|
Cash & Equivalents
|
16.95M | 49.17M | 62.74M | 100.55M | 260.13M | 247.70M | 211.99M | 47.21M | 20.12M | 20.33M | 30.52M | 186.31M | 29.01M | 33.78M | 20.76M |
|
Short-term Investments
|
60.48M | 30.50M | 56.73M | 56.54M | 54.05M | 24.08M | 19.03M | 163.90M | 168.79M | 144.49M | 113.63M | 95.38M | 224.65M | 197.73M | 186.09M |
|
Cash & Current Investments
|
77.43M | 79.67M | 119.46M | 157.10M | 314.18M | 271.78M | 231.02M | 211.11M | 188.91M | 164.81M | 144.16M | 281.69M | 253.66M | 231.51M | 206.85M |
|
Receivables - Net
|
1.25M | 0.53M | 1.35M | 0.81M | 1.97M | 2.08M | 1.34M | 0.74M | 0.83M | 0.51M | 0.49M | 0.35M | 0.19M | 0.18M | 0.23M |
|
Receivables
|
1.25M | 0.53M | 1.35M | 0.81M | 1.97M | 2.08M | 1.34M | 0.74M | 0.83M | 0.51M | 0.49M | 0.35M | 0.19M | 0.18M | 0.23M |
|
Prepaid Assets
|
1.78M | | 7.22M | 6.36M | 3.29M | 8.59M | 3.26M | 2.88M | 3.45M | 3.87M | 4.34M | 3.75M | 5.14M | 6.58M | 9.00M |
|
Current Assets
|
94.22M | | 133.71M | 169.68M | 321.91M | 282.45M | 235.62M | 214.74M | 193.19M | 169.19M | 148.98M | 285.79M | 258.99M | 238.28M | 216.09M |
|
Property, Plant & Equipment (Net)
|
63.03M | 61.53M | 60.09M | 58.75M | 57.85M | 56.55M | 55.40M | 53.43M | 51.81M | 48.37M | 47.34M | 46.42M | 45.53M | 44.53M | 43.52M |
|
Long-Term Investments
|
0.52M | | | | | | | | | | | | | | |
|
Goodwill
|
25.80M | | 25.80M | 25.80M | 25.80M | 25.80M | 25.80M | 44.54M | 44.54M | 44.54M | 44.54M | 44.54M | 44.54M | 44.54M | 44.54M |
|
Intangibles
|
| | | | | | 53.56M | 53.56M | 53.56M | 53.56M | 53.56M | 53.56M | 53.56M | 53.56M | 53.56M |
|
Goodwill & Intangibles
|
25.80M | | 25.80M | 25.80M | 25.80M | 25.80M | 79.36M | 98.10M | 98.10M | 98.10M | 98.10M | 98.10M | 98.10M | 98.10M | 98.10M |
|
Other Non-Current Assets
|
5.21M | | 4.09M | 3.52M | 3.66M | 0.35M | 0.50M | 0.62M | 0.30M | 0.25M | 0.28M | 0.20M | 0.18M | 0.16M | 0.14M |
|
Non-Current Assets
|
-94.22M | | -133.71M | -169.68M | -321.91M | -282.45M | -235.62M | 152.15M | -193.19M | 146.72M | 145.72M | 144.72M | 143.81M | 142.78M | 141.75M |
|
Assets
|
| | | | | | | 366.88M | | 315.92M | 294.71M | 430.51M | 402.79M | 381.06M | 357.83M |
|
Accounts Payables
|
3.08M | 3.21M | 3.41M | 5.92M | 4.77M | 3.55M | 3.55M | 3.16M | 5.45M | 3.67M | 5.53M | 6.04M | 5.32M | 4.58M | 4.31M |
|
Payables
|
3.08M | 3.21M | 3.41M | 5.92M | 4.77M | 3.55M | 3.55M | 3.16M | 5.45M | 3.67M | 5.53M | 6.04M | 5.32M | 4.58M | 4.31M |
|
Accumulated Expenses
|
5.11M | | 6.81M | 5.61M | 5.37M | 6.29M | 7.44M | 6.26M | 7.69M | 8.04M | 7.70M | 13.79M | 13.71M | 15.04M | 12.78M |
|
Short term Debt
|
0.98M | | 38.86M | 38.48M | 36.60M | 17.10M | 1.11M | 1.14M | 1.16M | 1.38M | 1.41M | 1.44M | 1.48M | 1.51M | 1.54M |
|
Current Deferred Revenue
|
3.11M | | 1.08M | 0.94M | 0.58M | 0.51M | 0.85M | 0.21M | 0.18M | 0.14M | 0.16M | 0.12M | 0.42M | 0.42M | 0.42M |
|
Total Current Liabilities
|
12.28M | | 50.17M | 50.95M | 47.32M | 27.45M | 12.95M | 10.78M | 14.48M | 13.23M | 14.81M | 21.39M | 20.93M | 21.55M | 19.05M |
|
Non-Current Debt
|
43.94M | | 28.75M | 28.48M | 28.20M | 27.92M | 27.64M | 27.34M | 27.04M | 24.19M | 23.83M | 23.45M | 23.06M | 22.68M | 22.28M |
|
Non-Current Deffered Revenue
|
14.21M | | 14.21M | 14.21M | 14.21M | 14.21M | 14.21M | 14.21M | 14.21M | 14.21M | 14.21M | 14.21M | 13.91M | 13.91M | 13.91M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 18.75M | 18.75M | 18.75M | 18.75M | 18.75M | 18.75M | 18.75M | 18.75M |
|
Other Non-Current Liabilities
|
0.73M | | 0.65M | 0.62M | 0.58M | 0.54M | 47.22M | 48.78M | 49.61M | 51.36M | 53.64M | 55.15M | 57.17M | 59.28M | 31.09M |
|
Total Non-Current Liabilities
|
70.43M | | 93.13M | 93.65M | 89.73M | 69.58M | 54.80M | 71.08M | 74.48M | 70.37M | 71.59M | 77.80M | 76.65M | 76.89M | 73.99M |
|
Total Liabilities
|
71.16M | | 93.78M | 94.26M | 90.31M | 70.12M | 102.02M | 119.86M | 124.09M | 121.73M | 125.22M | 132.94M | 133.82M | 136.16M | 105.08M |
|
Total Debt
|
44.92M | | 67.61M | 66.96M | 64.80M | 45.02M | 28.75M | 28.48M | 28.20M | 25.57M | 25.24M | 24.89M | 24.54M | 24.19M | 23.83M |
|
Common Equity
|
173.29M | | 129.90M | 733.87M | 318.90M | 295.04M | 268.85M | 247.02M | 219.32M | 194.19M | 169.48M | 297.57M | 268.97M | 244.90M | 252.76M |
|
Shareholder's Equity
|
674.64M | 676.00M | 677.55M | 733.87M | 916.50M | 917.83M | 919.16M | 247.02M | 922.32M | 194.19M | 169.48M | 297.57M | 268.97M | 244.90M | 252.76M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 366.88M | | 315.92M | 294.71M | 430.51M | 402.79M | 381.06M | 357.83M |
|
Treasury Shares
|
| | | | | | | 0.16M | | 0.22M | 0.22M | 0.22M | 0.38M | 0.38M | 0.38M |
|
Retained Earnings
|
-508.95M | | -548.17M | -570.17M | -597.70M | -622.89M | -650.41M | -673.41M | -703.03M | -729.67M | -755.78M | -789.62M | -819.49M | -845.42M | -874.96M |