|
Cash & Equivalents
|
72.79M | 55.36M | 73.19M | 57.95M | 49.95M | 199.09M | 156.42M | 139.57M | 23.64M | 19.64M | 50.28M | 32.59M | 55.72M | 113.38M | 34.33M | 29.83M | 26.28M | 14.32M | 24.01M | 27.95M | 25.36M | 13.38M | 13.54M | 7.90M |
|
Short-term Investments
|
34.72M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 195.00M | 185.00M | 230.48M | 205.81M | 0.72M | 0.72M | 80.68M | 0.05M | 0.05M | 0.05M | 105.75M | 0.05M | 0.07M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Cash & Current Investments
|
107.51M | 55.36M | 73.19M | 57.96M | 49.96M | 199.10M | 351.42M | 324.57M | 254.12M | 225.45M | 51.00M | 33.32M | 136.40M | 113.43M | 34.38M | 29.88M | 132.03M | 14.38M | 24.08M | 27.96M | 25.38M | 13.40M | 13.55M | 7.92M |
|
Receivables - Net
|
1.02M | | | | 2.51M | 2.81M | 0.60M | 0.55M | 0.51M | 1.10M | 1.07M | 0.78M | 1.76M | 2.05M | 2.38M | 4.87M | 7.39M | 0.34M | 5.42M | 3.54M | 6.04M | 17.66M | 11.62M | 19.81M |
|
Receivables - Other
|
1.04M | | | | 1.15M | | | | 0.42M | | | | 0.61M | | | | 0.15M | | | | 0.11M | | | |
|
Receivables
|
2.06M | | | | 3.65M | 2.81M | 0.60M | 0.55M | 0.93M | 1.10M | 1.07M | 0.78M | 2.38M | 2.05M | 2.38M | 4.87M | 7.54M | 0.34M | 5.42M | 3.54M | 6.15M | 17.66M | 11.62M | 19.81M |
|
Inventory
|
1.34M | | | | 2.16M | 3.11M | 3.66M | 4.61M | 4.26M | 4.62M | 4.65M | 4.71M | 4.24M | 4.13M | 4.58M | 4.84M | 1.87M | 2.01M | 1.75M | 1.23M | 1.91M | 1.70M | 3.20M | 2.97M |
|
Prepaid Assets
|
1.92M | | | | 3.29M | 4.13M | 9.77M | 5.16M | 3.03M | 2.97M | 6.14M | 3.25M | 3.24M | 2.98M | 2.40M | 5.44M | 5.77M | 2.28M | 2.12M | 2.32M | 6.71M | 3.87M | 6.68M | 5.02M |
|
Current Assets
|
111.80M | | | | 57.91M | 209.15M | 365.46M | 335.76M | 274.43M | 250.19M | 230.48M | 212.20M | 187.55M | 157.78M | 131.10M | 171.52M | 160.46M | 128.13M | 114.44M | 94.82M | 82.62M | 108.63M | 100.90M | 102.19M |
|
Property, Plant & Equipment (Net)
|
11.34M | | | | 13.24M | 13.31M | 14.05M | 14.22M | 14.50M | 13.76M | 21.48M | 28.25M | 30.49M | 30.98M | 30.74M | 29.08M | 25.77M | 24.36M | 24.18M | 23.03M | 23.43M | 23.21M | 20.75M | 19.89M |
|
Long-Term Investments
|
0.63M | 0.72M | 0.75M | 0.81M | 0.86M | 0.83M | 0.85M | | 38.29M | | 2.48M | 2.51M | 7.84M | 2.54M | 2.51M | 2.46M | 4.81M | 2.57M | 2.54M | 2.65M | 2.73M | 2.60M | 2.90M | 3.11M |
|
Other Non-Current Assets
|
0.10M | | | | 0.54M | 26.37M | 0.16M | 0.16M | | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.08M | 0.08M | 0.09M | 0.09M |
|
Non-Current Assets
|
12.06M | | | | 14.65M | 40.51M | 15.07M | 14.38M | 52.79M | 76.27M | 78.63M | 71.73M | 67.88M | 68.61M | 67.70M | 65.08M | 58.78M | 56.74M | 52.39M | 49.55M | 49.43M | 48.49M | 50.21M | 48.87M |
|
Assets
|
123.86M | | | | 72.56M | 249.66M | 380.53M | 350.14M | 327.22M | 326.46M | 309.11M | 283.93M | 255.43M | 226.39M | 198.80M | 236.60M | 219.23M | 184.86M | 166.83M | 144.37M | 132.05M | 157.12M | 151.10M | 151.06M |
|
Accounts Payables
|
7.14M | | | | 7.75M | 4.52M | 10.96M | 3.83M | 5.76M | 5.37M | 5.82M | 5.38M | 8.37M | 6.48M | 6.99M | 7.01M | 8.04M | 5.04M | 6.36M | 6.47M | 8.81M | 5.04M | 3.35M | 9.23M |
|
Notes Payables
|
| | | | 0.28M | | | 2.40M | | | | | | | | | | | | | | | | |
|
Payables
|
7.14M | | | | 8.03M | 4.52M | 10.96M | 6.23M | 5.76M | 5.37M | 5.82M | 5.38M | 8.37M | 6.48M | 6.99M | 7.01M | 8.04M | 5.04M | 6.36M | 6.47M | 8.81M | 5.04M | 3.35M | 9.23M |
|
Accumulated Expenses
|
3.67M | | | | 5.53M | 29.63M | 3.94M | 4.14M | 9.00M | 3.95M | 11.72M | 8.97M | 8.69M | 8.57M | 7.17M | 6.97M | 9.47M | 8.19M | 7.40M | 5.41M | 5.63M | 5.91M | 6.38M | 5.33M |
|
Current Leases
|
| | | | | | | | | | | | 3.72M | | | | 4.03M | | | | 4.33M | | | |
|
Current Deferred Revenue
|
3.50M | | | | 5.13M | 3.01M | 1.80M | 1.54M | 4.71M | 4.62M | 4.62M | 3.80M | 4.08M | 4.24M | 4.22M | 4.60M | 6.95M | 0.58M | 0.46M | 0.28M | 0.27M | 1.22M | 3.45M | 2.14M |
|
Total Current Liabilities
|
14.70M | | | | 17.79M | 213.92M | 26.39M | 19.58M | 21.66M | 19.87M | 27.79M | 28.03M | 32.43M | 33.51M | 33.36M | 31.15M | 37.23M | 28.12M | 27.99M | 26.06M | 27.77M | 25.29M | 28.30M | 32.10M |
|
Non-Current Debt
|
2.33M | | | | 2.22M | 2.08M | 2.05M | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | 26.21M | 26.21M | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | 272.81M | 272.81M | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
249.08M | | | | 272.81M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 27.86M | 25.91M | 29.91M | 33.92M | 29.39M | 28.12M | 27.64M | 32.51M | 27.32M | 26.01M | 25.62M | 25.26M | 24.03M | 29.62M | 29.25M |
|
Other Non-Current Liabilities
|
| | | | | | 8.14M | 4.55M | 1.64M | 0.70M | | 1.27M | 0.72M | 0.71M | 0.47M | 0.37M | 0.24M | 0.15M | 0.09M | 0.06M | 0.09M | 0.04M | 0.06M | 0.04M |
|
Total Non-Current Liabilities
|
5.80M | | | | 5.70M | 5.55M | 13.66M | 8.13M | 6.75M | 33.19M | 31.37M | 34.99M | 30.98M | 30.23M | 28.71M | 28.13M | 28.71M | 27.47M | 26.10M | 25.69M | 25.35M | 24.07M | 29.68M | 29.30M |
|
Total Liabilities
|
269.58M | | | | 296.31M | | | | 28.42M | | | | 63.42M | | 62.07M | 59.28M | 65.94M | | 54.09M | 51.74M | 53.12M | 49.36M | 57.98M | 61.40M |
|
Total Debt
|
2.33M | | | | 2.22M | 2.08M | 2.05M | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-145.71M | | | | -223.75M | | | | 298.80M | | | | 192.02M | | 136.73M | 177.32M | 153.29M | | 112.74M | 92.63M | 78.93M | 107.77M | 93.12M | 89.67M |
|
Shareholder's Equity
|
-145.71M | | | | -223.75M | -242.63M | 340.48M | 322.43M | 298.80M | 273.40M | 249.95M | 220.91M | 192.02M | 162.66M | 136.73M | | 153.29M | 129.27M | 112.74M | | 78.93M | | 93.12M | 89.67M |
|
Liabilities and Shareholders Equity
|
123.86M | | | | 72.56M | 249.66M | 380.53M | 350.14M | 327.22M | 326.46M | 309.11M | 283.93M | 255.43M | 226.39M | 198.80M | 236.60M | 219.23M | 184.86M | 166.83M | 144.37M | 132.05M | 157.12M | 151.10M | 151.06M |
|
Retained Earnings
|
-149.89M | | | | -231.40M | -252.08M | -324.61M | -351.04M | -384.96M | -415.19M | -443.31M | -477.51M | -511.83M | -546.63M | -577.81M | -604.84M | -635.29M | -665.43M | -686.59M | -711.45M | -730.04M | -742.69M | -761.17M | -776.59M |
|
Treasury Shares
|
| | | | | | | | 3.91M | | | | 7.31M | | | | 11.70M | | | | 16.86M | | | |