|
Assets
|
129.28M | 182.41M | 304.12M | 385.24M | 459.98M | 496.33M | 498.80M | 419.27M | 332.98M | 609.37M | 758.03M | 696.38M | 547.11M |
|
Cash & Equivalents
|
124.86M | 176.68M | 293.58M | 370.59M | 386.92M | 417.62M | 427.66M | 375.72M | 295.38M | 579.09M | 710.41M | 618.83M | 471.39M |
|
Short-term Investments
|
| | | | | | | | 1.35M | | | 1.35M | |
|
Cash & Current Investments
|
124.86M | 176.68M | 293.58M | 370.59M | 386.92M | 417.62M | 427.66M | 375.72M | 296.73M | 579.09M | 710.41M | 620.18M | 471.39M |
|
Receivables - Net
|
| | 1.73M | 0.51M | 0.18M | 0.24M | 0.00M | 0.07M | 0.01M | | | 5.16M | |
|
Receivables - Other
|
0.22M | 0.06M | 0.03M | | | | | | | | | | |
|
Receivables
|
| | 1.76M | 0.51M | 0.18M | 0.24M | 0.00M | 0.07M | 0.01M | | | 5.16M | |
|
Current Deferred Tax Assets
|
0.07M | 0.08M | 0.17M | | | | | | | | | | |
|
Prepaid Assets
|
0.69M | 1.41M | 3.77M | 6.31M | 4.26M | 8.47M | 3.73M | 2.58M | 2.54M | 5.71M | 8.69M | 13.94M | 14.02M |
|
Current Assets
|
125.84M | 178.22M | 299.11M | 377.40M | 391.36M | 426.33M | 431.39M | 378.38M | 299.28M | 584.81M | 719.10M | 639.28M | 485.41M |
|
Property, Plant & Equipment (Net)
|
3.44M | 3.37M | 3.12M | 3.86M | 56.45M | 54.99M | 52.84M | 3.87M | 2.55M | 2.01M | 1.73M | 3.84M | 3.08M |
|
Intangibles
|
0.05M | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.05M | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| 0.82M | 1.89M | 2.85M | 5.91M | 8.72M | 10.38M | 9.96M | 11.64M | 7.07M | 18.20M | 33.89M | 43.24M |
|
Other Non-Current Assets
|
| | | 1.12M | 4.06M | 4.06M | 4.06M | 2.70M | 1.35M | 1.35M | 2.21M | 6.35M | 3.81M |
|
Non-Current Assets
|
3.44M | 4.19M | 5.01M | 7.83M | 68.61M | 70.00M | 67.41M | 40.89M | 33.69M | 24.56M | 38.94M | 57.10M | 61.70M |
|
Accounts Payables
|
| 1.79M | 4.72M | 4.52M | 13.07M | 13.63M | 1.47M | 1.24M | 4.12M | 3.69M | 9.27M | 25.39M | 7.77M |
|
Payables
|
| 1.79M | 4.72M | 4.52M | 13.07M | 13.63M | 1.47M | 1.24M | 4.12M | 3.69M | 9.27M | 25.39M | 7.77M |
|
Accumulated Expenses
|
1.59M | 2.80M | 2.29M | 12.79M | 19.07M | | 5.37M | 5.83M | 9.04M | 6.35M | 10.79M | 14.72M | 13.43M |
|
Other Accumulated Expenses
|
1.67M | 3.89M | 4.97M | 4.90M | 8.55M | 9.19M | 5.93M | 5.54M | 7.14M | 9.81M | 12.17M | 15.66M | 15.84M |
|
Current Leases
|
| | | | | 0.73M | 1.65M | 5.10M | 5.51M | 5.94M | 6.47M | 1.11M | 2.61M |
|
Current Taxes
|
0.03M | 0.18M | 0.06M | | 0.38M | 0.31M | 0.05M | 0.01M | 0.04M | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | 7.66M | 11.44M | | 8.85M |
|
Total Current Liabilities
|
1.74M | 7.41M | 12.04M | 22.22M | 41.08M | 37.37M | 14.93M | 17.71M | 25.85M | 33.45M | 50.15M | 56.89M | 48.50M |
|
Capital Leases
|
| | | | 51.32M | 51.52M | 49.90M | | | | | | |
|
Non-Current Deffered Revenue
|
1.05M | 1.73M | 2.09M | 2.13M | 2.08M | 0.25M | 110.24M | 110.24M | 110.24M | 102.93M | 85.29M | 67.41M | 3.45M |
|
Operating Leases
|
| | | | | | | 17.84M | 12.33M | 6.39M | | 10.72M | 8.23M |
|
Other Non-Current Liabilities
|
| | 0.10M | 0.13M | 0.10M | | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | | |
|
Total Non-Current Liabilities
|
| 1.73M | 2.19M | 2.35M | 53.50M | 51.77M | 160.87M | 128.63M | 123.12M | 109.87M | 85.85M | 78.13M | 11.68M |
|
Total Liabilities
|
2.80M | 9.14M | 14.23M | 24.57M | 94.57M | 89.14M | 175.80M | 146.35M | 148.97M | 143.32M | 135.99M | 135.02M | 60.18M |
|
Common Equity
|
126.48M | 173.27M | 289.89M | 360.67M | 365.40M | 407.19M | 323.00M | 272.92M | 184.01M | 466.04M | 622.04M | 561.37M | 486.93M |
|
Shareholder's Equity
|
126.48M | 173.27M | 289.89M | 360.67M | 365.40M | 407.19M | 323.00M | 272.92M | 184.01M | 466.04M | 622.04M | 561.37M | 486.93M |
|
Liabilities and Shareholders Equity
|
129.28M | 182.41M | 304.12M | 385.24M | 459.98M | 496.33M | 498.80M | 419.27M | 332.98M | 609.37M | 758.03M | 696.38M | 547.11M |
|
Retained Earnings
|
-0.34M | -41.34M | -48.49M | -129.10M | -289.21M | -442.35M | -598.00M | -671.88M | -783.03M | -716.05M | -833.00M | -980.03M | -1102.34M |
|
Treasury Shares
|
| | | | | | | | | | 0.02M | 0.03M | 0.01M |