|
Cash & Equivalents
|
171.60M | 129.81M | 886.81M | 885.89M | 1,116.13M | 1,411.60M |
|
Short-term Investments
|
| 10.00M | | | | 50.00M |
|
Cash & Current Investments
|
171.60M | 139.81M | 886.81M | 885.89M | 1,116.13M | 1,461.61M |
|
Receivables - Net
|
| 3.91M | 8.51M | 13.23M | 17.91M | 25.80M |
|
Receivables - Other
|
| | 0.24M | 3.87M | 4.48M | 4.86M |
|
Receivables
|
| 3.91M | 8.75M | 17.10M | 22.39M | 30.67M |
|
Prepaid Assets
|
| 3.90M | 18.17M | 24.73M | 39.10M | 44.84M |
|
Current Assets
|
| 147.62M | 913.49M | 923.85M | 1,173.14M | 1,532.25M |
|
Property, Plant & Equipment (Net)
|
| 7.18M | 19.60M | 34.42M | 37.42M | 41.58M |
|
Long-Term Investments
|
| | | | | -6.00M |
|
Other Non-Current Assets
|
| 2.62M | 0.10M | 0.58M | 2.82M | 16.98M |
|
Non-Current Assets
|
| 9.80M | 19.70M | 115.20M | 102.51M | 153.26M |
|
Assets
|
| 157.42M | 933.19M | 1,039.04M | 1,275.66M | 1,685.51M |
|
Accounts Payables
|
| 25.73M | 23.61M | 7.33M | 24.84M | 35.61M |
|
Payables
|
| 25.73M | 23.61M | 7.33M | 24.84M | 35.61M |
|
Accumulated Expenses
|
| 22.97M | 70.14M | 73.71M | 106.69M | 171.04M |
|
Short term Debt
|
| 21.02M | | | | |
|
Current Leases
|
| | | 19.08M | 18.20M | 29.01M |
|
Current Taxes
|
| | | | 8.64M | 15.12M |
|
Current Deferred Revenue
|
| 70.72M | 134.44M | 198.10M | 266.28M | 339.95M |
|
Total Current Liabilities
|
| 140.44M | 228.19M | 298.22M | 416.01M | 575.62M |
|
Non-Current Deffered Revenue
|
| | 1.61M | 2.44M | 3.19M | 2.64M |
|
Preferred Stock Liabilities
|
| 233.50M | | | | |
|
Minority Interest
|
233.50M | 233.50M | | | | |
|
Operating Leases
|
| | | 58.64M | 42.95M | 106.04M |
|
Other Non-Current Liabilities
|
| 1.04M | 1.61M | | | |
|
Total Non-Current Liabilities
|
| 140.44M | 1.61M | 61.08M | 46.13M | 79.66M |
|
Total Liabilities
|
| 141.48M | 229.80M | 359.30M | 462.15M | 655.28M |
|
Total Debt
|
| 21.02M | | | | |
|
Common Equity
|
-130.62M | -217.56M | 703.39M | 679.74M | 813.51M | 1,030.23M |
|
Shareholder's Equity
|
-130.62M | -217.56M | 703.39M | 679.74M | 813.51M | 1,030.23M |
|
Liabilities and Shareholders Equity
|
| 157.42M | 933.19M | 1,039.04M | 1,275.66M | 1,685.51M |
|
Retained Earnings
|
| -316.37M | -445.66M | -582.53M | -584.40M | -552.03M |