|
Cash & Equivalents
|
20.75M | 15.55M | 12.53M | 7.02M | 54.52M | 144.69M | 133.81M | 265.88M | 255.20M | 237.11M | 221.35M | 230.04M | 228.59M | 215.62M | 239.43M | 279.05M | 351.43M | 322.03M | 287.89M | 331.15M | 442.44M | 405.86M | 530.68M | 559.93M | 720.54M | 690.22M | 693.47M |
|
Cash & Current Investments
|
20.75M | 15.55M | 12.53M | 7.02M | 54.52M | 144.69M | 133.81M | 265.88M | 255.20M | 237.11M | 221.35M | 230.04M | 228.59M | 215.62M | 239.43M | 279.05M | 351.43M | 322.03M | 287.89M | 331.15M | 442.44M | 405.86M | 530.68M | 559.93M | 720.54M | 690.22M | 693.47M |
|
Receivables - Net
|
| | | | | | | | | 0.10M | | 18.00M | | | | | | | | 0.14M | 0.23M | 0.00M | 0.39M | 2.74M | 17.29M | 15.82M | 3.49M |
|
Receivables - Other
|
| | | 0.92M | 0.81M | | | | | 0.10M | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | 0.20M | | 18.00M | | | | | | | | 0.14M | 0.23M | 0.00M | 0.39M | 2.74M | 17.29M | 15.82M | 3.49M |
|
Prepaid Assets
|
| | | 0.38M | 1.20M | 3.83M | 2.61M | 1.85M | 0.78M | 4.20M | 4.72M | 3.40M | 2.63M | 6.74M | 6.45M | 6.72M | 10.79M | 12.28M | 16.54M | 16.00M | 20.46M | 26.85M | 20.97M | 26.22M | 21.68M | 26.78M | 22.34M |
|
Current Assets
|
| | | 8.93M | 58.54M | 148.52M | 136.42M | 267.73M | 255.98M | 241.42M | 226.07M | 251.44M | 231.22M | 222.36M | 245.88M | 285.77M | 362.22M | 334.31M | 304.44M | 347.29M | 463.13M | 432.71M | 552.05M | 588.89M | 759.51M | 732.81M | 719.31M |
|
Property, Plant & Equipment (Net)
|
| | | 0.71M | 0.82M | 0.78M | 0.74M | 0.72M | 0.85M | 1.25M | 1.29M | 1.33M | 1.46M | 1.65M | 1.68M | 2.02M | 2.93M | 3.09M | 3.36M | 4.13M | 4.43M | 4.29M | 4.37M | 4.24M | 4.47M | 4.84M | 4.56M |
|
Other Non-Current Assets
|
0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 1.33M | 1.21M | 2.05M | 1.21M | 1.21M | 1.45M | 2.06M | 1.45M | 1.45M | 1.45M |
|
Non-Current Assets
|
| | | 2.03M | 2.05M | 1.92M | 1.83M | 1.72M | 1.75M | 2.04M | 3.89M | 3.81M | 3.92M | 4.30M | 6.67M | 21.01M | 22.21M | 22.00M | 21.81M | 22.73M | 22.69M | 22.31M | 27.23M | 26.99M | 25.05M | 24.36M | 23.48M |
|
Assets
|
| | | 10.96M | 60.59M | 150.44M | 138.25M | 269.44M | 257.73M | 243.46M | 229.96M | 255.25M | 235.14M | 226.66M | 252.55M | 306.78M | 384.44M | 356.31M | 326.25M | 370.02M | 485.82M | 455.02M | 579.27M | 615.89M | 784.56M | 757.16M | 742.78M |
|
Accounts Payables
|
| | | 2.09M | 2.43M | 4.85M | 1.72M | 2.15M | 3.01M | 1.37M | 2.81M | 3.65M | 3.06M | 7.66M | 2.65M | 3.34M | 4.68M | 4.15M | 3.87M | 5.45M | 4.99M | 6.54M | 4.98M | 4.60M | 6.64M | 5.27M | 2.30M |
|
Payables
|
| | | 2.09M | 2.43M | 4.85M | 1.72M | 2.15M | 3.01M | 1.37M | 2.81M | 3.65M | 3.06M | 7.66M | 2.65M | 3.34M | 4.68M | 4.15M | 3.87M | 5.45M | 4.99M | 6.54M | 4.98M | 4.60M | 6.64M | 5.27M | 2.30M |
|
Accumulated Expenses
|
| | | 2.02M | 6.02M | 3.04M | 4.70M | 4.61M | 5.51M | 5.71M | 7.36M | 7.34M | 7.70M | 7.12M | 8.41M | 12.75M | 10.78M | 11.95M | 12.22M | 17.92M | 12.68M | 13.61M | 22.17M | 20.87M | 17.29M | 19.96M | 15.17M |
|
Current Leases
|
| | | 0.38M | 0.39M | 0.40M | 0.41M | 0.42M | 0.44M | 0.45M | 0.84M | 0.86M | 0.88M | 0.67M | 0.46M | 0.46M | | | 0.61M | 1.00M | 1.05M | 1.10M | 1.86M | 1.98M | 2.10M | 2.23M | 2.32M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | 10.04M | 6.32M | 4.15M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.31M | 0.93M | 0.15M |
|
Total Current Liabilities
|
| | | 4.49M | 8.84M | 8.29M | 6.83M | 7.18M | 8.95M | 7.53M | 11.02M | 11.85M | 11.65M | 15.45M | 11.53M | 16.55M | 15.46M | 16.09M | 16.70M | 24.37M | 18.72M | 21.25M | 29.01M | 27.45M | 39.38M | 34.71M | 24.09M |
|
Preferred Stock Liabilities
|
9.89M | 9.89M | 9.89M | 19.94M | 75.72M | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 0.90M | 0.80M | 0.69M | 0.59M | 0.48M | 0.36M | 0.24M | 1.30M | 0.23M | | | | 12.90M | 13.99M | 13.95M | 14.31M | 13.44M | 13.15M | 12.86M | 19.29M | 16.88M | 16.31M | 15.72M | 15.11M |
|
Other Non-Current Liabilities
|
| | | 0.12M | 0.10M | 0.09M | 0.08M | 0.06M | 0.05M | 0.03M | 0.02M | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 10.34M | 9.63M | 8.99M | 7.41M | 7.66M | 9.31M | 7.77M | 11.47M | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 10.46M | 9.74M | 9.08M | 7.49M | 7.72M | 9.36M | 7.80M | 11.48M | 12.08M | 11.65M | 15.45M | 11.53M | 29.36M | 29.45M | 30.05M | 30.41M | 37.81M | 31.87M | 34.11M | 46.44M | 44.33M | 55.69M | 50.43M | 39.20M |
|
Common Equity
|
-10.36M | -13.19M | -16.72M | -19.45M | -24.87M | 141.36M | 130.76M | 261.72M | 248.37M | 235.66M | 218.48M | 243.17M | 223.49M | 211.21M | 241.03M | 277.42M | 354.98M | 326.26M | 295.84M | 332.21M | 453.95M | 420.92M | 532.84M | 571.55M | 728.87M | 706.73M | 703.58M |
|
Shareholder's Equity
|
-10.36M | -13.19M | -16.72M | -19.45M | -24.87M | 141.36M | 130.76M | 261.72M | 248.37M | 235.66M | 218.48M | 243.17M | 223.49M | 211.21M | 241.03M | 277.42M | 354.98M | 326.26M | 295.84M | 332.21M | 453.95M | 420.92M | 532.84M | 571.55M | 728.87M | 706.73M | 703.58M |
|
Liabilities and Shareholders Equity
|
| | | 10.96M | 60.59M | 150.44M | 138.25M | 269.44M | 257.73M | 243.46M | 229.96M | 255.25M | 235.14M | 226.66M | 252.55M | 306.78M | 384.44M | 356.31M | 326.25M | 370.02M | 485.82M | 455.02M | 579.27M | 615.89M | 784.56M | 757.16M | 742.78M |
|
Retained Earnings
|
| | | -19.65M | -31.54M | -42.30M | -54.34M | -65.01M | -80.90M | -96.52M | -116.81M | -123.75M | -147.94M | -175.21M | -198.72M | -228.43M | -264.24M | -301.74M | -341.18M | -381.43M | -424.54M | -469.80M | -522.75M | -568.78M | -420.33M | -451.02M | -458.30M |
|
Treasury Shares
|
| | | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | 0.88M | 0.87M | 0.72M |