|
Assets
|
192.05M | 120.59M | | 77.55M | 83.19M | 132.97M | 115.24M | 170.14M | 294.81M | 211.18M | 289.81M | 533.80M | 841.32M | 1014.77M | 824.32M | 1401.67M |
|
Cash & Equivalents
|
40.04M | 27.08M | 18.83M | 14.91M | 20.16M | 20.21M | 65.08M | 66.87M | 125.21M | 42.26M | 36.43M | 82.98M | 112.67M | 67.18M | 113.40M | 94.86M |
|
Short-term Investments
|
111.64M | 83.69M | | 59.09M | 57.57M | 63.01M | 46.37M | 89.38M | 143.69M | 156.47M | 188.68M | 381.07M | 358.97M | 717.00M | 501.80M | 981.16M |
|
Cash & Current Investments
|
151.68M | 110.77M | 18.83M | 74.00M | 77.73M | 83.23M | 111.44M | 156.25M | 268.89M | 198.73M | 225.11M | 464.06M | 471.64M | 784.18M | 615.20M | 1076.01M |
|
Receivables - Net
|
| | | | | | | 0.02M | 1.11M | 2.23M | 5.16M | 4.42M | 51.82M | 0.15M | 1.28M | 16.65M |
|
Receivables - Other
|
0.28M | 0.07M | 5.20M | 0.00M | 0.01M | 46.65M | 0.01M | 0.02M | 9.71M | 4.55M | | | | | | |
|
Receivables
|
| | | | | | | 0.05M | 10.82M | 6.79M | 5.16M | 4.42M | 51.82M | 0.15M | 1.28M | 16.65M |
|
Prepaid Assets
|
3.14M | 2.80M | | 2.42M | 1.60M | 1.26M | 1.65M | 2.36M | 4.29M | 2.16M | 3.48M | 5.74M | 12.21M | 12.46M | 11.94M | 15.28M |
|
Current Assets
|
183.16M | 113.64M | | 76.43M | 79.34M | 131.13M | 113.11M | 158.63M | 274.30M | 207.67M | 233.75M | 474.22M | 535.67M | 795.19M | 628.05M | 1107.94M |
|
Buildings
|
3.29M | 3.31M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
5.82M | 3.59M | | 1.00M | 1.22M | 1.64M | 1.75M | 3.64M | 3.57M | 3.20M | 4.53M | 13.35M | 73.27M | 80.45M | 68.75M | 65.81M |
|
Long-Term Investments
|
| 1.86M | | | 2.50M | | 0.18M | 7.67M | 16.52M | | 42.65M | 36.95M | 152.05M | 46.71M | 40.53M | 145.06M |
|
Long-Term Deferred Tax
|
135.04M | 150.63M | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.46M | 0.79M | | 0.13M | 0.13M | 0.20M | 0.20M | 0.20M | 0.43M | 0.30M | | 6.36M | 7.19M | 9.69M | 8.00M | 7.71M |
|
Non-Current Assets
|
8.89M | 6.95M | | 1.12M | 3.85M | 1.84M | 2.13M | 11.51M | 20.52M | 3.50M | 56.06M | 59.58M | 305.65M | 219.59M | 196.26M | 293.73M |
|
Accounts Payables
|
2.64M | 1.73M | | 2.00M | 3.71M | 1.36M | 2.24M | 4.24M | 5.25M | 3.76M | 8.16M | 8.05M | 21.09M | 25.61M | 21.51M | 20.37M |
|
Payables
|
2.64M | 1.73M | | 2.00M | 3.71M | 1.36M | 2.24M | 4.24M | 5.25M | 3.76M | 8.16M | 8.05M | 21.09M | 25.61M | 21.51M | 20.37M |
|
Accumulated Expenses
|
9.30M | 8.31M | | 4.88M | 8.27M | 5.40M | 8.42M | 18.05M | 17.39M | 15.76M | 12.12M | 19.32M | 34.37M | 44.10M | 42.64M | 55.32M |
|
Other Accumulated Expenses
|
| | | 0.26M | 0.12M | 1.02M | 1.46M | 1.89M | 2.76M | 1.02M | 1.56M | 1.40M | 5.57M | 6.22M | 10.56M | 9.81M |
|
Short term Debt
|
| 0.83M | | 0.15M | | | 0.13M | 2.50M | | 2.61M | | | | 0.96M | 10.08M | 11.52M |
|
Current Leases
|
| | | | | | | | | | 4.62M | 2.79M | 14.86M | 12.83M | 17.89M | 18.98M |
|
Current Deferred Revenue
|
1.18M | | | 0.08M | 14.70M | 0.90M | 20.86M | 8.06M | 9.57M | | | | | | | 52.37M |
|
Total Current Liabilities
|
31.62M | 11.32M | | 7.11M | 26.70M | 23.86M | 31.65M | 33.26M | 32.44M | 22.19M | 26.02M | 31.20M | 71.86M | 84.62M | 102.68M | 179.67M |
|
Non-Current Debt
|
| 0.15M | | | | | 14.64M | 27.38M | 31.78M | 39.81M | 45.05M | 46.21M | 47.37M | 63.81M | 58.38M | 93.23M |
|
Convertible Debt
|
| | | | | | | | | | 84.20M | 89.50M | 95.47M | 545.81M | 548.99M | 552.37M |
|
Non-Current Deffered Revenue
|
| | | 0.36M | 1.50M | 16.56M | 0.36M | 15.00M | 15.00M | | | 87.00M | 87.00M | | | |
|
Operating Leases
|
| | | | | | | | | 0.77M | 2.19M | 0.44M | 112.23M | 126.89M | 120.43M | 112.58M |
|
Other Non-Current Liabilities
|
| | | | | | | 0.14M | 104.65M | 122.47M | 143.28M | | 4.46M | 1.04M | 0.19M | |
|
Total Non-Current Liabilities
|
| | | | | | | 75.64M | 80.32M | 62.77M | 157.47M | | 593.00M | 1121.63M | 1210.45M | |
|
Total Liabilities
|
| 50.07M | -48.18M | 7.47M | 28.75M | 40.90M | 46.65M | 75.78M | 184.97M | 185.24M | 300.75M | 420.42M | 597.46M | 1122.67M | 1210.64M | 1537.05M |
|
Total Debt
|
| 0.98M | | 0.15M | | | 14.77M | 29.88M | 31.78M | 42.41M | 45.05M | 46.21M | 47.37M | 64.77M | 68.46M | 104.75M |
|
Common Equity
|
| 70.52M | 48.18M | 70.08M | 54.44M | 92.06M | 68.59M | 94.36M | 109.84M | 25.93M | -10.94M | 113.38M | 243.86M | -107.90M | -386.32M | -135.37M |
|
Shareholder's Equity
|
15.54M | 109.03M | 48.18M | 70.08M | 54.44M | 92.06M | 68.59M | 94.36M | 109.84M | 25.93M | -10.94M | 113.38M | 243.86M | -107.90M | -386.32M | -135.37M |
|
Liabilities and Shareholders Equity
|
192.05M | 120.59M | | 77.55M | 83.19M | 132.97M | 115.24M | 170.14M | 294.81M | 211.18M | 289.81M | 533.80M | 841.32M | 1014.77M | 824.32M | 1401.67M |
|
Retained Earnings
|
| -360.65M | | -448.88M | -482.60M | -497.24M | -534.74M | -518.29M | -646.08M | -743.32M | -865.02M | -992.31M | -1207.62M | -1585.99M | -2112.24M | -2701.76M |
|
Treasury Shares
|
| | 0.52M | 0.22M | 0.04M | 0.06M | 0.69M | 0.69M | 0.46M | 0.55M | 0.84M | 1.12M | 1.41M | 1.21M | 1.37M | 1.87M |