|
Cash & Equivalents
|
33.13M | 24.55M | 15.95M | 145.92M | 129.52M | 435.31M | 240.42M | 147.63M | 112.15M | 82.08M | 58.34M | 52.74M | 66.19M | 104.06M | 51.16M | 49.40M | 37.87M | 31.97M | 16.29M | 29.42M | 25.20M | 11.14M |
|
Short-term Investments
|
| | | | | | 135.41M | 206.10M | 227.78M | 211.28M | 189.32M | 175.79M | 193.04M | 234.43M | 277.67M | 244.59M | 223.78M | 196.21M | 193.24M | 179.05M | 158.75M | 136.12M |
|
Cash & Current Investments
|
33.13M | 24.55M | 15.95M | 145.92M | 129.52M | 435.31M | 375.83M | 353.73M | 339.92M | 293.37M | 247.66M | 228.54M | 259.23M | 338.49M | 328.83M | 293.99M | 261.65M | 228.18M | 209.54M | 208.47M | 183.95M | 147.26M |
|
Receivables - Net
|
| | 0.15M | | 0.00M | 0.58M | 1.15M | 0.37M | 0.52M | 0.40M | 0.20M | 1.53M | 0.77M | 1.13M | 0.15M | 0.92M | 0.21M | 0.18M | 0.27M | 0.09M | 0.07M | 0.24M |
|
Receivables - Other
|
| | 3.68M | | 7.58M | 5.35M | 5.48M | 4.17M | 3.09M | 2.70M | 2.25M | 1.67M | 1.50M | 2.35M | 2.29M | 1.73M | 1.73M | 1.68M | 1.83M | 1.84M | 1.96M | 1.83M |
|
Receivables
|
| | 3.83M | | 7.58M | 5.93M | 6.64M | 4.54M | 3.62M | 3.10M | 2.45M | 3.20M | 2.26M | 3.48M | 2.43M | 2.64M | 1.94M | 1.87M | 2.09M | 1.93M | 2.03M | 2.07M |
|
Prepaid Assets
|
| | 3.19M | | 5.04M | 5.95M | 7.24M | 8.24M | 7.29M | 8.56M | 7.92M | 6.11M | 5.56M | 7.07M | 6.16M | 6.91M | 6.32M | 6.58M | 6.59M | 6.12M | 5.78M | 5.32M |
|
Current Assets
|
| | 24.31M | | 142.97M | 449.05M | 391.19M | 368.01M | 352.93M | 306.92M | 260.25M | 239.49M | 268.54M | 350.69M | 338.84M | 304.51M | 270.88M | 237.43M | 219.38M | 217.32M | 192.51M | 155.51M |
|
Property, Plant & Equipment (Net)
|
| | 3.50M | | 4.41M | 4.48M | 4.89M | 6.02M | 8.01M | 8.96M | 10.68M | 12.65M | 15.43M | 16.60M | 18.27M | 19.17M | 19.88M | 19.57M | 19.28M | 18.52M | 8.18M | 7.60M |
|
Long-Term Investments
|
| | 7.63M | | 7.63M | 7.63M | 37.68M | 37.09M | 26.15M | 49.22M | 69.37M | 62.45M | 33.29M | 58.22M | 43.58M | 51.94M | 50.12M | 52.84M | 39.85M | 9.27M | 0.13M | 11.95M |
|
Other Non-Current Assets
|
| | 0.61M | | 3.40M | 0.81M | 0.97M | 1.46M | 1.30M | 1.34M | 1.54M | 1.48M | 1.42M | 1.57M | 1.59M | 1.79M | 1.64M | 4.74M | 5.52M | 5.04M | 3.62M | 3.78M |
|
Non-Current Assets
|
| | 11.74M | | 15.43M | 12.91M | 51.16M | 77.99M | 68.44M | 91.90M | 113.52M | 107.97M | 81.11M | 106.83M | 93.37M | 102.31M | 102.06M | 106.91M | 93.94M | 56.33M | 28.40M | 39.48M |
|
Assets
|
| | 36.05M | | 158.40M | 461.96M | 442.36M | 446.00M | 421.37M | 398.82M | 373.76M | 347.46M | 349.65M | 457.52M | 432.21M | 406.82M | 372.94M | 344.33M | 313.31M | 273.66M | 220.90M | 194.98M |
|
Accounts Payables
|
| | 2.60M | | 4.03M | 3.48M | 3.99M | 1.81M | 0.43M | 1.23M | 1.15M | 2.65M | 4.43M | 2.38M | 3.12M | 5.94M | 3.23M | 2.70M | 2.48M | 3.87M | 3.24M | 3.80M |
|
Payables
|
| | 2.60M | | 4.03M | 3.48M | 3.99M | 1.81M | 0.43M | 1.23M | 1.15M | 2.65M | 4.43M | 2.38M | 3.12M | 5.94M | 3.23M | 2.70M | 2.48M | 3.87M | 3.24M | 3.80M |
|
Accumulated Expenses
|
| | 8.97M | | 13.30M | 13.93M | 13.14M | 11.19M | 14.91M | 14.64M | 16.08M | 12.54M | 15.90M | 18.23M | 21.14M | 18.99M | 23.63M | 25.45M | 23.62M | 19.89M | 20.53M | 19.35M |
|
Current Leases
|
| | | | | | | 0.82M | 0.88M | 0.91M | 0.97M | 1.02M | 1.08M | 1.14M | 1.20M | 1.26M | 1.26M | 1.18M | 1.43M | 1.90M | 2.29M | 2.69M |
|
Current Deferred Revenue
|
| | 0.16M | | 8.68M | 8.75M | 30.73M | 12.84M | 12.64M | 27.46M | 25.89M | 24.79M | 31.12M | 9.55M | 8.95M | 8.26M | 7.43M | 6.78M | 6.45M | 5.45M | 4.60M | 3.97M |
|
Total Current Liabilities
|
| | 12.39M | | 26.01M | 26.16M | 25.83M | 26.67M | 28.86M | 28.81M | 28.13M | 27.10M | 34.38M | 24.57M | 28.30M | 29.02M | 30.94M | 32.16M | 30.65M | 28.49M | 28.89M | 28.06M |
|
Non-Current Debt
|
| | 0.92M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.94M | | 24.21M | 23.02M | 22.03M | 17.33M | 15.63M | 15.42M | 15.95M | 13.91M | 18.16M | 6.73M | 6.10M | 5.43M | 4.60M | 3.95M | 3.32M | 2.62M | 1.77M | 1.76M |
|
Preferred Stock Liabilities
|
| | 41.32M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.15M | | 0.15M | 0.15M | 3.32M | 0.48M | 0.47M | 0.47M | 10.88M | 0.38M | 0.38M | 0.38M | 9.32M | 0.56M | 0.56M | 0.56M | 0.55M | 0.55M | 0.55M | 0.55M |
|
Operating Leases
|
| | | | | | | 27.24M | 27.09M | 27.87M | 26.78M | 27.42M | 27.23M | 27.45M | 25.91M | 27.16M | 26.79M | 26.64M | 25.06M | 24.32M | 23.56M | 22.78M |
|
Other Non-Current Liabilities
|
| | 0.18M | | 0.16M | 0.15M | 0.02M | 0.01M | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 17.98M | | 55.77M | 57.41M | 54.51M | 74.19M | 73.48M | 74.71M | 72.89M | | | | | | | | | | | |
|
Total Liabilities
|
3.67M | 11.21M | 18.16M | 35.69M | 55.94M | 57.56M | 54.53M | 74.20M | 73.48M | 74.71M | 72.89M | 69.19M | 80.19M | 59.25M | 63.81M | 63.54M | 62.47M | 63.13M | 60.36M | 56.43M | 54.77M | 53.14M |
|
Total Debt
|
| | 0.92M | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-3.67M | -11.21M | -23.44M | -35.69M | -47.69M | 404.40M | 387.82M | 371.80M | 347.89M | 324.11M | 300.87M | 278.27M | 269.46M | 398.27M | 368.40M | 343.29M | 310.46M | 281.20M | 252.95M | 217.22M | 166.13M | 141.84M |
|
Shareholder's Equity
|
-3.67M | -11.21M | -23.44M | -35.69M | -47.69M | 404.40M | 387.82M | 371.80M | 347.89M | 324.11M | 300.87M | 278.27M | 269.46M | 398.27M | 368.40M | 343.29M | 310.46M | 281.20M | 252.95M | 217.22M | 166.13M | 141.84M |
|
Liabilities and Shareholders Equity
|
| | 36.05M | | 158.40M | 461.96M | 442.36M | 446.00M | 421.37M | 398.82M | 373.76M | 347.46M | 349.65M | 457.52M | 432.21M | 406.82M | 372.94M | 344.33M | 313.31M | 273.66M | 220.90M | 194.98M |
|
Retained Earnings
|
| | -30.87M | | -58.34M | -79.31M | -97.79M | -116.90M | -143.60M | -170.23M | -197.22M | -225.30M | -254.80M | -264.80M | -299.29M | -340.52M | -378.22M | -412.90M | -448.39M | -488.40M | -542.50M | -570.03M |
|
Preferred Shares
|
| | | | 150.15M | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | 0.06M | 0.06M | 0.26M | 0.26M | 0.24M | 0.23M | 0.17M | 0.21M | 1.18M | 1.31M | 1.30M | 1.30M | 2.22M | 1.68M | 2.23M |