|
Cash & Equivalents
|
142.27M | 200.16M | 203.09M | 195.38M | 224.23M | 220.34M | 169.23M | 135.02M | 112.03M | 79.64M | 49.83M | 42.37M | 43.85M | 36.33M | 40.85M | 39.71M | 41.72M | 166.15M | 138.80M | 91.15M | 63.21M | 55.64M | 64.14M | 33.61M | 24.16M |
|
Short-term Investments
|
23.05M | 17.20M | 3.02M | | | | 25.68M | 33.87M | 36.04M | 51.07M | 67.53M | 68.64M | 55.50M | 18.91M | 25.80M | 6.77M | | 3.60M | 3.55M | 66.28M | 73.79M | 70.45M | 50.81M | 62.75M | 68.32M |
|
Cash & Current Investments
|
165.32M | 217.35M | 206.11M | 195.38M | 224.23M | 220.34M | 194.91M | 168.89M | 148.07M | 130.71M | 117.36M | 111.02M | 99.35M | 55.25M | 66.65M | 46.48M | 41.72M | 169.75M | 142.35M | 157.43M | 137.00M | 126.09M | 114.95M | 96.36M | 92.48M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | 10.00M | 1.70M | 1.90M | 1.09M | 0.80M |
|
Receivables - Other
|
0.41M | 0.81M | 0.25M | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | 10.00M | 1.70M | 1.90M | 1.09M | 0.80M |
|
Prepaid Assets
|
1.40M | 4.00M | 3.83M | 3.04M | 3.11M | 4.72M | 5.17M | 3.48M | 1.83M | 4.04M | 2.58M | 2.40M | 1.64M | 1.23M | 2.64M | 1.90M | 0.42M | 3.02M | 3.31M | 4.42M | 4.02M | 3.74M | 4.36M | 5.18M | 4.93M |
|
Current Assets
|
166.72M | 221.35M | 209.94M | 198.42M | 227.34M | 225.06M | 200.08M | 172.36M | 149.91M | 134.75M | 119.94M | 113.42M | 100.99M | 57.08M | 69.29M | 48.38M | 42.50M | 172.73M | 145.66M | 163.63M | 152.78M | 131.53M | 121.23M | 102.63M | 98.23M |
|
Construction in Progress
|
| | | | | | | | | | | | | 2.00M | | | | 8.20M | 13.40M | 18.30M | | | | | |
|
Property, Plant & Equipment (Net)
|
1.57M | 1.76M | 1.89M | 2.56M | 3.25M | 7.29M | 7.02M | 6.91M | 6.23M | 5.52M | 4.81M | 4.12M | 3.41M | 9.87M | 1.83M | 1.33M | 0.54M | 15.66M | 20.51M | 24.70M | 29.11M | 27.71M | 26.68M | 25.39M | 24.40M |
|
Long-Term Investments
|
| | | | | | | 6.63M | 12.40M | 11.72M | 7.41M | | | | | | | | | 30.34M | 32.12M | 36.96M | 24.04M | 23.26M | 10.01M |
|
Other Non-Current Assets
|
2.46M | 0.10M | 1.80M | 1.81M | 1.81M | 1.82M | 1.82M | 1.82M | 1.73M | 1.70M | 1.70M | 1.70M | 1.70M | 5.14M | 1.70M | 1.96M | 1.97M | 6.97M | 2.47M | 2.67M | 2.11M | 2.80M | 3.17M | 3.21M | 3.17M |
|
Non-Current Assets
|
4.13M | 1.86M | 5.78M | 6.36M | 6.98M | 39.66M | 41.43M | 47.85M | 52.28M | 50.61M | 45.00M | 36.24M | 35.02M | 16.66M | 32.21M | 31.00M | 3.85M | 48.94M | 52.33M | 85.96M | 90.76M | 94.71M | 80.97M | 77.79M | 63.32M |
|
Assets
|
170.85M | 223.22M | 215.72M | 204.79M | 234.32M | 264.72M | 241.51M | 220.21M | 202.19M | 185.36M | 164.94M | 149.66M | 136.01M | 73.74M | 101.50M | 79.38M | 46.35M | 221.66M | 197.99M | 249.59M | 243.54M | 226.24M | 202.21M | 180.43M | 161.55M |
|
Accounts Payables
|
3.57M | 1.22M | 2.65M | 2.19M | 4.09M | 5.51M | 5.45M | 3.89M | 3.61M | 2.75M | 2.25M | 3.55M | 4.01M | 2.60M | 2.71M | 1.29M | 0.34M | 7.28M | 4.66M | 5.69M | 5.95M | 3.99M | 4.18M | 5.16M | 2.30M |
|
Payables
|
3.57M | 1.22M | 2.65M | 2.19M | 4.09M | 5.51M | 5.45M | 3.89M | 3.61M | 2.75M | 2.25M | 3.55M | 4.01M | 2.60M | 2.71M | 1.29M | 0.34M | 7.28M | 4.66M | 5.69M | 5.95M | 3.99M | 4.18M | 5.16M | 2.30M |
|
Accumulated Expenses
|
16.00M | 3.24M | 1.99M | 3.29M | 4.38M | 6.66M | 2.75M | 3.53M | 5.20M | 6.10M | 4.78M | 5.50M | 5.42M | 3.17M | 5.57M | 4.87M | 7.85M | 10.21M | 5.16M | 6.18M | 5.46M | 6.17M | 3.65M | 5.66M | 5.86M |
|
Other Accumulated Expenses
|
0.17M | 0.17M | | | | | | | | | | | 0.30M | 0.21M | | | | 0.45M | 0.14M | 0.25M | 0.19M | 0.28M | 0.49M | 0.13M | 0.11M |
|
Short term Debt
|
| | | | | | | | | 0.83M | 3.33M | 5.83M | 8.33M | 10.00M | 11.67M | | | | | | | | | | |
|
Current Leases
|
| | 0.41M | 0.42M | 0.43M | 0.40M | 1.30M | 1.62M | 1.68M | 1.75M | 1.81M | 1.88M | 1.95M | 2.92M | 2.09M | 2.16M | 1.43M | 1.99M | 1.24M | 0.46M | | 1.28M | 2.31M | 2.42M | 3.15M |
|
Current Taxes
|
| | 0.03M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
49.36M | 48.15M | 38.67M | 35.27M | 24.02M | 14.07M | 9.42M | | | | | | | | | | | | | | 2.20M | 3.51M | 2.80M | 3.93M | 3.33M |
|
Total Current Liabilities
|
72.20M | 52.78M | 43.73M | 41.16M | 32.92M | 26.63M | 18.92M | 9.03M | 10.48M | 11.43M | 12.17M | 16.76M | 20.00M | 8.70M | 22.04M | 8.33M | 9.61M | 19.48M | 11.05M | 12.32M | 13.61M | 14.96M | 12.88M | 17.17M | 14.64M |
|
Non-Current Debt
|
0.22M | 0.18M | | | | 15.00M | 15.00M | 15.00M | 15.00M | 14.17M | 11.67M | 9.17M | 6.67M | 4.17M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
6.40M | 2.90M | 5.11M | | | | | | | | | | | | | | | | | | 7.80M | 5.91M | 6.05M | 4.50M | 4.83M |
|
Preferred Stock Liabilities
|
147.90M | | | | | | | | | | | | | 77.74M | | | | | | | | | | | |
|
Minority Interest
|
3.77M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | 2.03M | 1.92M | 1.81M | 30.60M | 30.19M | 29.75M | 29.31M | 28.85M | 28.37M | 27.81M | 27.29M | 0.21M | 26.21M | 25.65M | | 31.22M | 34.68M | 38.00M | 41.78M | 43.48M | 45.19M | 44.63M | 44.67M |
|
Other Non-Current Liabilities
|
| | | | | | | 0.39M | 0.28M | 0.09M | 0.06M | 0.07M | 0.08M | | | | | 1.05M | 0.89M | 1.18M | 0.72M | 1.47M | 1.44M | 1.44M | 1.53M |
|
Total Non-Current Liabilities
|
| | | | | | | 53.78M | 54.79M | 54.45M | 52.21M | 53.74M | 53.96M | 8.91M | 48.25M | 33.98M | 9.61M | 50.70M | 45.73M | 50.33M | 63.19M | 64.35M | 61.81M | 63.88M | 60.99M |
|
Total Liabilities
|
78.83M | 55.86M | 50.87M | 43.09M | 34.73M | 72.23M | 64.10M | 54.17M | 55.07M | 54.53M | 52.27M | 53.80M | 54.04M | 8.91M | 48.25M | 33.98M | 9.61M | 51.75M | 46.63M | 51.51M | 63.91M | 65.83M | 63.25M | 65.32M | 62.52M |
|
Total Debt
|
0.22M | 0.18M | | | | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 14.17M | 11.67M | | | | | | | | | | |
|
Common Equity
|
-59.65M | 167.36M | 164.85M | 161.70M | 199.59M | 192.49M | 177.41M | 166.04M | 147.12M | 130.82M | 112.67M | 95.85M | 81.97M | -99.03M | 53.25M | 45.41M | 36.74M | 169.91M | 151.36M | 198.08M | 179.63M | 160.41M | 138.96M | 115.10M | 99.03M |
|
Shareholder's Equity
|
-59.65M | 167.36M | 164.85M | 161.70M | 199.59M | 192.49M | 177.41M | 166.04M | 147.12M | 130.82M | 112.67M | 95.85M | 81.97M | -99.03M | 53.25M | 45.41M | 36.74M | 169.91M | 151.36M | 198.08M | 179.63M | 160.41M | 138.96M | 115.10M | 99.03M |
|
Liabilities and Shareholders Equity
|
170.85M | 223.22M | 215.72M | 204.79M | 234.32M | 264.72M | 241.51M | 220.21M | 202.19M | 185.36M | 164.94M | 149.66M | 136.01M | 73.74M | 101.50M | 79.38M | 46.35M | 221.66M | 197.99M | 249.59M | 243.54M | 226.24M | 202.21M | 180.43M | 161.55M |
|
Retained Earnings
|
-63.35M | -68.89M | -73.80M | -79.83M | -85.17M | -95.40M | -115.77M | -133.43M | -158.59M | -180.09M | -203.47M | -224.76M | -244.30M | -101.83M | -281.21M | -292.00M | -303.62M | -183.00M | -202.60M | -224.40M | -245.40M | -266.59M | -290.00M | -315.74M | -333.80M |
|
Treasury Shares
|
0.16M | 0.07M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.78M | 0.70M | 0.63M | 2.17M | 2.31M | 3.10M | 0.00M | 3.64M | 3.10M | 1.93M | | | | | | | | |