|
Cash & Equivalents
|
35.30M | 88.11M | 38.85M | 34.07M | 35.46M | 147.54M | 81.24M | 72.04M | 136.75M | 90.43M | 108.43M | 92.05M | 55.29M | 49.11M | 101.95M | 68.63M | 67.24M | 102.84M | 151.85M | 157.02M | 108.34M | 183.05M | 400.28M | 84.38M | 130.00M | 114.64M | 298.93M |
|
Short-term Investments
|
| 32.05M | 70.51M | 64.89M | 52.40M | 22.87M | 197.44M | 211.55M | 165.57M | 183.75M | 156.12M | 154.72M | 197.31M | 219.51M | 284.29M | 296.20M | 272.23M | 390.87M | 316.90M | 368.10M | 590.43M | 518.61M | 519.75M | 591.94M | 562.51M | 555.09M | 487.97M |
|
Cash & Current Investments
|
35.30M | 120.16M | 109.36M | 98.96M | 87.86M | 170.41M | 278.68M | 283.58M | 302.32M | 274.18M | 264.55M | 246.77M | 252.60M | 268.62M | 386.24M | 364.83M | 339.47M | 493.72M | 468.75M | 525.11M | 698.77M | 701.66M | 920.03M | 676.32M | 692.51M | 669.74M | 786.89M |
|
Receivables - Net
|
| | | | | | | 1.88M | 2.92M | 1.32M | 1.02M | 1.10M | 0.70M | 0.29M | 3.45M | 0.21M | 0.47M | 0.16M | 6.70M | 0.02M | 0.01M | 0.00M | 0.02M | 0.00M | | | |
|
Receivables
|
| | | | | | | 1.88M | 2.92M | 1.32M | 1.02M | 1.10M | 0.70M | 0.29M | 3.45M | 0.21M | 0.47M | 0.16M | 6.70M | 0.02M | 0.01M | 0.00M | 0.02M | 0.00M | | | |
|
Prepaid Assets
|
| 2.47M | 2.81M | 2.70M | 1.60M | 3.54M | 2.65M | 3.14M | 2.92M | 4.29M | 3.39M | 3.12M | 2.75M | 3.28M | 3.74M | 5.41M | 4.02M | 7.91M | 6.73M | 7.50M | 10.57M | 11.52M | 12.16M | 13.39M | 15.36M | 15.86M | 15.76M |
|
Current Assets
|
| 122.63M | 112.16M | 101.65M | 89.46M | 173.95M | 281.34M | 288.61M | 308.16M | 279.79M | 268.96M | 251.00M | 256.05M | 272.19M | 393.44M | 370.45M | 343.96M | 501.79M | 482.18M | 532.63M | 709.35M | 713.18M | 932.21M | 689.71M | 707.87M | 685.60M | 802.65M |
|
Property, Plant & Equipment (Net)
|
| 5.05M | 4.77M | 4.64M | 4.34M | 4.29M | 4.09M | 4.27M | 4.75M | 4.90M | 4.71M | 4.76M | 5.27M | 7.16M | 6.68M | 6.51M | 6.72M | 6.83M | 6.19M | 6.16M | 6.91M | 7.12M | 8.23M | 8.97M | 8.87M | 8.82M | 8.17M |
|
Long-Term Investments
|
| | | 1.53M | 3.04M | 1.54M | 10.16M | | 8.08M | 38.25M | 121.22M | 121.29M | 93.63M | 55.17M | 7.69M | 8.32M | 11.74M | 16.38M | 42.39M | 107.49M | 242.64M | 251.07M | 280.13M | 405.83M | 358.67M | 322.13M | 349.96M |
|
Other Non-Current Assets
|
| 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.17M | 0.11M | 0.11M | 0.79M | 0.22M | 0.29M | 0.26M | 0.11M | 0.11M | 0.11M | 0.11M | 0.72M | 0.72M | 0.76M | 0.76M | 0.91M | 0.91M | 0.81M | 0.81M | 0.81M | 0.81M |
|
Non-Current Assets
|
| 10.73M | 10.17M | 11.35M | 12.33M | 10.56M | 20.05M | 9.66M | 17.94M | 48.61M | 130.48M | 130.35M | 102.82M | 65.82M | 17.47M | 17.52M | 20.79M | 25.77M | 50.76M | 116.68M | 252.17M | 260.48M | 307.66M | 434.38M | 392.77M | 355.67M | 382.48M |
|
Assets
|
| 133.36M | 122.33M | 113.00M | 101.79M | 184.51M | 301.38M | 298.27M | 326.10M | 328.40M | 399.44M | 381.35M | 358.87M | 338.01M | 410.91M | 387.97M | 364.75M | 527.56M | 532.94M | 649.32M | 961.53M | 973.66M | 1,239.87M | 1,124.09M | 1,100.64M | 1,041.27M | 1,185.14M |
|
Accounts Payables
|
| 1.08M | 0.76M | 0.71M | 0.68M | 0.95M | 1.41M | 0.95M | 1.28M | 2.11M | 2.15M | 2.10M | 3.36M | 4.23M | 3.65M | 4.28M | 4.38M | 5.87M | 5.17M | 6.60M | 6.29M | 15.89M | 12.57M | 15.42M | 17.63M | 17.27M | 18.43M |
|
Payables
|
| 1.08M | 0.76M | 0.71M | 0.68M | 0.95M | 1.41M | 0.95M | 1.28M | 2.11M | 2.15M | 2.10M | 3.36M | 4.23M | 3.65M | 4.28M | 4.38M | 5.87M | 5.17M | 6.60M | 6.29M | 15.89M | 12.57M | 15.42M | 17.63M | 17.27M | 18.43M |
|
Accumulated Expenses
|
| 4.08M | 3.99M | 5.02M | 5.43M | 5.22M | 6.39M | 8.52M | 7.76M | 9.91M | 11.89M | 12.32M | 12.63M | 16.23M | 16.99M | 17.00M | 17.27M | 14.69M | 16.19M | 18.76M | 17.52M | 24.25M | 28.09M | 30.35M | 32.91M | 37.75M | 45.26M |
|
Other Accumulated Expenses
|
| 2.21M | 1.87M | 2.79M | 3.52M | 2.38M | 3.22M | 5.26M | 4.97M | 6.48M | 7.42M | 7.86M | 9.16M | 11.22M | 11.20M | 11.15M | 12.55M | 8.48M | 9.23M | 10.68M | 12.22M | 17.37M | 19.03M | 19.96M | 25.98M | 28.12M | 32.88M |
|
Current Leases
|
| 1.23M | 1.12M | 1.15M | 1.18M | 1.21M | 1.50M | 1.54M | 1.58M | 1.62M | 1.66M | 1.70M | 1.74M | 1.78M | 1.83M | 1.87M | 1.92M | 1.96M | 2.10M | 1.75M | 1.15M | 0.61M | | 0.30M | 0.31M | 0.32M | 0.33M |
|
Current Deferred Revenue
|
| | | | | | 91.00M | 83.77M | 77.57M | 70.14M | 62.18M | 60.23M | 49.44M | 43.87M | 17.58M | 8.57M | 6.25M | 2.82M | 1.44M | | | | | | | | 2.17M |
|
Total Current Liabilities
|
| 6.47M | 5.95M | 6.94M | 7.35M | 7.43M | 54.17M | 38.64M | 36.13M | 35.77M | 38.64M | 45.16M | 56.96M | 58.09M | 32.73M | 31.72M | 29.82M | 25.34M | 24.89M | 27.10M | 24.96M | 40.74M | 40.66M | 46.07M | 50.85M | 55.34M | 64.51M |
|
Non-Current Deffered Revenue
|
| | | | | | 46.19M | 56.16M | 52.06M | 48.01M | 39.25M | 31.19M | 10.21M | 8.03M | 7.31M | 5.18M | | | | | | | | | | | 1.68M |
|
Operating Leases
|
| 6.22M | 5.93M | 5.63M | 5.32M | 5.01M | 5.58M | 5.18M | 4.77M | 4.36M | 3.92M | 3.48M | 3.03M | 2.57M | 2.10M | 1.61M | 1.12M | 0.61M | | 1.12M | 2.41M | 1.87M | 18.80M | 18.87M | 25.66M | 26.28M | 26.92M |
|
Other Non-Current Liabilities
|
| 0.06M | 0.05M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 12.69M | 11.87M | 12.57M | 12.67M | 12.44M | 105.94M | 99.98M | 92.97M | 88.14M | 81.81M | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| 12.75M | 11.93M | 12.60M | 12.69M | 12.45M | 105.95M | 100.00M | 92.97M | 88.14M | 81.81M | 79.83M | 70.20M | 68.69M | 42.14M | 38.51M | 30.94M | 25.95M | 24.89M | 28.23M | 26.22M | 42.01M | 59.45M | 64.94M | 76.51M | 81.62M | 93.10M |
|
Common Equity
|
-58.06M | 120.61M | 110.41M | 100.40M | 89.10M | 172.06M | 195.43M | 198.27M | 233.13M | 240.26M | 317.63M | 301.51M | 288.67M | 269.32M | 368.77M | 349.45M | 333.81M | 501.61M | 508.05M | 621.09M | 935.31M | 931.66M | 1,180.42M | 1,059.15M | 1,024.13M | 959.65M | 1,092.03M |
|
Shareholder's Equity
|
-58.06M | 120.61M | 110.41M | 100.40M | 89.10M | 172.06M | 195.43M | 198.27M | 233.13M | 240.26M | 317.63M | 301.51M | 288.67M | 269.32M | 368.77M | 349.45M | 333.81M | 501.61M | 508.05M | 621.09M | 935.31M | 931.66M | 1,180.42M | 1,059.15M | 1,024.13M | 959.65M | 1,092.03M |
|
Liabilities and Shareholders Equity
|
| 133.36M | 122.33M | 113.00M | 101.79M | 184.51M | 301.38M | 298.27M | 326.10M | 328.40M | 399.44M | 381.35M | 358.87M | 338.01M | 410.91M | 387.97M | 364.75M | 527.56M | 532.94M | 649.32M | 961.53M | 973.66M | 1,239.87M | 1,124.09M | 1,100.64M | 1,041.27M | 1,185.14M |
|
Retained Earnings
|
| -70.74M | -81.71M | -92.49M | -104.53M | -116.92M | -121.85M | -126.99M | -136.01M | -147.00M | -158.54M | -176.75M | -190.80M | -212.82M | -211.20M | -235.40M | -259.04M | -287.00M | -314.41M | -348.36M | -387.94M | -440.71M | -492.53M | -622.84M | -695.02M | -772.51M | -653.30M |
|
Treasury Shares
|
| 0.01M | 0.01M | 0.02M | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | |