|
Cash & Equivalents
|
39.31M | 125.57M | 113.96M | 80.57M | 78.14M | 64.26M | 78.14M | 52.58M | 59.87M | 56.43M | 65.94M | 58.71M | 141.83M | 100.75M | 92.56M | 92.10M | 145.48M | 136.14M | 149.91M | 154.33M | 137.95M | 153.68M | 160.47M | 171.71M | 159.25M | 145.42M | 200.34M | 174.02M | 166.08M | 134.56M | 196.78M | 342.69M | 309.38M | 317.77M | 312.65M | 254.30M | 252.21M | 751.11M | 798.79M | 629.51M | 434.06M | 330.15M | 311.06M | 322.54M | 292.24M | 253.70M | 228.09M | 233.33M | 210.94M | 191.15M | 190.06M | 204.25M |
|
Short-term Investments
|
| 0.88M | | 2.13M | 1.80M | 4.40M | 1.29M | 0.13M | 5.19M | 0.10M | 0.32M | 0.17M | 7.45M | 0.29M | 0.19M | | 0.18M | 0.00M | | | 0.23M | 3.45M | 0.03M | 0.52M | 0.57M | 0.92M | 9.23M | 3.21M | 84.24M | 4.07M | 1.82M | 268.34M | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
39.31M | 126.45M | 113.96M | 82.69M | 79.95M | 68.67M | 79.42M | 52.71M | 65.07M | 56.53M | 66.26M | 58.88M | 149.28M | 101.04M | 92.75M | 92.10M | 145.66M | 136.15M | 149.91M | 154.33M | 138.18M | 157.13M | 160.49M | 172.23M | 159.82M | 146.34M | 209.57M | 177.23M | 250.32M | 138.63M | 198.59M | 611.02M | 309.38M | 317.77M | 312.65M | 254.30M | 252.21M | 751.11M | 798.79M | 629.51M | 434.06M | 330.15M | 311.06M | 322.54M | 292.24M | 253.70M | 228.09M | 233.33M | 210.94M | 191.15M | 190.06M | 204.25M |
|
Receivables - Other
|
3.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | | | | 61.56M | 55.90M | 51.24M | 43.88M | 30.94M | 41.02M | 39.44M | 20.91M | 28.59M | 27.09M | 25.22M | 15.71M |
|
Long-Term Investments
|
| | | 80.57M | 15.10M | 64.26M | 77.48M | 52.58M | 59.87M | 56.43M | 65.94M | | | | | | 5.73M | 4.49M | | | 49.93M | 64.87M | 77.28M | 87.40M | 87.35M | 73.16M | 102.92M | 90.60M | | 133.71M | 0.21M | | 213.57M | | | | 152.95M | | | | 388.00M | 5,651.56M | 263.95M | 293.77M | | 224.16M | 198.16M | 204.01M | 64.50M | 161.15M | 52.85M | 55.01M |
|
Other Non-Current Assets
|
0.02M | 0.47M | 0.63M | 0.40M | 0.57M | 0.70M | 0.63M | 0.37M | 0.30M | 0.34M | 0.60M | 0.38M | 0.43M | 0.65M | 0.31M | | 0.15M | 0.11M | 0.07M | | 0.01M | 0.35M | 0.14M | 0.01M | 0.02M | 0.37M | 0.23M | 0.09M | 0.01M | 0.22M | 0.07M | 0.02M | 38.00 | 25.00 | 0.00M | 30.00 | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.06M | 0.09M | 0.04M | 0.01M | 0.02M | 0.23M | 0.05M | 0.02M | 0.05M | 0.10M | 0.00M |
|
Assets
|
83.17M | 134.66M | 133.37M | 91.85M | 93.00M | 74.44M | 89.90M | 60.08M | 65.70M | 64.14M | 76.95M | 71.03M | 158.93M | 118.08M | | | 159.83M | 150.38M | | | 148.85M | 164.11M | 183.93M | 185.11M | 170.82M | 154.66M | 209.93M | 183.78M | 173.81M | 148.88M | 216.13M | 368.28M | 352.13M | 357.48M | 358.40M | 274.72M | 266.26M | 867.74M | 946.54M | 715.32M | 505.50M | 392.43M | 364.67M | 369.01M | 325.96M | 296.65M | 268.03M | 257.40M | 241.70M | 218.76M | 216.07M | 220.54M |
|
Accounts Payables
|
| | | | 0.12M | 0.02M | | | 0.14M | | 0.09M | 0.10M | 0.13M | 0.56M | | | | | | | | | | | | | | | | | | | 4.40M | | | | | | | | | | | | | | | | | | | |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.96M | | | | | | | | | |
|
Payables
|
| | | | 0.12M | 0.02M | | | 0.14M | | 0.09M | 0.10M | 0.13M | 0.56M | | | | | | | | | | | | | | | | | | | 4.40M | | | | | | | | | | 5.96M | | | | | | | | | |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 70.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.24M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
5.38M | | | 4.15M | 1.20M | | 9.12M | | | | | | 1.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.38M | 0.15M | 0.19M | 3.76M | 0.11M | 0.50M | 1.12M | 3.08M | 2.74M | 3.98M | 5.37M | 5.96M | 0.09M | 11.75M | 0.33M | | 0.07M | 4.49M | | | 0.05M | 3.16M | 12.05M | 5.74M | 5.37M | 10.39M | 1.43M | 3.97M | 0.04M | 9.40M | 4.75M | 0.23M | 0.07M | 0.14M | 0.06M | 0.30M | 0.74M | 0.21M | 0.18M | 0.12M | 29.43M | 32.70M | 37.56M | 25.92M | 10.89M | 18.35M | 26.75M | 9.23M | 16.81M | 15.31M | 16.65M | 8.35M |
|
Total Non-Current Liabilities
|
-0.33M | 6.30M | 15.42M | 4.27M | 5.37M | 0.30M | 9.32M | 0.11M | 1.33M | 0.14M | 0.27M | 0.21M | 2.02M | 0.72M | -99.93M | | 5.80M | 0.19M | | | 5.86M | 0.36M | 0.32M | 8.04M | 15.20M | 0.32M | 10.47M | 0.31M | 5.86M | 2.92M | 11.90M | 11.66M | 41.94M | 1.99M | 2.07M | 7.37M | 1.25M | 63.04M | 149.62M | 28.23M | 10.70M | 2.55M | 7.85M | 1.48M | 0.52M | 0.51M | 0.23M | 0.98M | 0.24M | 0.36M | 0.47M | 0.65M |
|
Total Liabilities
|
0.06M | 6.45M | 15.62M | 8.02M | 5.48M | 0.80M | 10.44M | 3.18M | 4.08M | 4.12M | 5.65M | 6.17M | 2.11M | 12.47M | -99.60M | -97.33M | 5.87M | 4.68M | -164.37M | -161.91M | 5.90M | 3.52M | 12.37M | 13.77M | 20.57M | 10.72M | 11.90M | 4.29M | 5.90M | 12.32M | 16.65M | 11.90M | 42.01M | 2.13M | 2.13M | 7.67M | 1.98M | 63.26M | 149.80M | 28.34M | 40.13M | 35.25M | 45.42M | 27.40M | 11.41M | 18.86M | 26.98M | 10.21M | 17.05M | 15.68M | 17.12M | 9.00M |
|
Total Debt
|
5.38M | | | 4.15M | 1.20M | | 9.12M | | | | | | 1.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
82.98M | 128.21M | 117.75M | 83.82M | 87.52M | 73.64M | 79.46M | 56.90M | 61.62M | 60.02M | 71.30M | 64.87M | 156.82M | 105.61M | 99.60M | 97.33M | 153.96M | 68.92M | 164.37M | 161.91M | 142.95M | 160.59M | 171.57M | 171.34M | 150.25M | 143.94M | 198.03M | 179.49M | 167.91M | 136.56M | 199.49M | 356.39M | 310.11M | 355.36M | 356.28M | 267.04M | 264.28M | 804.48M | 796.74M | 686.97M | 465.38M | 357.17M | 319.26M | 341.61M | 314.55M | 277.79M | 241.05M | 247.19M | 224.65M | 203.08M | 198.95M | 211.54M |
|
Shareholder's Equity
|
82.98M | 128.21M | 117.75M | 83.82M | 87.52M | 73.64M | 79.46M | 56.90M | 61.62M | 60.02M | 71.30M | 64.87M | 156.82M | 105.61M | 99.60M | 97.33M | 153.96M | 68.92M | 164.37M | 161.91M | 142.95M | 160.59M | 171.57M | 171.34M | 150.25M | 143.94M | 198.03M | 179.49M | 167.91M | 136.56M | 199.49M | 356.39M | 310.11M | 355.36M | 356.28M | 267.04M | 264.28M | 804.48M | 796.74M | 686.97M | 465.38M | 357.17M | 319.26M | 341.61M | 314.55M | 277.79M | 241.05M | 247.19M | 224.65M | 203.08M | 198.95M | 211.54M |
|
Liabilities and Shareholders Equity
|
83.17M | 134.66M | 133.37M | 91.85M | 93.00M | 74.44M | 89.90M | 60.08M | 65.70M | 64.14M | 76.95M | 71.03M | 158.93M | 118.08M | | | 159.83M | 150.38M | | | 148.85M | 164.11M | 183.93M | 185.11M | 170.82M | 154.66M | 209.93M | 183.78M | 173.81M | 148.88M | 216.13M | 368.28M | 352.13M | 357.48M | 358.40M | 274.72M | 266.26M | 867.74M | 946.54M | 715.32M | 505.50M | 392.43M | 364.67M | 369.01M | 325.96M | 296.65M | 268.03M | 257.40M | 241.70M | 218.76M | 216.07M | 220.54M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.85M | | | | 8.32M | 11.15M | 39.85M | 53.05M | 66.92M | 4.97M | 7.20M | 8.05M | 12.82M | 2.02M | 6.55M | 8.35M | 10.03M | 1.35M | 1.82M | 3.55M |