prepaid Assets
|
-0.51M | 0.20M | 1.63M | 1.69M | 3.85M | 3.12M | 2.69M | 2.17M | 3.76M | 4.04M | 6.96M | 6.10M | 3.77M | 3.60M | 3.51M | 3.57M | 6.64M | 7.47M | 2.91M | 5.46M | 6.51M | 11.76M | 4.90M | 5.87M | 9.62M | 6.30M | 4.54M | 4.48M | 5.87M | 11.68M | 9.08M | 10.67M | 7.54M | 6.37M | 5.74M | 5.29M | 4.78M | 6.01M |
|
Current Assets
|
| 53.46M | 58.21M | 110.16M | 115.85M | 120.33M | 252.70M | 251.94M | 271.82M | 503.02M | 434.22M | 421.94M | 430.99M | 424.60M | 377.73M | 371.06M | 384.52M | 345.81M | 396.56M | 387.13M | 398.06M | 386.64M | 553.88M | 512.41M | 452.81M | 450.44M | 447.20M | 437.15M | 438.54M | 428.00M | 406.83M | 372.42M | 367.35M | 448.68M | 431.88M | 363.11M | 291.91M | 330.65M |
|
Property, Plant & Equipment (Net)
|
-0.14M | -0.24M | 0.47M | 0.57M | 0.54M | 0.51M | 0.67M | 0.66M | 1.09M | 1.34M | 1.45M | 1.58M | 1.48M | 1.70M | 1.62M | 1.61M | 1.50M | 1.58M | 1.78M | 1.75M | 2.49M | 2.41M | 2.28M | 2.16M | 2.06M | 1.97M | 2.09M | 1.98M | 2.02M | 2.25M | 2.10M | 1.95M | 1.83M | 1.73M | 1.85M | 1.74M | 1.63M | 1.50M |
|
Long-Term Investments
|
| | | 20.33M | 13.91M | 1.00M | 75.90M | 61.88M | 32.73M | 18.62M | 73.13M | 68.55M | 45.71M | 23.42M | 54.30M | 50.22M | 14.32M | 36.18M | 17.55M | 7.06M | 5.48M | 15.24M | 67.10M | 91.19M | 129.99M | 147.51M | 142.94M | 94.93M | 59.24M | 40.20M | 27.03M | 15.47M | 42.65M | 27.91M | 35.47M | 43.02M | 28.00M | 7.70M |
|
Other Non-Current Assets
|
| | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.29M | 0.32M | 0.08M | 0.15M | 2.09M | 1.91M | 1.74M | 1.48M | 1.29M | 1.35M | 1.11M | 0.26M | 0.48M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M |
|
Non-Current Assets
|
| -53.46M | 3.97M | 20.96M | 14.56M | 1.62M | 76.67M | 62.89M | 34.20M | 20.10M | 74.78M | 72.28M | 49.16M | 26.91M | 57.46M | 53.18M | 17.23M | 38.94M | 19.99M | 9.29M | 28.51M | 37.69M | 89.19M | 112.76M | 151.04M | 168.06M | 163.18M | 114.64M | 78.56M | 59.33M | 45.55M | 33.41M | 60.03M | 44.74M | 51.96M | 58.94M | 43.34M | 22.45M |
|
Assets
|
| | 62.18M | 131.11M | 130.41M | 121.94M | 329.36M | 314.84M | 306.02M | 523.12M | 509.00M | 494.23M | 480.15M | 451.50M | 435.20M | 424.23M | 401.75M | 384.75M | 416.55M | 396.42M | 426.57M | 424.33M | 643.07M | 625.17M | 603.85M | 618.50M | 610.38M | 551.79M | 517.10M | 487.33M | 452.39M | 405.83M | 427.38M | 493.42M | 483.83M | 422.05M | 335.25M | 353.10M |
|
Accounts Payables
|
| 1.52M | 2.28M | 2.55M | 3.72M | 2.56M | 2.32M | 2.42M | 4.43M | 6.18M | 5.44M | 9.07M | 10.92M | 10.52M | 16.24M | 8.57M | 6.29M | 5.48M | 4.22M | 2.45M | 4.10M | 5.72M | 1.74M | 2.48M | 1.59M | 3.01M | 2.78M | 3.17M | 4.76M | 6.52M | 4.70M | 4.58M | 4.89M | 3.59M | 4.00M | 6.12M | 3.33M | 2.89M |
|
Notes Payables
|
| | | 1.25M | 3.12M | 5.00M | 6.88M | 7.50M | 7.50M | 7.50M | 7.57M | 6.49M | 4.78M | 3.08M | 1.38M | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 1.52M | 2.28M | 3.80M | 6.85M | 7.56M | 9.20M | 9.92M | 11.93M | 13.68M | 13.02M | 15.56M | 15.70M | 13.60M | 17.61M | 8.57M | 6.29M | 5.48M | 4.22M | 2.45M | 4.10M | 5.72M | 1.74M | 2.48M | 1.59M | 3.01M | 2.78M | 3.17M | 4.76M | 6.52M | 4.70M | 4.58M | 4.89M | 3.59M | 4.00M | 6.12M | 3.33M | 2.89M |
|
Accumulated Expenses
|
| 2.75M | 3.43M | 4.33M | 3.23M | 3.60M | 4.88M | 4.41M | 4.84M | 7.14M | 8.76M | 8.40M | 14.10M | 15.29M | 11.05M | 13.78M | 12.92M | 18.14M | 15.26M | 11.83M | 15.96M | 14.07M | 12.85M | 15.76M | 16.71M | 16.45M | 21.63M | 30.96M | 35.16M | 30.92M | 30.97M | 25.90M | 33.68M | 38.40M | 39.50M | 35.95M | 30.20M | 33.17M |
|
Other Accumulated Expenses
|
0.60M | 0.02M | 0.00M | | | 0.01M | 0.02M | 0.02M | 0.03M | 0.05M | 0.06M | 0.79M | 0.82M | 0.84M | 0.87M | 0.90M | 0.93M | 0.85M | 0.34M | 0.20M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | 0.34M | | 0.56M | 1.10M | 1.50M | 1.54M | 1.57M | 1.60M | 1.64M | 1.67M | 1.71M | 1.74M | 1.78M | 1.81M | 1.85M | 1.89M | 1.93M | 1.96M | 2.00M | 2.04M |
|
Current Taxes
|
| 0.14M | -0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
10.73M | -9.08M | -2.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 7.38M | 5.71M | 8.13M | 10.08M | 11.17M | 14.09M | 14.34M | 16.79M | 20.87M | 21.84M | 24.75M | 30.62M | 29.73M | 29.54M | 23.25M | 20.13M | 24.47M | 19.82M | 14.47M | 20.62M | 20.89M | 16.10M | 19.78M | 19.87M | 21.06M | 26.05M | 35.80M | 41.63M | 39.18M | 37.44M | 32.30M | 40.42M | 43.88M | 45.43M | 44.04M | 35.53M | 38.10M |
|
Non-Current Debt
|
| 4.90M | 13.81M | 12.71M | 10.99M | 9.27M | 7.55M | 5.83M | 4.12M | 2.41M | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.12M | 0.15M | 0.16M | 0.17M | 0.15M | 0.14M | 0.13M | 0.13M | 0.16M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 8.58M | 40.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
15.84M | 17.57M | 16.68M | | | | | | | | | | | | | | | | | | 20.78M | 20.93M | 19.45M | 20.60M | 20.22M | 19.84M | 17.81M | 19.06M | 18.65M | 18.23M | 16.04M | 17.39M | 16.95M | 16.49M | 14.11M | 15.57M | 15.10M | 14.61M |
|
Other Non-Current Liabilities
|
0.02M | 1.55M | 3.24M | | | | | | | | 0.80M | 1.32M | 1.10M | 0.88M | 0.65M | 0.42M | 0.18M | 0.03M | | | | | 251.09M | 255.58M | 261.02M | 301.59M | 304.41M | 307.52M | 310.07M | 311.27M | 310.81M | 310.18M | 361.98M | 350.56M | 353.43M | 330.38M | 331.36M | 331.84M |
|
Total Non-Current Liabilities
|
-0.02M | -1.55M | -3.24M | | | | | | | | -0.80M | -1.32M | -1.10M | -0.88M | -0.65M | -0.42M | -0.18M | -0.03M | | | | | -251.09M | -255.58M | -261.02M | -301.59M | -304.41M | -307.52M | -310.07M | -311.27M | -310.81M | -310.18M | -361.98M | -350.56M | -353.43M | -330.38M | -331.36M | -331.84M |
|
Total Debt
|
| 4.90M | 13.81M | 12.71M | 10.99M | 9.27M | 7.55M | 5.83M | 4.12M | 2.41M | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | -38.25M | 110.11M | 109.17M | 101.36M | 307.58M | 294.53M | 284.98M | 499.68M | 486.37M | 468.15M | 448.42M | 420.89M | 405.01M | 400.56M | 381.44M | 360.24M | 396.73M | 381.94M | 385.73M | 383.61M | 356.43M | 330.75M | 304.31M | 277.62M | 262.10M | 191.09M | 148.45M | 120.38M | 88.10M | 47.78M | 9.88M | 84.37M | 70.87M | 34.02M | -44.73M | -29.42M |
|
Shareholder's Equity
|
-45.26M | -50.66M | -38.25M | 110.11M | 109.17M | 101.36M | 307.58M | 294.53M | 284.98M | 499.68M | 486.37M | 468.15M | 448.42M | 420.89M | 405.01M | 400.56M | 381.44M | 360.24M | 396.73M | 381.94M | 385.73M | 383.61M | 356.43M | 330.75M | 304.31M | 277.62M | 262.10M | 191.09M | 148.45M | 120.38M | 88.10M | 47.78M | 9.88M | 84.37M | 70.87M | 34.02M | -44.73M | -29.42M |
|
Liabilities and Shareholders Equity
|
| | 62.18M | 131.11M | 130.41M | 121.94M | 329.36M | 314.84M | 306.02M | 523.12M | 509.00M | 494.23M | 480.15M | 451.50M | 435.20M | 424.23M | 401.75M | 384.75M | 416.55M | 396.42M | 426.57M | 424.33M | 643.07M | 625.17M | 603.85M | 618.50M | 610.38M | 551.79M | 517.10M | 487.33M | 452.39M | 405.83M | 427.38M | 493.42M | 483.83M | 422.05M | 335.25M | 353.10M |
|
Retained Earnings
|
| -50.66M | -54.92M | -66.40M | -69.10M | -78.20M | -85.03M | -100.12M | -113.74M | -129.70M | -146.69M | -168.77M | -192.73M | -223.76M | -244.03M | -252.29M | -273.84M | -297.60M | -263.96M | -282.12M | -282.55M | -289.21M | -321.75M | -358.01M | -390.56M | -424.06M | -450.48M | -494.73M | -534.58M | -571.88M | -614.10M | -658.03M | -704.69M | -737.54M | -759.33M | -798.66M | -837.29M | -822.17M |
|
Treasury Shares
|
| | 0.00M | | | | | | | | | | | | | | | | | | | | | 0.89M | 0.97M | 1.03M | 1.03M | 1.59M | 0.53M | 2.12M | 2.12M | 2.12M | 2.12M | 2.12M | 1.23M | 0.29M | 2.56M | 3.34M |