|
Cash & Equivalents
|
23.44M | 8.24M | 21.31M | 32.01M | 23.57M | 26.38M | 38.56M | 22.89M | 51.75M | 49.35M | 43.61M | 41.76M | 55.52M | 48.60M | 35.06M | 49.72M | 47.00M | 61.69M | 49.89M |
|
Short-term Investments
|
| | | 8.23M | 278.26M | 194.35M | 185.32M | 168.79M | 108.83M | 125.13M | 124.58M | 113.23M | 43.32M | 39.51M | 40.00M | 40.47M | 40.98M | 41.07M | 41.85M |
|
Cash & Current Investments
|
23.44M | 8.24M | 21.31M | 40.23M | 301.83M | 220.73M | 223.88M | 191.68M | 160.59M | 174.47M | 168.19M | 154.99M | 98.84M | 88.11M | 75.06M | 90.19M | 87.98M | 102.75M | 91.73M |
|
Receivables - Other
|
| | | 15.20M | | | | | | | | | | 0.60M | | 0.10M | | | 5.05M |
|
Prepaid Assets
|
1.25M | 1.09M | 0.92M | 4.44M | 10.00M | 11.98M | 10.12M | 11.59M | 15.65M | 13.95M | 10.61M | 7.96M | 13.49M | 13.55M | 13.99M | 16.13M | 16.04M | 17.85M | 25.95M |
|
Current Assets
|
2.12M | 1.79M | 1.04M | 100.20M | 375.01M | 345.59M | 322.30M | 308.57M | 291.65M | 281.10M | 278.37M | 276.89M | 218.34M | 229.51M | 254.67M | 282.27M | 298.78M | 346.37M | 385.97M |
|
Property, Plant & Equipment (Net)
|
| | | 0.69M | 0.85M | 0.84M | 0.91M | 1.03M | 1.25M | 1.38M | 1.27M | 1.12M | 1.00M | 0.91M | 0.81M | 0.70M | 0.62M | 0.59M | 0.52M |
|
Long-Term Investments
|
253.77M | 253.78M | 253.78M | 35.25M | 0.12M | 0.10M | 0.09M | 0.07M | 0.06M | 0.04M | 0.35M | 0.32M | 0.28M | 0.24M | 0.20M | 0.16M | 0.12M | 0.08M | 0.04M |
|
Intangibles
|
| | | 13.23M | 9.09M | 9.71M | 9.43M | 21.82M | 23.76M | 18.23M | 20.05M | 21.72M | 23.31M | 25.49M | 27.18M | 27.62M | 28.99M | 30.72M | 32.19M |
|
Goodwill & Intangibles
|
| | | 13.23M | 9.09M | 9.71M | 9.43M | 21.82M | 23.76M | 18.23M | 20.05M | 21.72M | 23.31M | 25.49M | 27.18M | 27.62M | 28.99M | 30.72M | 32.19M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | 30.28M |
|
Other Non-Current Assets
|
0.20M | 0.40M | | 0.36M | 0.45M | 0.45M | 0.70M | 0.79M | 0.79M | 0.79M | 1.19M | 1.32M | 1.55M | 1.55M | 1.55M | 1.66M | 1.66M | 1.84M | 1.84M |
|
Non-Current Assets
|
253.77M | 253.78M | 253.78M | 46.98M | 12.77M | 12.91M | 11.93M | 12.92M | 13.80M | 14.91M | 16.08M | 17.14M | 17.26M | 17.65M | 17.57M | 17.05M | 16.87M | 17.19M | 47.28M |
|
Assets
|
255.89M | 255.57M | 254.82M | 147.19M | 387.77M | 358.50M | 334.23M | 321.49M | 305.44M | 296.01M | 294.45M | 294.02M | 235.60M | 247.16M | 272.24M | 299.33M | 315.65M | 363.56M | 433.25M |
|
Accounts Payables
|
| | | 13.04M | 13.60M | 21.05M | 14.65M | 11.42M | 4.56M | 6.27M | 9.09M | 5.49M | 9.01M | 9.32M | 8.84M | 6.77M | 6.32M | 7.73M | 7.84M |
|
Notes Payables
|
| | | 15.05M | | | | | | | | | | | | | | | |
|
Payables
|
| | | 28.09M | 13.60M | 21.05M | 14.65M | 11.42M | 4.56M | 6.27M | 9.09M | 5.49M | 9.01M | 9.32M | 8.84M | 6.77M | 6.32M | 7.73M | 7.84M |
|
Accumulated Expenses
|
0.08M | 1.70M | 2.27M | 13.04M | 11.61M | 10.78M | 15.70M | 10.96M | 13.61M | 13.92M | 14.43M | 12.63M | 15.07M | 11.23M | 17.11M | 16.71M | 16.94M | 17.16M | 16.14M |
|
Other Accumulated Expenses
|
| | | 1.15M | 8.33M | 0.81M | 2.54M | 4.31M | 4.18M | 3.94M | 3.70M | 3.87M | 4.16M | 4.38M | 3.96M | 4.13M | 4.08M | 4.04M | 4.99M |
|
Short term Debt
|
| | | 20.00M | 20.00M | 20.00M | 20.00M | | | | | | | | | | | | |
|
Current Leases
|
| | | 1.92M | 1.67M | 1.27M | 0.27M | 0.27M | 0.27M | 0.26M | 0.25M | 0.30M | 0.31M | 0.32M | 0.34M | 0.35M | 0.28M | 0.21M | 0.14M |
|
Current Taxes
|
| | | 1.21M | | | | 1.36M | 1.35M | 1.47M | 1.58M | 1.44M | 2.95M | 1.00M | 1.02M | 1.48M | 6.16M | 6.67M | 2.86M |
|
Total Current Liabilities
|
0.08M | 1.70M | 2.27M | 68.63M | 58.79M | 57.42M | 63.23M | 36.42M | 26.32M | 31.98M | 34.88M | 25.60M | 29.25M | 26.46M | 37.42M | 35.06M | 34.77M | 36.41M | 44.39M |
|
Non-Current Debt
|
| | | 35.00M | 35.00M | 35.00M | 45.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M |
|
Convertible Debt
|
| | | | 99.95M | 100.78M | 101.55M | 102.33M | 103.09M | 103.86M | 104.65M | 105.45M | | | | | | | |
|
Non-Current Deffered Revenue
|
8.88M | 8.88M | 8.88M | 8.88M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.23M | | | | 0.49M | | | | 0.72M | | | | | | | |
|
Operating Leases
|
| | | 0.97M | 2.43M | 1.95M | 0.89M | 0.55M | 0.49M | 0.43M | 0.36M | 0.54M | 0.46M | 0.38M | 0.29M | 0.20M | 0.19M | 0.17M | 0.16M |
|
Other Non-Current Liabilities
|
18.91M | 20.45M | 21.81M | 3.73M | 18.72M | 1.17M | 0.42M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 2.67M | 2.99M | 2.96M | 3.03M | 3.35M | 3.64M | 5.15M |
|
Total Non-Current Liabilities
|
8.97M | 10.58M | 11.15M | 104.72M | 202.26M | 194.06M | 210.58M | 214.81M | 205.24M | 211.77M | 215.14M | 206.83M | 105.61M | 102.41M | 113.47M | 113.19M | 112.85M | 142.85M | 136.79M |
|
Total Liabilities
|
27.88M | 31.03M | 32.96M | 108.45M | 220.98M | 195.23M | 211.00M | 214.93M | 205.36M | 211.89M | 215.27M | 206.96M | 108.28M | 105.41M | 116.43M | 116.23M | 116.19M | 146.49M | 141.94M |
|
Total Debt
|
| | | 55.00M | 55.00M | 55.00M | 65.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M | 75.00M |
|
Common Equity
|
56.02M | 56.57M | 52.63M | 38.74M | 166.80M | 163.27M | 123.22M | 106.56M | 100.08M | 84.12M | 79.18M | 87.06M | 127.31M | 141.76M | 155.81M | 183.10M | 199.46M | 217.07M | 291.31M |
|
Shareholder's Equity
|
56.02M | 56.57M | 52.63M | 38.74M | 166.80M | 163.27M | 123.22M | 106.56M | 100.08M | 84.12M | 79.18M | 87.06M | 127.31M | 141.76M | 155.81M | 183.10M | 199.46M | 217.07M | 291.31M |
|
Liabilities and Shareholders Equity
|
255.89M | 255.57M | 254.82M | 147.19M | 387.77M | 358.50M | 334.23M | 321.49M | 305.44M | 296.01M | 294.45M | 294.02M | 235.60M | 247.16M | 272.24M | 299.33M | 315.65M | 363.56M | 433.25M |
|
Treasury Shares
|
| | | | 0.01M | 0.01M | 0.01M | 0.51M | 1.70M | 1.77M | 1.63M | 1.73M | 1.67M | 0.33M | 0.05M | 1.20M | 0.08M | | 0.81M |
|
Retained Earnings
|
-1.65M | -5.13M | -31.91M | -32.90M | -65.69M | 92.81M | 140.31M | -161.80M | -175.83M | -198.45M | -210.50M | -210.32M | -176.08M | -169.72M | -169.25M | -152.45M | -123.64M | -114.59M | -22.52M |