|
Cash & Equivalents
|
1.45M | 1.94M | 17.20M | 17.20M | 1.67M | 4.89M | 4.89M | 4.89M | 46.14M | 8.56M | 8.56M | 8.56M | 41.81M | 29.15M | 36.24M | 36.73M | 15.71M | 12.71M | 11.85M | 15.71M | 102.14M | 104.49M | 104.49M | 108.57M | 108.57M | 108.57M | 108.57M | 75.67M | 62.70M | 73.41M | 68.25M | 75.67M | 81.74M | 61.10M | 84.28M | 56.52M | 56.52M | 59.09M | 56.52M | 69.43M | 69.43M | 37.68M | 69.43M | 22.77M | 17.65M | 10.76M | 10.88M | 5.99M | 12.17M | 19.12M | 8.87M | 67.57M | 7.19M | 8.69M | 7.27M | 7.29M | 3.41M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.04M | 16.04M | 16.04M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.45M | 1.94M | 17.20M | 17.20M | 1.67M | 4.89M | 4.89M | 4.89M | 46.14M | 8.56M | 8.56M | 8.56M | 41.81M | 29.15M | 36.24M | 36.73M | 15.71M | 12.71M | 11.85M | 15.71M | 102.14M | 104.49M | 104.49M | 108.57M | 108.57M | 108.57M | 108.57M | 75.67M | 62.70M | 89.45M | 84.28M | 91.70M | 81.74M | 61.10M | 84.28M | 56.52M | 56.52M | 59.09M | 56.52M | 69.43M | 69.43M | 37.68M | 69.43M | 22.77M | 17.65M | 10.76M | 10.88M | 5.99M | 12.17M | 19.12M | 8.87M | 67.57M | 7.19M | 8.69M | 7.27M | 7.29M | 3.41M |
|
Receivables
|
| | | | | | 4.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.88M | | | | | | | | | |
|
Current Deferred Tax Assets
|
| 0.18M | 0.17M | 0.10M | 0.06M | 0.33M | 0.24M | 0.22M | 0.36M | 0.34M | 0.30M | 0.22M | 0.25M | 0.30M | 0.31M | 0.21M | 0.33M | 0.21M | 0.24M | 0.24M | 0.24M | 0.31M | 0.31M | 0.31M | 0.34M | | 0.35M | 0.35M | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
244.04M | 306.26M | 363.09M | 401.95M | 520.69M | 594.16M | 686.37M | 749.24M | 818.46M | 959.00M | 1,043.05M | 1,245.54M | 1,222.74M | 1,211.68M | 1,204.18M | 1,216.09M | 1,115.12M | 1,036.09M | 1,042.49M | 914.18M | 917.61M | 926.14M | 880.57M | 836.99M | 835.90M | | 634.87M | 655.43M | 642.88M | 612.50M | 475.78M | 396.89M | 342.00M | 255.90M | 250.62M | 246.74M | 159.54M | 168.24M | 181.62M | 206.90M | 37.41M | 34.18M | 182.78M | 262.60M | 183.27M | 200.09M | 59.12M | 63.64M | 65.25M | 73.31M | 70.58M | 227.92M | 300.09M | 286.84M | 294.44M | 302.27M | 295.64M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.62M | | | | 143.69M | | | 129.08M | 120.85M | 124.69M | 131.15M | 139.95M | 146.71M | 150.70M | 154.27M | 154.20M | 160.31M | 162.77M | 158.99M | 156.69M | 14.40M | 155.82M |
|
Other Non-Current Assets
|
0.07M | 0.61M | 0.16M | 8.93M | -0.31M | 0.00M | 0.35M | -0.02M | 0.29M | 0.30M | 0.28M | -0.40M | 0.51M | 0.29M | -0.15M | 0.09M | 0.44M | 0.19M | -0.53M | -0.34M | 0.14M | -0.03M | -0.21M | 14.00M | -0.17M | 0.12M | -0.75M | 10.50M | 3.20M | 3.14M | -1.18M | 21.13M | -3.16M | 0.97M | 0.93M | 0.88M | 1.68M | 0.88M | 1.00M | 1.40M | 1.24M | 0.39M | 0.87M | 1.19M | 1.05M | 0.72M | 0.62M | 0.83M | 0.62M | 1.17M | 0.41M | 1.07M | 0.51M | 0.44M | 0.30M | 2.75M | 2.64M |
|
Assets
|
253.81M | 314.00M | 372.78M | 415.77M | 534.57M | 639.85M | 724.85M | 776.39M | 885.36M | 1,004.86M | 1,100.60M | 1,324.15M | 1,298.49M | 1,272.05M | 1,270.23M | 1,244.08M | 1,167.10M | 1,062.04M | 1,067.05M | 1,030.88M | 1,032.94M | 1,022.50M | 1,011.64M | 959.56M | 900.02M | | 788.77M | 741.60M | 714.47M | 695.53M | 533.70M | 486.27M | 431.78M | 318.51M | 306.95M | 306.10M | 223.98M | 229.52M | 235.95M | 225.09M | 240.66M | 229.09M | 209.96M | 218.87M | 205.38M | 213.93M | 232.44M | 239.69M | 237.84M | 247.69M | 246.30M | 302.75M | 311.93M | 300.71M | 306.81M | 316.91M | 307.38M |
|
Accounts Payables
|
0.00M | 0.87M | 0.36M | 0.30M | 0.78M | 0.34M | 1.64M | 0.38M | 0.32M | 0.45M | 0.91M | 1.02M | 2.21M | 2.21M | -0.11M | 2.50M | -1.03M | 1.79M | 0.15M | 0.16M | 2.21M | -0.39M | 1.85M | -0.80M | 0.12M | -0.06M | 2.09M | 1.07M | 2.12M | 11.79M | 11.96M | 9.02M | 3.07M | 2.26M | 4.38M | -9.85M | -1.21M | -1.19M | -0.56M | 1.42M | -0.49M | -0.97M | 1.30M | 2.04M | 1.04M | 1.37M | 2.02M | 3.07M | 1.62M | 2.71M | 3.79M | 5.57M | 2.39M | 2.94M | 3.30M | 4.23M | 1.06M |
|
Notes Payables
|
| 40.00M | 40.00M | 40.00M | 40.00M | 103.50M | 103.50M | 103.50M | 103.50M | 103.50M | 103.50M | 103.50M | 103.50M | 103.50M | 103.50M | 103.50M | 174.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.96M | 78.07M | 78.88M | 83.96M | 84.25M | 84.34M | 84.42M | 85.29M | 135.72M | 141.74M | 137.44M | 144.92M | 148.01M | 146.54M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | | | | | | | | | | | |
|
Payables
|
0.00M | 40.87M | 40.36M | 40.30M | 40.78M | 103.84M | 105.14M | 103.88M | 103.82M | 103.95M | 104.41M | 104.52M | 105.71M | 105.71M | 103.39M | 106.00M | 173.23M | 1.79M | 0.15M | 0.16M | 2.21M | -0.39M | 1.85M | -0.80M | 0.12M | -0.06M | 2.09M | 1.07M | 2.12M | 11.79M | 11.96M | 9.02M | 3.07M | 2.26M | 4.38M | -9.85M | -1.21M | -1.19M | -0.56M | 1.42M | -0.49M | -0.97M | 1.57M | 80.00M | 79.11M | 80.24M | 85.98M | 87.32M | 85.95M | 87.13M | 89.08M | 141.29M | 144.14M | 140.37M | 148.22M | 152.24M | 147.61M |
|
Accumulated Expenses
|
0.19M | 0.33M | 1.21M | 1.05M | -0.76M | 1.65M | 1.77M | 0.11M | 1.40M | 0.12M | 1.35M | 0.94M | 1.84M | -0.90M | -0.19M | 1.31M | 1.28M | 0.52M | 3.11M | 0.40M | 4.03M | 1.84M | 1.48M | 2.05M | 1.30M | -1.04M | 7.01M | -0.48M | 4.65M | 3.01M | 4.37M | -0.38M | -2.10M | -2.10M | -2.10M | -2.10M | -0.80M | -0.80M | -0.80M | -0.80M | 0.39M | 0.50M | 0.50M | 0.50M | 0.50M | 0.67M | 0.67M | 0.69M | 0.72M | 0.72M | 0.52M | 0.77M | 1.03M | 1.08M | 1.21M | 1.19M | 1.16M |
|
Short term Debt
|
| | | 15.00M | 44.00M | 26.10M | 54.70M | 2.50M | 95.90M | 136.20M | 85.58M | 146.50M | 216.00M | 194.00M | 181.70M | 192.70M | 89.20M | 24.78M | 58.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.06M | 0.04M | 0.08M | 0.15M | -0.01M | 0.12M | 0.18M | 0.08M | 0.32M | 0.33M | 0.06M | 0.01M | 0.32M | 0.34M | 0.05M | 0.14M | 0.03M | 0.36M | -0.13M | -0.03M | -0.06M | -0.09M | -0.15M | -0.11M | 0.06M | -0.01M | 0.18M | -0.07M | 0.15M | 0.11M | 0.08M | -0.09M | 0.08M | 0.04M | -0.07M | -0.09M | 0.02M | 0.02M | 0.01M | -0.01M | 0.39M | 0.38M | 0.28M | 0.33M | 0.47M | 0.34M | 0.26M | 0.42M | | | | | | | | | |
|
Non-Current Debt
|
0.11M | 0.08M | 0.08M | 0.01M | 268.00 | 0.04M | 0.02M | 0.07M | 0.00M | 0.00M | -0.08M | -0.04M | -0.02M | 0.02M | 0.09M | 0.11M | 0.22M | -0.11M | 0.04M | -0.02M | 0.20M | 0.06M | 0.01M | -0.01M | 0.38M | 0.05M | 0.15M | -0.04M | 0.04M | 0.24M | 0.04M | 0.01M | 0.21M | 0.20M | 0.03M | 0.01M | -0.05M | -0.05M | -0.05M | 2.50M | -0.28M | -0.28M | -0.28M | | | | | | | | | 0.09M | 0.05M | 0.05M | 0.15M | 0.13M | 0.13M |
|
Convertible Debt
|
32.60M | 50.90M | 108.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 10.21M | -10.21M | 20.53M | 15.00M | 0.05M | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.19M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 0.32M | 0.39M | 1.59M | 1.38M | 2.09M | 2.51M | 1.80M | 2.02M | 2.16M | 2.49M | 2.00M | 2.00M | 2.00M | 1.22M | 0.91M | 0.82M | | 0.44M | | | | | | | 0.09M | 0.05M | | | | | | | | | | | | | | | | | | | | 0.34M | 0.14M | 0.18M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 0.16M | 0.13M | 0.18M | 0.29M | 0.34M | 0.24M | 0.25M | 0.40M | 0.44M | 0.35M | | 4.32M | 0.38M | 0.28M | 0.40M | | 0.47M | 0.37M | 0.38M | 0.35M | 0.42M | | | | 0.61M | 0.61M | 0.59M | -0.01M | 0.57M | 0.54M | 0.50M | 0.47M | 0.43M | 0.39M | 0.36M | 0.33M | 0.29M | 0.26M | 0.22M | 0.19M | 2.44M | 2.48M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | 624.00M | 604.25M | 525.08M | 532.39M | 513.62M | 521.44M | 535.23M | 529.94M | 498.69M | 479.90M | | 434.29M | 420.04M | 408.53M | 416.82M | | 269.36M | 210.82M | 176.39M | 157.25M | 155.06M | | | | 80.78M | 91.55M | 89.54M | 80.89M | 97.46M | 80.15M | 82.28M | 92.02M | 92.56M | 86.75M | 93.06M | 91.77M | 142.15M | 148.90M | 141.50M | 149.93M | 153.70M | 149.08M |
|
Total Liabilities
|
36.10M | 95.30M | 154.61M | 126.43M | 170.82M | 274.37M | 304.60M | 266.56M | 375.47M | 417.62M | 439.37M | 594.29M | 608.68M | 595.95M | 604.71M | 624.16M | 604.38M | 525.26M | 532.68M | 513.96M | 521.68M | 535.49M | 530.34M | 499.13M | 480.25M | | 438.61M | 420.42M | 408.82M | 417.21M | 285.62M | 269.83M | 211.18M | 176.77M | 157.60M | 155.48M | 79.79M | 78.34M | 79.27M | 81.40M | 92.17M | 90.13M | 80.88M | 98.03M | 80.69M | 82.78M | 92.49M | 92.99M | 87.14M | 93.42M | 92.09M | 142.44M | 149.16M | 141.72M | 150.12M | 156.14M | 151.56M |
|
Total Debt
|
0.11M | 0.08M | 0.08M | 15.01M | 44.00M | 26.14M | 54.72M | 2.57M | 95.90M | 136.20M | 85.50M | 146.46M | 215.98M | 194.02M | 181.79M | 192.81M | 89.42M | 24.67M | 58.32M | -0.02M | 0.20M | 0.06M | 0.01M | -0.01M | 0.38M | 0.05M | 0.15M | -0.04M | 0.04M | 0.24M | 0.04M | 0.01M | 0.21M | 0.20M | 0.03M | 0.01M | -0.05M | -0.05M | -0.05M | 2.50M | -0.28M | -0.28M | -0.28M | | | | | | | | | 0.09M | 0.05M | 0.05M | 0.15M | 0.13M | 0.13M |
|
Common Equity
|
214.51M | 214.51M | 214.51M | 285.01M | 358.12M | 358.65M | 422.21M | 506.06M | 506.69M | 588.68M | 665.42M | 739.44M | 739.44M | 729.86M | 729.94M | 718.24M | 717.14M | 707.50M | 619.92M | 705.33M | 705.33M | 705.31M | 705.31M | 705.05M | 705.05M | | 705.05M | 698.59M | 698.59M | 698.59M | 698.59M | 673.58M | 673.53M | 673.53M | 149.35M | 150.62M | 672.38M | 671.59M | 670.12M | 143.69M | 148.50M | 138.96M | 129.08M | 120.85M | 124.69M | 131.15M | 139.95M | 146.71M | 150.70M | 154.27M | 154.20M | 160.31M | 162.77M | 158.99M | 156.69M | 160.77M | 155.82M |
|
Shareholder's Equity
|
217.71M | 218.70M | 218.17M | 289.34M | 363.75M | 365.48M | 420.25M | 509.83M | 509.90M | 587.24M | 661.23M | 729.86M | 689.81M | 676.09M | 665.52M | 619.92M | 562.71M | 536.77M | 534.37M | 516.92M | 511.26M | 487.02M | 481.30M | 460.43M | 419.77M | | 350.16M | 321.18M | 305.65M | 278.32M | 248.08M | 673.58M | 220.60M | 141.74M | 673.58M | 150.62M | 144.18M | 671.59M | 156.68M | 143.69M | 148.50M | 138.96M | 129.08M | 120.85M | 124.69M | 131.15M | 139.95M | 146.71M | 150.70M | 154.27M | 154.20M | 160.31M | 162.77M | 158.99M | 156.69M | 160.77M | 155.82M |
|
Liabilities and Shareholders Equity
|
253.81M | 314.00M | 372.78M | 415.77M | 534.57M | 639.85M | 724.85M | 776.39M | 885.36M | 1,004.86M | 1,100.60M | 1,324.15M | 1,298.49M | 1,272.05M | 1,270.23M | 1,244.08M | 1,167.10M | 1,062.04M | 1,067.05M | 1,030.88M | 1,032.94M | 1,022.50M | 1,011.64M | 959.56M | 900.02M | | 788.77M | 741.60M | 714.47M | 695.53M | 533.70M | 486.27M | 431.78M | 318.51M | 306.95M | 306.10M | 223.98M | 229.52M | 235.95M | 225.09M | 240.66M | 229.09M | 209.96M | 218.87M | 205.38M | 213.93M | 232.44M | 239.69M | 237.84M | 247.69M | 246.30M | 302.75M | 311.93M | 300.71M | 306.81M | 316.91M | 307.38M |
|
Retained Earnings
|
3.68M | 4.24M | 5.08M | 5.56M | 6.86M | 6.94M | 7.01M | 12.18M | 14.36M | 13.82M | 15.17M | 21.67M | 20.33M | 20.52M | 20.38M | 20.35M | 19.12M | 16.95M | 11.47M | 10.81M | 8.96M | 5.02M | 5.87M | 9.53M | 7.99M | | -1.69M | | | | | | | | | -521.76M | | | -513.45M | -545.18M | -540.37M | -537.40M | -546.63M | -554.56M | -550.61M | -543.90M | -534.98M | -548.11M | -543.57M | -538.20M | -538.24M | -544.60M | -542.14M | -545.92M | -547.42M | -543.87M | -548.64M |
|
Treasury Shares
|
| | | | | | | | | | | | | -7.93M | -9.51M | -21.20M | -1.10M | -10.70M | -10.70M | -12.87M | | | | | | | | | | | | | | | | | | 0.01M | 0.12 | 0.21M | | 0.13M | 0.00M | 0.09M | 0.00M | 0.00M | 0.00M | 125.00 | 0.01M | 0.04M | 0.05M | 0.05M | 0.70M | 0.70M | 0.02M | 100.00 | 0.72M |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72M | | | | 2.68M | 2.52M | 2.52M | 2.21M | 2.20M | 2.10M | 2.10M | 2.09M | 2.09M | | | 2.02M | 2.02M | | | | | | |