|
Cash & Equivalents
|
5.13M | 5.13M | 5.13M | 97.48M | 5.47M | 5.33M | 5.47M | 89.54M | 71.72M | 43.94M | 10.95M | 0.82M | 77.13M | 5.87M | | 5.88M | 12.71M | 175.59M | 117.29M | 96.42M | 76.76M | 85.10M | 65.62M | 70.69M | 292.84M | 141.19M | 123.12M | 103.51M | 103.14M | 91.86M | 11.94M | 58.45M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | 0.09M | 32.33M | 17.89M | 15.44M | 10.01M | 14.94M | 9.23M | 13.56M | 22.36M | 29.49M | 12.49M | 11.64M | 10.73M | 12.13M | 11.11M |
|
Cash & Current Investments
|
5.13M | 5.13M | 5.13M | 97.48M | 5.47M | 5.33M | 5.47M | 89.54M | 71.72M | 43.94M | 10.95M | 0.82M | 77.13M | 5.87M | | 5.88M | 12.71M | 175.68M | 149.62M | 114.31M | 92.19M | 95.10M | 80.56M | 79.92M | 306.40M | 163.55M | 152.61M | 115.99M | 114.77M | 102.58M | 24.06M | 69.56M |
|
Receivables - Other
|
| | -4.63M | | 5.08M | 4.82M | 0.79M | 2.00M | 3.84M | | -1.32M | | | | | 0.02M | 0.29M | 0.10M | | 0.46M | | | | | 3.73M | 8.92M | 3.54M | | | 4.81M | 7.27M | 6.70M |
|
Long-Term Investments
|
| | | 317.62M | 354.47M | 360.90M | 350.56M | 323.51M | 333.27M | 350.65M | 322.26M | 300.93M | 279.25M | 255.50M | 226.04M | 179.18M | 174.44M | 4,894.89M | 5,446.36M | 5,451.95M | 5,486.35M | 5,525.01M | 5,516.61M | 5,443.43M | 5,394.74M | 7,867.51M | 8,235.41M | 8,685.23M | 8,621.22M | 8,961.55M | 8,769.39M | 8,639.23M |
|
Other Non-Current Assets
|
-0.05M | 0.05M | -0.04M | 0.07M | 0.10M | 0.19M | -0.13M | 0.04M | 0.02M | -0.18M | 0.25M | 0.09M | 0.04M | 0.10M | -0.08M | -0.02M | 1.27M | 61.82M | 56.42M | 62.83M | 50.22M | 79.31M | 70.38M | 96.76M | 159.60M | 316.48M | 227.15M | 110.60M | 129.46M | 79.02M | 9.03M | 32.15M |
|
Assets
|
1,460.58M | 1,503.60M | 1,645.81M | 323.39M | 1,640.85M | 1,665.02M | 357.74M | 332.79M | 345.01M | 357.96M | 1,855.04M | 306.24M | 1,807.33M | 1,816.03M | 229.78M | 186.33M | 180.69M | 5,164.91M | 5,681.22M | 5,665.75M | 5,671.75M | 5,736.84M | 5,733.47M | 5,699.88M | 5,942.63M | 8,477.20M | 8,703.76M | 9,008.79M | 8,949.86M | 9,236.51M | 8,978.30M | 8,893.97M |
|
Accounts Payables
|
0.07M | 0.15M | 0.55M | 0.65M | 2.37M | 2.05M | -0.29M | 0.03M | -0.09M | -0.13M | 0.19M | 0.20M | -0.34M | -0.17M | 0.09M | 2.07M | 0.39M | 5.79M | 6.29M | 7.60M | 7.64M | 4.80M | 7.52M | 8.62M | 16.00M | 32.09M | 10.30M | 7.31M | 7.84M | 9.74M | 9.76M | 11.02M |
|
Payables
|
0.07M | 0.15M | 0.55M | 0.65M | 2.37M | 2.05M | -0.29M | 0.03M | -0.09M | -0.13M | 0.19M | 0.20M | -0.34M | -0.17M | 0.09M | 2.07M | 0.39M | 5.79M | 6.29M | 7.60M | 7.64M | 4.80M | 7.52M | 8.62M | 16.00M | 32.09M | 10.30M | 7.31M | 7.84M | 9.74M | 9.76M | 11.02M |
|
Accumulated Expenses
|
1.26M | -0.58M | 1.41M | -0.47M | 2.15M | 0.41M | 2.58M | 0.51M | 2.71M | 0.41M | 6.27M | 0.46M | 2.33M | -1.14M | 2.98M | 4.13M | 7.13M | 12.52M | 20.38M | 24.94M | 23.57M | 26.18M | 24.75M | 26.58M | 36.59M | 61.17M | 45.70M | 51.52M | 50.47M | 51.45M | 38.25M | 49.09M |
|
Non-Current Debt
|
74.75M | 121.30M | 159.46M | 212.30M | 241.10M | 246.40M | 231.55M | 214.05M | 220.60M | 224.75M | 204.90M | 197.70M | 180.15M | 156.55M | 123.50M | 104.62M | 101.40M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | 4.68M | | 1.95M | | | 0.19M | 5.29M | | 0.55M | 0.35M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 0.49M | 0.63M | 0.63M | 1,507.41M | 0.57M | 0.65M | 0.67M | 0.67M | 0.66M | 0.64M | 0.62M | 0.56M | 0.48M | 0.53M | | | | | | | | | | | 2.91M | | 11.71M | 5.02M | 5.23M |
|
Total Non-Current Liabilities
|
| | | 297.34M | 823.86M | 848.13M | -1276.60M | 301.44M | 220.04M | 224.57M | 906.15M | 196.99M | 848.39M | 851.05M | 123.42M | 104.60M | 101.40M | | | | | | 3,185.59M | | | | 4,689.23M | 4,988.34M | | 5,229.47M | 4,990.71M | 4,979.58M |
|
Total Liabilities
|
| | | 297.82M | 824.49M | 848.76M | 230.81M | 302.01M | 220.69M | 225.24M | 906.82M | 197.65M | 849.02M | 851.68M | 123.98M | 105.09M | 101.93M | 2,582.22M | 3,136.72M | 3,152.07M | 3,165.61M | 3,220.92M | 3,185.59M | 3,135.96M | 3,348.99M | 4,423.56M | 4,689.23M | 4,991.24M | 4,906.37M | 5,241.18M | 4,995.73M | 4,984.81M |
|
Total Debt
|
74.75M | 121.30M | 159.46M | 212.30M | 241.10M | 246.40M | 231.55M | 214.05M | 220.60M | 224.75M | 204.90M | 197.70M | 180.15M | 156.55M | 123.50M | 104.62M | 101.40M | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 0.02M | | | | | | | | | | | | | | 2,582.69M | 2,544.50M | 2,513.68M | 2,506.14M | 2,515.92M | 2,547.88M | 2,563.92M | 2,593.64M | 4,053.64M | 4,014.53M | 4,017.54M | 4,043.50M | 3,995.33M | 3,982.57M | 3,909.15M |
|
Shareholder's Equity
|
| | | 25.57M | 816.36M | 816.25M | | 30.77M | | | 948.22M | 108.59M | 958.30M | 964.36M | 105.80M | 81.24M | 78.76M | 2,582.69M | 2,544.50M | 2,513.68M | 2,506.14M | 2,515.92M | 2,547.88M | 2,563.92M | 2,593.64M | 4,053.64M | 4,014.53M | 4,017.54M | 4,043.50M | 3,995.33M | 3,982.57M | 3,909.15M |
|
Liabilities and Shareholders Equity
|
1,460.58M | 1,503.60M | 1,645.81M | 323.39M | 1,640.85M | 1,665.02M | 357.74M | 332.79M | 345.01M | 357.96M | 1,855.04M | 306.24M | 1,807.33M | 1,816.03M | 229.78M | 186.33M | 180.69M | 5,164.91M | 5,681.22M | 5,665.75M | 5,671.75M | 5,736.84M | 5,733.47M | 5,699.88M | 5,942.63M | 8,477.20M | 8,703.76M | 9,008.79M | 8,949.86M | 9,236.51M | 8,978.30M | 8,893.97M |
|
Retained Earnings
|
| | | | | | | | | | | | | | | 19.25M | 11.21M | -81.73M | -132.34M | -163.16M | -161.05M | -144.14M | -99.20M | -98.05M | -82.96M | -164.07M | -152.99M | -168.53M | -194.03M | -207.87M | -48.82M | -86.32M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | 0.75M | 0.30M | 1.30M | | | | 0.33M | | 0.08M | 0.01M | 2.90M | 2.62M |