|
Assets
|
159.42M | 344.96M | 271.35M | 489.02M | 1066.75M | 1827.97M | 2751.88M | 2243.06M | 2229.57M | 2242.03M |
|
Cash & Equivalents
|
155.96M | 318.67M | 239.76M | 456.65M | 943.77M | 1168.62M | 923.03M | 211.88M | 389.50M | 298.26M |
|
Short-term Investments
|
| | | | | 521.71M | 1456.10M | 1603.43M | 1304.21M | 1605.57M |
|
Cash & Current Investments
|
155.96M | 318.67M | 239.76M | 456.65M | 943.77M | 1690.33M | 2379.13M | 1815.32M | 1693.71M | 1903.83M |
|
Receivables - Net
|
0.34M | 3.16M | 2.63M | 0.09M | 0.10M | 0.14M | 0.30M | | 200.00M | 25.00M |
|
Receivables - Other
|
| 0.75M | 0.82M | 0.09M | 25.70M | 10.70M | 8.40M | 11.20M | 6.50M | 2.10M |
|
Receivables
|
0.34M | 3.91M | 3.45M | 0.18M | 25.80M | 10.84M | 8.71M | | 206.50M | 27.10M |
|
Prepaid Assets
|
0.54M | 1.51M | 6.00M | 9.66M | 43.68M | 26.14M | 38.08M | 37.71M | 14.39M | 8.31M |
|
Current Assets
|
156.84M | 320.19M | 248.38M | 466.39M | 987.55M | 1716.62M | 2417.51M | 1853.03M | 1908.08M | 1937.13M |
|
Property, Plant & Equipment (Net)
|
1.33M | 21.03M | 18.86M | 18.50M | 31.33M | 42.16M | 137.57M | 163.63M | 151.94M | 134.09M |
|
Long-Term Investments
|
| | | | | | | 53.13M | 2.00M | |
|
Intangibles
|
0.45M | 0.40M | 0.34M | 0.29M | 0.23M | 0.18M | 0.12M | 0.07M | 0.02M | |
|
Goodwill & Intangibles
|
0.45M | 0.40M | 0.34M | 0.29M | 0.23M | 0.18M | 0.12M | 0.07M | 0.02M | |
|
Other Non-Current Assets
|
0.70M | 3.15M | 3.15M | 3.16M | 5.04M | 16.85M | 16.91M | 11.63M | 11.59M | 15.83M |
|
Non-Current Assets
|
2.58M | 24.77M | 22.96M | 22.62M | 79.20M | 111.35M | 334.36M | 390.03M | 321.49M | 304.90M |
|
Accounts Payables
|
1.58M | 4.57M | 1.64M | 5.07M | 5.94M | 9.09M | 14.82M | 27.43M | 38.15M | 14.71M |
|
Payables
|
1.58M | 4.57M | 1.64M | 5.07M | 5.94M | 9.09M | 14.82M | 27.43M | 38.15M | 14.71M |
|
Accumulated Expenses
|
8.43M | 16.32M | 11.36M | 20.85M | 30.18M | 53.78M | 91.00M | 77.68M | 45.34M | 41.07M |
|
Other Accumulated Expenses
|
0.69M | 1.08M | 0.24M | 0.60M | 10.95M | 7.21M | 1.26M | 1.16M | 5.14M | 10.42M |
|
Current Leases
|
| | | | 8.49M | 11.36M | 12.16M | 15.84M | 15.62M | 17.29M |
|
Current Taxes
|
0.08M | 0.02M | 0.35M | 0.40M | 0.58M | 10.47M | 0.72M | 0.14M | 0.44M | 0.45M |
|
Current Deferred Revenue
|
| 1.03M | 1.03M | 1.20M | 12.70M | 12.20M | 12.30M | 12.30M | 12.30M | 3.85M |
|
Total Current Liabilities
|
10.15M | 22.00M | 14.51M | 27.75M | 57.11M | 94.26M | 119.88M | 121.11M | 108.79M | 87.78M |
|
Convertible Debt
|
38.34M | | | | | | | | | |
|
Non-Current Deffered Revenue
|
75.09M | 77.65M | 56.93M | 57.78M | 11.78M | 11.78M | 12.32M | 12.32M | 14.01M | 12.32M |
|
Preferred Stock Liabilities
|
30.44M | | | | | | | | | |
|
Minority Interest
|
-0.03M | | | | | | | | | |
|
Operating Leases
|
| | | | 44.05M | 50.07M | 212.87M | 228.18M | 223.01M | 206.41M |
|
Other Non-Current Liabilities
|
0.28M | 0.19M | 0.31M | 0.24M | 14.39M | 7.63M | 7.34M | 5.97M | 0.96M | 3.44M |
|
Total Non-Current Liabilities
|
123.75M | 111.93M | 83.20M | 96.58M | 112.93M | 156.10M | 345.08M | 361.61M | 345.81M | 306.51M |
|
Total Liabilities
|
124.03M | 112.12M | 83.51M | 96.82M | 127.33M | 163.73M | 352.42M | 367.58M | 346.77M | 309.95M |
|
Common Equity
|
-29.12M | 232.85M | 187.83M | 392.19M | 939.42M | 1664.23M | 2399.46M | 1875.48M | 1882.80M | 1932.08M |
|
Shareholder's Equity
|
-29.12M | 232.85M | 187.83M | 392.19M | 939.42M | 1664.23M | 2399.46M | 1875.48M | 1882.80M | 1932.08M |
|
Liabilities and Shareholders Equity
|
159.42M | 344.96M | 271.35M | 489.02M | 1066.75M | 1827.97M | 2751.88M | 2243.06M | 2229.57M | 2242.03M |
|
Treasury Shares
|
| -0.44M | 0.44M | -0.06M | 0.25M | 0.20M | 0.18M | 0.18M | 0.17M | 0.17M |
|
Retained Earnings
|
-33.91M | -57.08M | -125.44M | -291.57M | -224.71M | -573.58M | -195.91M | -846.09M | -999.70M | -1365.95M |