|
Cash & Equivalents
|
200.66M | 185.42M | 164.25M | 92.24M | 47.95M | 187.62M | 133.46M | 120.58M | 43.96M | 41.57M | 94.16M | 55.60M | 117.98M | 182.48M | 91.88M | 53.80M | 71.40M |
|
Receivables - Net
|
| | | | | | | | | | | | 55.00M | | 0.02M | 0.12M | |
|
Receivables
|
| | | | | | | | | | | | 55.00M | | 0.02M | 0.12M | |
|
Prepaid Assets
|
| 0.96M | | | 2.18M | 2.45M | 3.98M | 10.87M | 19.21M | 19.06M | -11.30M | -11.30M | 9.54M | 14.67M | 16.54M | 16.39M | 15.63M |
|
Current Assets
|
| 270.58M | | | 148.84M | 296.62M | 253.50M | 218.49M | 184.53M | 142.98M | 217.65M | 170.80M | 246.07M | 211.89M | 163.76M | 121.29M | 231.41M |
|
Property, Plant & Equipment (Net)
|
| 4.93M | | | 14.97M | 19.01M | 21.59M | 20.56M | 22.03M | 22.66M | 23.93M | 23.81M | 23.29M | 24.40M | 24.96M | 23.83M | 22.05M |
|
Other Non-Current Assets
|
| 13.12M | 13.12M | 13.50M | 13.50M | 13.50M | 13.50M | 13.50M | 13.50M | 13.50M | 13.50M | 13.50M | 14.06M | 14.06M | 14.06M | 13.69M | 13.69M |
|
Non-Current Assets
|
| 31.28M | | | 66.42M | 63.70M | 63.45M | 62.38M | 54.61M | 50.88M | 93.73M | 88.90M | 86.71M | 85.62M | 164.40M | 157.72M | 153.61M |
|
Assets
|
| 301.86M | | | 215.26M | 360.31M | 316.95M | 280.87M | 239.15M | 193.85M | 311.38M | 259.70M | 332.78M | 297.51M | 328.16M | 279.01M | 385.01M |
|
Accounts Payables
|
| 1.44M | | | 4.11M | 4.33M | 4.56M | 5.49M | 14.12M | 19.54M | 10.08M | 4.64M | 5.43M | 11.35M | 10.03M | 6.38M | 9.35M |
|
Payables
|
| 1.44M | | | 4.11M | 4.33M | 4.56M | 5.49M | 14.12M | 19.54M | 10.08M | 4.64M | 5.43M | 11.35M | 10.03M | 6.38M | 9.35M |
|
Accumulated Expenses
|
| 37.19M | | | 6.53M | 10.69M | 7.54M | 9.72M | 14.02M | 14.11M | 7.61M | 10.89M | 18.68M | 15.90M | 9.19M | 12.16M | 11.00M |
|
Current Leases
|
| 7.34M | | | 11.58M | 11.69M | 11.77M | 13.51M | 11.22M | 9.28M | 6.75M | 5.22M | 4.48M | 3.61M | 6.86M | 7.26M | 7.71M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 9.28M | 7.09M | 8.21M | 8.31M | 6.95M |
|
Total Current Liabilities
|
| 57.98M | | | 22.22M | 26.71M | 23.87M | 28.72M | 39.37M | 56.42M | 24.44M | 20.75M | 37.88M | 37.96M | 34.29M | 34.11M | 35.02M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 62.64M | 63.22M | 60.66M | 59.56M | 59.75M |
|
Preferred Stock Liabilities
|
199.64M | 395.80M | | | 395.80M | | | | | | | | | | | | |
|
Operating Leases
|
| 3.07M | | | 31.44M | 17.05M | 25.96M | 25.44M | 17.04M | 4.36M | 33.60M | 33.60M | 41.25M | 37.18M | 121.15M | 119.74M | 118.14M |
|
Non-Current Deferred Tax Liability
|
| 5.97M | | | 0.48M | 8.75M | 0.08M | 0.11M | | | 0.13M | | | | | | |
|
Total Liabilities
|
| 62.30M | | | 42.56M | 44.04M | 38.15M | 40.76M | 45.19M | 60.78M | 67.62M | 63.12M | 143.28M | 144.36M | 221.24M | 218.15M | 223.19M |
|
Common Equity
|
-94.42M | -156.24M | -166.94M | -195.06M | -223.10M | 316.27M | 278.80M | 240.10M | 193.96M | 133.07M | 243.77M | 196.59M | 189.50M | 153.15M | 106.92M | 60.86M | 161.82M |
|
Shareholder's Equity
|
-94.42M | -156.24M | -166.94M | -195.06M | -223.10M | 316.27M | 278.80M | 240.10M | 193.96M | 133.07M | 243.77M | 196.59M | 189.50M | 153.15M | 106.92M | 60.86M | 161.82M |
|
Liabilities and Shareholders Equity
|
| 301.86M | | | 215.26M | 360.31M | 316.95M | 280.87M | 239.15M | 193.85M | 311.38M | 259.70M | 332.78M | 297.51M | 328.16M | 279.01M | 385.01M |
|
Retained Earnings
|
| -171.38M | | | -253.91M | -293.20M | -332.60M | -375.00M | -425.70M | -491.33M | -537.10M | -592.42M | -644.94M | -687.21M | -739.10M | -791.70M | -842.30M |
|
Treasury Shares
|
0.02M | 10.80M | | 0.00M | 0.01M | 5.02M | 3.83M | 3.83M | 3.83M | 3.83M | 3.83M | 3.47M | 3.47M | 3.47M | 3.47M | 3.47M | 3.47M |