|
Cash & Equivalents
|
63.78M | 59.95M | 51.40M | | 173.43M | 159.67M | 58.34M | 31.24M | 33.11M | 85.51M | 65.07M | 74.93M | 136.29M | 141.68M | 71.77M | 54.83M | 36.88M | 15.37M | 23.21M | 40.28M | 157.28M | 132.32M | 329.72M | 314.17M | 33.67M | 22.79M | 10.12M | 13.24M | 55.98M |
|
Short-term Investments
|
| | 0.17M | | 0.17M | 0.17M | 84.22M | 96.07M | 139.16M | 75.06M | 80.66M | 55.47M | 40.21M | 20.05M | 84.84M | 84.59M | 69.26M | 60.12M | 29.68M | 14.96M | 32.59M | 41.39M | 47.31M | 46.54M | 247.45M | 252.45M | 253.11M | 244.15M | 346.63M |
|
Cash & Current Investments
|
63.78M | 59.95M | 51.57M | | 173.59M | 159.84M | 142.57M | 127.31M | 172.27M | 160.57M | 145.73M | 130.41M | 176.50M | 161.73M | 156.60M | 139.43M | 106.14M | 75.49M | 52.90M | 55.24M | 189.87M | 173.72M | 377.04M | 360.71M | 281.12M | 275.24M | 263.23M | 257.39M | 402.61M |
|
Receivables
|
| | | | | | | | | | | | | | | | | 5.60M | | | 0.75M | 0.49M | 0.83M | 1.64M | 2.69M | | 1.00M | 0.04M | 5.00M |
|
Prepaid Assets
|
| | 0.94M | | 2.33M | 3.02M | 2.75M | 7.77M | 10.74M | 4.66M | 4.11M | 2.73M | 3.38M | 2.54M | 3.63M | 2.62M | 3.81M | 0.91M | 2.91M | 1.04M | 0.83M | 3.25M | 3.01M | 3.31M | 3.68M | 4.86M | 6.77M | 6.18M | 6.21M |
|
Current Assets
|
| | 52.50M | | 175.93M | 162.86M | 145.32M | 135.08M | 183.01M | 165.23M | 149.84M | 133.13M | 179.88M | 164.27M | 160.24M | 142.04M | 132.10M | 82.03M | 83.44M | 78.64M | 191.45M | 177.45M | 380.93M | 365.69M | 287.49M | 280.90M | 271.00M | 263.61M | 413.82M |
|
Property, Plant & Equipment (Net)
|
| | 1.96M | | 2.91M | 8.15M | 10.21M | 10.64M | 10.65M | 10.22M | 9.89M | 9.53M | 9.07M | 8.59M | 6.98M | 6.63M | 6.32M | 0.14M | | | 0.20M | 0.18M | 0.20M | 0.19M | 0.19M | 0.19M | 0.19M | 0.21M | 0.18M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | 61.48M | 81.73M | 68.31M | 51.70M | 152.87M |
|
Long-Term Deferred Tax
|
| | 12.50M | | | | | | | | | | | | | | | | | | | | | | | 21.70M | | | |
|
Other Non-Current Assets
|
| | 0.00M | | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 1.78M | 0.06M | 0.12M | 0.06M | 0.12M | 0.07M | 1.15M | 0.07M | 0.07M | 0.23M | 9.63M | 7.63M | 9.18M | 9.26M |
|
Non-Current Assets
|
| | 1.96M | | 4.69M | 9.93M | 11.99M | 12.62M | 12.43M | 12.00M | 11.67M | 11.31M | 10.85M | 10.37M | 34.15M | 33.08M | 32.03M | 1.08M | | | 1.01M | 1.95M | 1.54M | 3.27M | 66.76M | 93.10M | 77.58M | 62.47M | 163.62M |
|
Assets
|
| | 54.46M | | 180.62M | 172.79M | 157.31M | 147.69M | 195.44M | 177.23M | 161.51M | 144.44M | 190.73M | 174.64M | 194.38M | 175.12M | 164.12M | 83.11M | 83.44M | 78.64M | 192.46M | 179.41M | 382.46M | 368.96M | 354.25M | 374.01M | 348.58M | 326.08M | 577.45M |
|
Accounts Payables
|
| | 0.17M | | 1.50M | 4.90M | 3.49M | 3.01M | 2.35M | 2.04M | 2.81M | 3.95M | 2.65M | 2.39M | 4.44M | 2.05M | 2.58M | 1.17M | 1.08M | 0.81M | 1.37M | 2.61M | 2.61M | 3.69M | 7.57M | 4.58M | 8.27M | 5.40M | 6.71M |
|
Payables
|
| | 0.17M | | 1.50M | 4.90M | 3.49M | 3.01M | 2.35M | 2.04M | 2.81M | 3.95M | 2.65M | 2.39M | 4.44M | 2.05M | 2.58M | 1.17M | 1.08M | 0.81M | 1.37M | 2.61M | 2.61M | 3.69M | 7.57M | 4.58M | 8.27M | 5.40M | 6.71M |
|
Accumulated Expenses
|
| | 3.98M | | 6.11M | 7.03M | 6.93M | 4.91M | 7.59M | 7.59M | 11.30M | 8.76M | 7.72M | 7.47M | 6.41M | 5.79M | 6.72M | 6.61M | 4.90M | 3.22M | 11.20M | 6.50M | 5.85M | 5.86M | 7.73M | 13.07M | 7.98M | 14.00M | 15.98M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | 0.36M | 0.22M | 0.28M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | 3.25M | 3.42M | 3.62M | 0.35M | | | 0.41M | 0.42M | 0.40M | 0.38M | 0.31M | 0.32M | 0.23M | 0.21M | 0.22M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | 0.10M | | | 0.10M | | 0.10M | 0.10M | 0.10M | 0.48M | 0.48M | 0.48M | 0.95M |
|
Total Current Liabilities
|
| | 4.14M | | 7.61M | 11.93M | 10.42M | 7.92M | 9.94M | 9.63M | 14.12M | 12.70M | 10.37M | 9.86M | 14.09M | 11.26M | 12.92M | 8.22M | 5.98M | 4.03M | 13.08M | 9.63M | 8.96M | 10.03M | 15.71M | 18.45M | 16.95M | 20.09M | 23.86M |
|
Non-Current Deffered Revenue
|
| | | | | | 1.25M | 5.77M | 5.95M | 6.08M | 6.21M | 6.34M | 6.44M | 6.21M | | | | 0.79M | | | 0.74M | 0.74M | 0.72M | 0.68M | 0.64M | 1.91M | 1.85M | 1.78M | 6.07M |
|
Preferred Stock Liabilities
|
| | 92.44M | | | | | | | | | | | | | | | 118.02M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | 32.35M | 31.61M | 27.18M | 0.44M | | | 0.26M | 0.17M | 0.10M | 0.03M | | 1.17M | 1.17M | 1.12M | 1.07M |
|
Total Non-Current Liabilities
|
| | | | 0.80M | 1.08M | 1.25M | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 4.14M | | 8.40M | 13.01M | 11.66M | 13.69M | 15.88M | 15.70M | 20.32M | 19.04M | 16.81M | 16.07M | 43.20M | 39.44M | 40.10M | 9.45M | 5.98M | 4.03M | 14.08M | 10.54M | 9.78M | 10.74M | 16.35M | 21.53M | 19.97M | 23.00M | 30.99M |
|
Common Equity
|
| | -42.12M | | 172.22M | 159.78M | 145.65M | 134.00M | 179.56M | 161.53M | 141.19M | 125.40M | 173.91M | 158.57M | 151.19M | 135.68M | -34.75M | -44.37M | -50.82M | -61.46M | 178.38M | 168.87M | 372.69M | 358.22M | 337.90M | 352.48M | 328.61M | 303.08M | 546.45M |
|
Shareholder's Equity
|
| | -42.12M | | 172.22M | 159.78M | 145.65M | 134.00M | 179.56M | 161.53M | 141.19M | 125.40M | 173.91M | 158.57M | 151.19M | 135.68M | -34.75M | -44.37M | -50.82M | -61.46M | 178.38M | 168.87M | 372.69M | 358.22M | 337.90M | 352.48M | 328.61M | 303.08M | 546.45M |
|
Liabilities and Shareholders Equity
|
| | 54.46M | | 180.62M | 172.79M | 157.31M | 147.69M | 195.44M | 177.23M | 161.51M | 144.44M | 190.73M | 174.64M | 194.38M | 175.12M | 164.12M | 83.11M | 83.44M | 78.64M | 192.46M | 179.41M | 382.46M | 368.96M | 354.25M | 374.01M | 348.58M | 326.08M | 577.45M |
|
Retained Earnings
|
| | -45.21M | | -70.03M | -86.05M | -102.73M | -117.56M | -135.27M | -156.26M | -179.50M | -199.51M | -218.60M | -236.30M | -348.52M | -365.80M | -78.90M | -45.87M | -431.20M | -434.50M | -78.90M | -89.42M | -103.20M | -120.80M | -146.00M | -174.39M | -203.90M | -235.53M | -272.30M |
|
Treasury Shares
|
| | 2.11M | | 0.47M | 0.40M | 1.02M | | | | 0.21M | | | | | | | 0.02M | | | 63.00 | | | | | | | | |
|
Shares Outstanding
|
| | 2.35M | 2.62M | 32.89M | 33.10M | 33.31M | 33.58M | 38.71M | 38.94M | 39.26M | 39.45M | 48.24M | 48.29M | 10.33M | 33.34M | 33.34M | 33.34M | 33.34M | 33.34M | 14.82M | 14.82M | 29.35M | 29.35M | 29.37M | 31.12M | 32.13M | 32.18M | 42.85M |