|
Assets
|
| 52.16M | 116.97M | 155.41M | 246.01M | 281.28M | 326.64M | 414.23M | 489.83M | 486.13M | 438.79M | 375.41M | 462.27M | 376.65M | 280.73M |
|
Cash & Equivalents
|
6.84M | 10.51M | 8.86M | 30.70M | 21.73M | 16.58M | 65.67M | 63.90M | 51.23M | 87.13M | 57.21M | 43.99M | 85.39M | 37.23M | 32.30M |
|
Short-term Investments
|
| 33.25M | 92.62M | 60.06M | 123.48M | 193.51M | 157.99M | 244.83M | 284.01M | 299.52M | 186.80M | 205.24M | 284.52M | 210.95M | 156.57M |
|
Cash & Current Investments
|
6.84M | 43.76M | 101.48M | 90.76M | 145.21M | 210.08M | 223.67M | 308.73M | 335.24M | 386.65M | 244.00M | 249.23M | 369.91M | 248.19M | 188.86M |
|
Receivables - Net
|
0.26M | 1.05M | 0.81M | 1.72M | 15.29M | 12.84M | 10.61M | 67.20M | 51.31M | 23.49M | 23.58M | 20.32M | 8.61M | 6.65M | 6.88M |
|
Receivables - Other
|
| 1.67M | 0.78M | 2.77M | 0.43M | | | | | | | | | | |
|
Receivables
|
0.26M | 2.72M | 1.59M | 4.49M | 15.72M | 12.84M | 10.61M | 67.20M | 51.31M | 23.49M | 23.58M | 20.32M | 8.61M | 6.65M | 6.88M |
|
Current Deferred Tax Assets
|
| | | 11.12M | 1.45M | | | | | | | | | | |
|
Prepaid Assets
|
| 0.60M | 1.64M | 1.59M | 8.27M | 9.23M | 3.54M | 4.45M | 15.30M | 13.65M | 14.19M | 13.45M | 13.26M | 12.41M | 8.59M |
|
Current Assets
|
| 47.31M | 104.71M | 107.97M | 170.64M | 232.16M | 237.82M | 380.39M | 401.85M | 436.84M | 319.02M | 311.71M | 422.79M | 299.85M | 204.34M |
|
Property, Plant & Equipment (Net)
|
| 0.61M | 1.12M | 1.80M | 5.89M | 8.00M | 8.05M | 8.37M | 10.93M | 8.60M | 5.94M | 6.17M | 11.92M | 32.69M | 35.40M |
|
Long-Term Investments
|
| 1.66M | 10.70M | 41.00M | 64.24M | 32.12M | 70.04M | 16.39M | 65.01M | 32.63M | 108.42M | 29.29M | | | |
|
Long-Term Deferred Tax
|
| | | 4.20M | 4.64M | 8.39M | 10.12M | 8.38M | 11.34M | 0.34M | | | | | |
|
Other Non-Current Assets
|
| 2.15M | 0.44M | 0.44M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 3.97M | 3.97M | 3.36M | 3.36M |
|
Non-Current Assets
|
| 4.85M | 12.26M | 47.44M | 75.37M | 49.12M | 88.82M | 33.84M | 87.98M | 49.30M | 119.77M | 63.70M | 39.48M | 76.80M | 76.40M |
|
Accounts Payables
|
| 1.85M | 0.35M | 1.87M | 1.54M | 3.38M | 3.71M | 4.75M | 6.69M | 5.74M | 9.54M | 6.00M | 4.10M | 8.00M | 1.95M |
|
Payables
|
| 1.85M | 0.35M | 1.87M | 1.54M | 3.38M | 3.71M | 4.75M | 6.69M | 5.74M | 9.54M | 6.00M | 4.10M | 8.00M | 1.95M |
|
Accumulated Expenses
|
| 3.87M | 3.04M | 2.87M | 3.96M | 4.51M | 7.97M | 9.89M | 15.92M | 14.16M | 22.43M | 20.94M | 35.08M | 34.46M | 30.71M |
|
Other Accumulated Expenses
|
| 0.29M | 0.39M | 0.31M | | 0.30M | 0.40M | 3.62M | 6.94M | 5.41M | 6.06M | 5.53M | 6.12M | 3.09M | 1.80M |
|
Current Leases
|
| | | | | 0.07M | 0.08M | | | 4.26M | 4.20M | 2.89M | 5.28M | 1.52M | 3.15M |
|
Current Taxes
|
| | | | 1.20M | | 9.30M | 1.39M | | | | | | | |
|
Current Deferred Revenue
|
| 0.02M | 0.01M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 5.73M | 4.53M | 4.75M | 6.70M | 7.89M | 20.98M | 16.02M | 22.61M | 24.16M | 36.17M | 29.83M | 62.79M | 57.53M | 48.55M |
|
Capital Leases
|
| | | | 0.53M | 0.46M | 0.38M | 0.29M | 0.20M | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.07M | 0.13M | 0.15M | 0.63M | 0.70M | 0.68M | 0.59M | 0.90M | | | | | | |
|
Preferred Stock Liabilities
|
| 158.96M | | 0.20M | 0.16M | 0.16M | 0.76M | 1.63M | 1.63M | 1.48M | 1.51M | 1.42M | 1.42M | 1.35M | 1.31M |
|
Minority Interest
|
| | | 0.20M | 0.16M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 3.84M | 1.13M | 22.37M | 21.24M | 53.94M | 54.76M |
|
Other Non-Current Liabilities
|
| 2.00M | 1.62M | 1.79M | 1.71M | 2.04M | 2.41M | 2.90M | 3.10M | 1.08M | 0.56M | 0.45M | 0.66M | 0.23M | 0.26M |
|
Total Non-Current Liabilities
|
| 0.42M | 0.18M | 4.97M | 8.14M | 9.30M | 22.55M | 17.65M | 24.24M | 29.47M | 38.80M | 53.62M | 244.88M | 247.61M | 215.75M |
|
Total Liabilities
|
131.96M | 0.99M | 6.50M | 6.76M | 9.86M | 11.34M | 24.96M | 20.55M | 27.34M | 30.55M | 39.36M | 54.08M | 245.54M | 247.84M | 216.01M |
|
Common Equity
|
-131.96M | -115.35M | 110.47M | 148.65M | 236.16M | 269.94M | 301.68M | 393.68M | 462.49M | 455.58M | 399.43M | 321.33M | 216.74M | 128.81M | 64.72M |
|
Shareholder's Equity
|
-131.96M | -115.35M | 110.47M | 148.65M | 236.16M | 269.94M | 301.68M | 393.68M | 462.49M | 455.58M | 399.43M | 321.33M | 216.74M | 128.81M | 64.72M |
|
Liabilities and Shareholders Equity
|
| 52.16M | 116.97M | 155.41M | 246.01M | 281.28M | 326.64M | 414.23M | 489.83M | 486.13M | 438.79M | 375.41M | 462.27M | 376.65M | 280.73M |
|
Treasury Shares
|
| 0.21M | 0.21M | 0.21M | 0.02M | 0.05M | 0.11M | 0.11M | 0.10M | 0.05M | 0.12M | 0.22M | 0.41M | 0.43M | 0.41M |
|
Retained Earnings
|
| -115.37M | -107.45M | -73.01M | 5.98M | 27.65M | 45.36M | 117.36M | 163.74M | 127.57M | 48.58M | -73.18M | -207.00M | -323.04M | -404.93M |
|
Preferred Shares
|
| | | | 0.16M | | | | | | | | | | |