|
Cash & Equivalents
|
27.87M | 27.87M | 55.95M | 55.95M | 55.95M | 55.95M | 24.17M | 28.21M | 127.54M | 127.54M | 268.03M | 268.03M | 268.03M | 268.03M | 71.15M | 74.07M | 98.12M | 152.94M | 86.75M | 94.79M | 162.25M | 162.25M | 183.67M | 190.07M | 190.07M | 188.73M | 133.47M | 187.10M | 313.52M | 559.66M |
|
Short-term Investments
|
-0.06M | -0.06M | 0.33M | | -109.39M | -144.35M | 88.56M | -36.79M | -171.82M | -195.95M | 129.37M | -126.00M | -166.83M | -235.94M | 134.00M | -44.85M | -90.01M | -90.01M | 241.29M | -62.56M | -181.01M | -262.76M | 147.81M | -30.73M | -30.73M | -30.73M | 288.95M | 1.31M | 1.31M | -55.65M |
|
Cash & Current Investments
|
27.81M | 27.81M | 56.28M | 55.95M | -53.44M | -88.40M | 112.73M | -8.58M | -44.28M | -68.41M | 397.40M | 142.03M | 101.20M | 32.09M | 205.15M | 29.22M | 8.12M | 62.93M | 328.05M | 32.23M | -18.76M | -100.51M | 331.48M | 159.34M | 159.34M | 158.00M | 422.42M | 188.42M | 314.83M | 504.01M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | 13.23M | | | | 16.28M | | | |
|
Receivables - Other
|
-0.73M | -0.69M | 0.78M | -1.25M | -1.29M | -1.35M | 3.12M | 0.45M | -0.34M | -0.44M | 5.42M | -0.71M | -1.27M | -2.33M | 14.29M | 0.24M | -2.68M | -4.84M | 19.02M | -0.97M | -2.75M | -6.26M | 24.22M | -2.98M | -5.17M | -6.07M | 34.20M | 0.43M | 40.39M | 1.80M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | 37.45M | | | | 50.48M | | | |
|
Current Assets
|
| | 96.79M | | 211.84M | 210.59M | 187.12M | 206.62M | 290.35M | 311.95M | 591.15M | 561.12M | 571.47M | 562.52M | 468.22M | 508.96M | 577.02M | 635.58M | 625.22M | 643.63M | 608.16M | 586.25M | 594.48M | 680.17M | 674.06M | 696.62M | 756.08M | 847.17M | 930.23M | 956.53M |
|
Property, Plant & Equipment (Net)
|
| | 5.14M | | 5.31M | 5.42M | 5.32M | 5.38M | 5.50M | 5.72M | 6.26M | 6.18M | 6.37M | 6.42M | 6.55M | 6.57M | 6.25M | 6.03M | 5.66M | 5.37M | 5.26M | 4.99M | 4.74M | 4.71M | 4.53M | 4.39M | 4.27M | 4.21M | 3.88M | 3.56M |
|
Long-Term Investments
|
| | 3.19M | | | | 21.80M | | | | 228.05M | | | | 317.52M | | | | 189.84M | | | | 328.33M | | | | 122.01M | | | |
|
Goodwill
|
| | 1.38M | | 11.24M | 11.24M | 11.24M | 11.24M | 11.24M | 11.24M | 11.24M | 15.84M | 15.90M | 15.90M | 77.27M | 77.27M | 77.27M | 77.27M | 77.27M | 77.27M | 77.27M | 77.27M | 77.27M | 77.27M | 81.99M | 110.22M | 110.22M | 110.22M | 110.22M | 110.22M |
|
Intangibles
|
| | 6.00M | | | | 11.77M | | | | 5.88M | | | | 49.22M | | | | 14.77M | | | | 10.72M | | | | 41.88M | | | |
|
Goodwill & Intangibles
|
| | 4.07M | | 7.92M | 7.40M | 7.19M | 6.59M | 6.05M | 6.70M | 5.88M | 10.52M | 9.77M | 9.23M | 49.22M | 47.13M | 17.62M | 16.30M | 14.77M | 13.55M | 12.39M | 11.57M | 10.72M | 10.04M | 13.76M | 44.17M | 41.88M | 38.74M | 35.08M | 30.01M |
|
Other Non-Current Assets
|
-0.26M | 0.14M | 0.46M | -0.12M | -0.12M | 0.11M | 0.52M | 0.05M | 0.05M | 0.07M | 0.41M | | | | 1.05M | | | | 1.97M | | | | 1.35M | | | -0.30M | 30.39M | | | |
|
Non-Current Assets
|
| | 0.46M | | 0.46M | 0.49M | 5.32M | 0.47M | 0.47M | 0.45M | 21.88M | 1.04M | 0.53M | 0.71M | 1.05M | -0.08M | -1.08M | -1.18M | -1.25M | 1.55M | 1.39M | 1.34M | 429.13M | 1.30M | 1.25M | 9.49M | 313.89M | 31.02M | 31.59M | 32.14M |
|
Assets
|
| | 111.03M | | 239.95M | 238.31M | 236.36M | 247.47M | 404.61M | 419.79M | 861.20M | 892.55M | 895.62M | 906.14M | 931.57M | 944.21M | 912.03M | 916.45M | 923.80M | 956.62M | 971.62M | 1,000.60M | 1,023.60M | 1,057.45M | 998.89M | 1,034.81M | 1,069.97M | 1,105.56M | 1,138.60M | 1,135.64M |
|
Accounts Payables
|
3.34M | 2.02M | 10.23M | 1.49M | 4.09M | 9.05M | 21.43M | 2.73M | 3.58M | 6.47M | 40.40M | 50.21M | 43.59M | 42.87M | 44.26M | 61.63M | 62.02M | 58.01M | 41.33M | 43.49M | 44.56M | 48.02M | 44.11M | 48.29M | 47.07M | 59.59M | 57.17M | 59.10M | 64.93M | 74.64M |
|
Payables
|
3.34M | 2.02M | 10.23M | 1.49M | 4.09M | 9.05M | 21.43M | 2.73M | 3.58M | 6.47M | 40.40M | 50.21M | 43.59M | 42.87M | 44.26M | 61.63M | 62.02M | 58.01M | 41.33M | 43.49M | 44.56M | 48.02M | 44.11M | 48.29M | 47.07M | 59.59M | 57.17M | 59.10M | 64.93M | 74.64M |
|
Accumulated Expenses
|
| | 5.04M | | | | 8.68M | | | | 12.28M | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | 4.47M | | | | 8.81M | | | | 15.47M | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 0.60M | | | | 3.89M | | -2.04M | -2.04M | 0.56M | | -1.10M | -1.10M | 2.27M | | -1.10M | -1.10M | | | | | -0.57M | | | -12.17M | -12.17M | | | |
|
Current Leases
|
| | | | | | | | | | 3.31M | -0.53M | 0.27M | -0.17M | 3.06M | -0.33M | -1.43M | -1.55M | 2.75M | -0.25M | -0.41M | -0.56M | 2.57M | -0.10M | -0.28M | -0.19M | 2.61M | 2.57M | 0.39M | 0.36M |
|
Current Deferred Revenue
|
| | | | | | 3.25M | 1.01M | 1.81M | 2.56M | 5.96M | 2.27M | 2.40M | 3.13M | 12.14M | 1.38M | -1.24M | -0.68M | 11.35M | 1.62M | 0.83M | 1.68M | 11.05M | 1.90M | 1.12M | 1.79M | 20.09M | 22.00M | -1.16M | 19.62M |
|
Total Current Liabilities
|
| | 53.78M | | 75.12M | 79.29M | 81.94M | 96.38M | 117.06M | 126.80M | 145.87M | 179.29M | 173.50M | 180.09M | 189.04M | 218.27M | 213.85M | 213.42M | 197.10M | 211.80M | 207.84M | 216.16M | 205.43M | 220.57M | 212.68M | 232.91M | 684.95M | 703.74M | 706.71M | 717.55M |
|
Non-Current Debt
|
| | 2.79M | | 0.48M | 0.50M | 2.54M | 0.49M | 0.51M | 0.52M | 2.15M | 0.53M | 0.51M | 2.32M | 2.27M | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | 352.03M | 356.95M | 361.92M | 366.96M | 460.00M | 450.87M | 451.50M | 452.13M | 452.76M | 453.40M | 454.03M | 454.67M | 455.31M | 455.94M | 456.58M | 457.22M | 457.86M | | 460.00M | |
|
Non-Current Deffered Revenue
|
| | 0.36M | | | | 0.45M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 13.86M | | | | 10.48M | | | | 6.65M | | | | 4.48M | | | | 5.36M | | | |
|
Other Non-Current Liabilities
|
| | 0.12M | | | | 2.44M | | | | 1.50M | | | | | | | | 1.56M | | | | 2.62M | | | | 19.63M | | | |
|
Total Non-Current Liabilities
|
0.18M | 0.19M | 3.28M | 0.06M | -0.10M | 0.17M | 5.61M | -0.00M | 0.16M | 0.16M | 369.93M | -0.24M | -0.23M | -0.23M | 395.66M | 0.57M | -0.35M | 0.18M | 460.97M | 0.53M | 0.64M | 0.85M | 462.40M | 0.02M | 0.88M | 1.01M | 22.38M | 23.21M | 27.03M | 19.45M |
|
Total Liabilities
|
| | 57.06M | | | 84.68M | 87.55M | 100.31M | 121.03M | 130.96M | 515.80M | 551.26M | 549.87M | 558.87M | 584.70M | 679.99M | 674.26M | 673.71M | 658.07M | 673.23M | 669.66M | 678.07M | 667.83M | 682.97M | 677.25M | 710.32M | 707.32M | 726.95M | 733.74M | 736.99M |
|
Total Debt
|
| | 3.39M | | 0.48M | 0.50M | 6.42M | 0.49M | -1.53M | -1.52M | 2.71M | 0.53M | -0.60M | 1.21M | 4.54M | | -1.10M | -1.10M | | | | | -0.57M | | | -12.17M | -12.17M | | | |
|
Common Equity
|
| | 53.97M | | 159.52M | 153.64M | 148.81M | 147.15M | 283.58M | 288.83M | 345.40M | 341.29M | 345.75M | 347.28M | 346.87M | 264.23M | 237.77M | 242.73M | 265.73M | 283.40M | 301.96M | 322.53M | 355.77M | 374.48M | 321.64M | 324.49M | 362.65M | 378.61M | 404.86M | 398.65M |
|
Shareholder's Equity
|
| | 53.97M | | | | 148.81M | 247.47M | 404.61M | 419.79M | 345.40M | 892.55M | 895.62M | 906.14M | 346.87M | 944.21M | 912.03M | 916.45M | 265.73M | 956.62M | 971.62M | 1,000.60M | 355.77M | 1,057.45M | 998.89M | 1,034.81M | 362.65M | 1,105.56M | 1,138.60M | 1,135.64M |
|
Liabilities and Shareholders Equity
|
| | 111.03M | | 239.95M | 238.31M | 236.36M | 247.47M | 404.61M | 419.79M | 861.20M | 892.55M | 895.62M | 906.14M | 931.57M | 944.21M | 912.03M | 916.45M | 923.80M | 956.62M | 971.62M | 1,000.60M | 1,023.60M | 1,057.45M | 998.89M | 1,034.81M | 1,069.97M | 1,105.56M | 1,138.60M | 1,135.64M |
|
Retained Earnings
|
| | -123.59M | | -141.89M | -150.32M | -157.76M | -163.92M | -164.04M | -164.50M | -172.57M | -190.42M | -203.72M | -218.06M | -237.59M | -233.53M | -275.39M | -286.74M | -288.04M | -292.31M | -292.08M | -289.06M | -284.36M | -283.57M | -357.40M | -379.03M | -366.19M | -365.39M | -362.21M | -379.19M |
|
Treasury Shares
|
| | | | | | 0.12M | | | | 0.64M | | | | 0.78M | | | | 1.14M | | | | 1.48M | | | | 4.14M | | 2,976.05M | |