|
Cash & Equivalents
|
9.52M | 10.37M | 50.40M | 106.03M | 69.58M | 63.86M | 87.43M | 82.23M | 70.08M | 71.14M | 50.20M | 33.01M | 60.22M | 146.24M | 83.62M | 117.36M | 83.00M | 192.41M | 120.54M | 123.67M | 98.48M | 120.24M | 152.82M | 125.74M | 127.69M | 235.38M | 230.53M | 186.73M | 172.57M | 355.64M | 131.12M | 97.25M | 139.65M | 168.54M | 113.71M |
|
Short-term Investments
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 188.50M | 190.50M | 0.23M | 193.80M | 203.24M | 206.81M | 171.70M | 114.62M | 111.61M | 103.10M | 78.02M | 90.22M | 154.90M | 150.10M | 208.40M | 337.60M | 321.70M | 434.71M | 401.92M | 462.40M |
|
Cash & Current Investments
|
9.53M | 10.38M | 50.41M | 106.04M | 69.59M | 63.87M | 87.44M | 82.24M | 70.09M | 71.15M | 50.20M | 33.02M | 60.23M | 146.25M | 83.64M | 305.86M | 273.50M | 192.64M | 314.34M | 326.90M | 305.29M | 291.94M | 267.44M | 237.35M | 230.79M | 313.40M | 320.75M | 341.63M | 322.67M | 564.04M | 468.72M | 418.95M | 574.36M | 570.47M | 576.12M |
|
Receivables - Net
|
0.10M | 0.02M | 0.10M | 0.06M | 0.06M | 0.06M | 0.23M | 0.31M | 0.19M | 0.36M | 0.70M | 0.30M | 0.30M | 0.10M | | | 0.10M | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | 0.52M | 1.82M | 2.72M | 5.79M | 4.59M | 2.54M | 3.76M | 4.89M | 1.02M | 5.96M | 2.45M | 3.00M | 2.79M | 2.43M | 4.00M | 7.08M | 2.64M | 1.57M | 25.15M | 0.04M | 0.49M | 0.04M | 0.05M | 0.04M | | 0.26M | | | | 165.00M | 22.82M | 23.36M | 4.55M |
|
Receivables
|
0.10M | 0.02M | 0.62M | 1.87M | 2.78M | 5.85M | 4.82M | 2.85M | 3.95M | 5.25M | 1.72M | 6.25M | 2.75M | 3.10M | | | 4.10M | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | 1.57M | | | 0.12M | 0.01M | | | | 10.00M | 300.04M | 0.04M | | 165.00M | | | |
|
Prepaid Assets
|
1.81M | 1.74M | 2.70M | 3.77M | 2.62M | 2.96M | 3.23M | 2.62M | 3.50M | 4.90M | 4.20M | 5.53M | 4.72M | 5.52M | 6.84M | 6.28M | 6.21M | 7.68M | 8.88M | 9.48M | 8.21M | 9.72M | 9.05M | 5.71M | 4.93M | 3.50M | 4.13M | 3.96M | 4.88M | 6.88M | 8.05M | 7.73M | 8.68M | 8.70M | 9.72M |
|
Current Assets
|
67.55M | 69.13M | 97.70M | 150.95M | 142.23M | 136.11M | 147.50M | 137.50M | 123.00M | 137.32M | 144.02M | 145.31M | 125.99M | 217.47M | 204.15M | 315.61M | 285.51M | 371.82M | 327.69M | 340.74M | 341.52M | 304.30M | 276.62M | 243.08M | 235.74M | 316.94M | 324.88M | 355.58M | 627.55M | 570.92M | 476.77M | 591.64M | 605.86M | 602.53M | 586.42M |
|
Property, Plant & Equipment (Net)
|
0.64M | 0.90M | 0.94M | 0.00M | 1.00M | 0.91M | 0.90M | 200.00 | 1.55M | 1.69M | 1.73M | 0.04M | 1.60M | 1.55M | 1.46M | 0.05M | 1.43M | 1.72M | 1.72M | 0.26M | 2.06M | 1.96M | 1.78M | 0.16M | 1.34M | 1.26M | 1.42M | 1.20M | 1.11M | 1.78M | 2.47M | 3.19M | 3.53M | 4.11M | 4.10M |
|
Long-Term Investments
|
14.00M | | 11.32M | 11.46M | 5.56M | | | | | | | | | | 6.03M | 2.00M | 6.30M | 26.12M | 38.20M | | | | | | | | 2.00M | | | 31.45M | 114.60M | 140.30M | 123.52M | 102.50M | 102.70M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.66M | 0.48M | 2.10M | 2.12M | 1.43M | 1.08M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.29M | 0.29M |
|
Non-Current Assets
|
15.12M | 1.35M | 12.71M | 12.79M | 7.01M | 1.36M | 1.35M | 1.97M | 9.25M | 10.79M | 10.60M | 9.61M | 8.91M | 7.51M | 13.17M | 8.86M | 12.56M | 32.41M | 45.49M | 6.96M | 6.77M | 6.21M | 5.56M | 4.63M | 4.12M | 3.52M | 5.13M | 2.15M | 1.72M | 43.70M | 127.09M | 12.61M | 136.27M | 115.48M | 115.26M |
|
Assets
|
82.67M | 70.48M | 110.42M | 163.73M | 149.24M | 137.47M | 148.86M | 139.47M | 132.25M | 148.10M | 154.63M | 154.92M | 134.90M | 224.98M | 217.32M | 324.47M | 298.07M | 404.23M | 373.18M | 347.69M | 348.30M | 310.51M | 282.17M | 247.93M | 239.86M | 320.47M | 330.02M | 357.95M | 629.28M | 614.63M | 603.86M | 744.73M | 742.13M | 718.01M | 701.69M |
|
Accounts Payables
|
6.65M | 6.73M | 8.24M | 9.55M | 10.36M | 13.26M | 10.50M | 11.16M | 8.71M | 10.85M | 10.49M | 12.36M | 11.62M | 12.92M | 15.52M | 18.50M | 17.68M | 20.10M | 33.06M | 37.72M | 32.87M | 36.24M | 29.57M | 24.95M | 16.59M | 19.37M | 24.81M | 19.36M | 16.49M | 15.18M | 20.74M | 23.69M | 11.84M | 15.40M | 22.87M |
|
Payables
|
6.65M | 6.73M | 8.24M | 9.55M | 10.36M | 13.26M | 10.50M | 11.16M | 8.71M | 10.85M | 10.49M | 12.36M | 11.62M | 12.92M | 15.52M | 18.50M | 17.68M | 20.10M | 33.06M | 37.72M | 32.87M | 36.24M | 29.57M | 24.95M | 16.59M | 19.37M | 24.81M | 19.36M | 16.49M | 15.18M | 20.74M | 23.69M | 11.84M | 15.40M | 22.87M |
|
Short term Debt
|
| | | | 0.38M | 0.28M | 0.76M | 1.06M | 1.21M | 0.81M | 1.02M | 1.26M | 1.12M | 1.00M | 2.08M | 2.73M | 6.82M | 11.40M | 1.12M | 0.90M | 0.38M | 0.08M | 0.03M | 0.07M | 0.02M | 0.01M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | 1.12M | 1.16M | 1.21M | 1.26M | 1.31M | 1.35M | 1.41M | 1.46M | 1.51M | 1.57M | 2.03M | 2.20M | 2.27M | 2.35M | 2.43M | 2.52M | 2.60M | 2.45M | 1.80M | 1.14M | 0.46M | | 0.04M | 0.51M | 1.57M | 2.17M | 2.23M |
|
Current Taxes
|
| | | | 0.38M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 2.65M | 1.05M | 2.69M | 1.89M | | |
|
Current Deferred Revenue
|
| | 41.74M | 31.75M | 21.88M | 13.20M | 7.97M | 8.22M | 7.00M | 41.57M | 38.68M | 41.53M | 39.05M | 34.01M | 20.88M | 14.48M | 5.77M | 2.01M | 2.24M | 1.60M | 0.77M | | 0.03M | 0.07M | | | 0.00M | 0.00M | 45.00M | 40.90M | 36.20M | 18.89M | 16.89M | 14.69M | 14.20M |
|
Total Current Liabilities
|
7.78M | 9.37M | 52.25M | 42.55M | 33.92M | 29.02M | 24.10M | 26.16M | 24.50M | 33.32M | 30.78M | 35.41M | 36.37M | 35.36M | 38.56M | 40.24M | 34.52M | 42.97M | 39.16M | 44.02M | 43.46M | 40.09M | 36.75M | 31.18M | 23.23M | 26.40M | 27.87M | 21.27M | 39.91M | 41.58M | 44.58M | 47.40M | 35.11M | 35.51M | 44.94M |
|
Non-Current Deffered Revenue
|
| 0.08M | 0.33M | 0.55M | 0.69M | 0.79M | 0.80M | 0.80M | | 23.85M | 22.20M | 23.79M | 20.41M | 16.78M | 4.11M | | | | | | | | | | | | | | 28.92M | 20.76M | 16.51M | 11.68M | 8.18M | 5.38M | 2.79M |
|
Operating Leases
|
| | | | | | | | 6.92M | 6.62M | 6.29M | 5.96M | 5.62M | 5.26M | 4.88M | 4.50M | 4.10M | 3.69M | 4.24M | 3.66M | 3.06M | 2.45M | 1.80M | 1.14M | 0.46M | | | | | 10.97M | 10.86M | 10.36M | 9.79M | 9.11M | 8.52M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 0.09M | 0.17M | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | 57.40M | 47.56M | 44.74M | 38.62M | 46.66M | 43.39M | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| 9.45M | 52.58M | 43.10M | 34.62M | 29.81M | 24.90M | 26.96M | 31.42M | 63.79M | 59.27M | 74.95M | 72.23M | 57.49M | 47.73M | 44.86M | 38.74M | 46.78M | 43.52M | 47.67M | 46.52M | 42.53M | 38.56M | 32.32M | 23.69M | 26.40M | 27.87M | 21.27M | 68.83M | 73.31M | 71.94M | 69.43M | 53.08M | 49.99M | 56.25M |
|
Total Debt
|
| | | | 0.38M | 0.28M | 0.76M | 1.06M | 1.21M | 0.81M | 1.02M | 1.26M | 1.12M | 1.00M | 2.08M | 2.73M | 6.82M | 11.40M | 1.12M | 0.90M | 0.38M | 0.08M | 0.03M | 0.07M | 0.02M | 0.01M | | | | | | | | | |
|
Common Equity
|
74.89M | 61.03M | 57.84M | 120.63M | 114.62M | 107.66M | 123.96M | 112.52M | 100.83M | 84.32M | 95.36M | 79.96M | 62.67M | 167.49M | 169.59M | 279.61M | 259.33M | 357.45M | 329.66M | 300.02M | 301.78M | 267.98M | 243.62M | 215.61M | 216.17M | 294.07M | 302.15M | 336.68M | 560.44M | 541.32M | 531.91M | 675.29M | 689.05M | 668.02M | 645.44M |
|
Shareholder's Equity
|
74.89M | 61.03M | 57.84M | 120.63M | 114.62M | 107.66M | 123.96M | 112.52M | 100.83M | 84.32M | 95.36M | 79.96M | 62.67M | 167.49M | 169.59M | 279.61M | 259.33M | 357.45M | 329.66M | 300.02M | 301.78M | 267.98M | 243.62M | 215.61M | 216.17M | 294.07M | 302.15M | 336.68M | 560.44M | 541.32M | 531.91M | 675.29M | 689.05M | 668.02M | 645.44M |
|
Liabilities and Shareholders Equity
|
82.67M | 70.48M | 110.42M | 163.73M | 149.24M | 137.47M | 148.86M | 139.47M | 132.25M | 148.10M | 154.63M | 154.92M | 134.90M | 224.98M | 217.32M | 324.47M | 298.07M | 404.23M | 373.18M | 347.69M | 348.30M | 310.51M | 282.17M | 247.93M | 239.86M | 320.47M | 330.02M | 357.95M | 629.28M | 614.63M | 603.86M | 744.73M | 742.13M | 718.01M | 701.69M |
|
Retained Earnings
|
-78.70M | -93.70M | -98.50M | -101.55M | -109.21M | -117.87M | -126.61M | -140.47M | -154.58M | -183.75M | -200.16M | -217.66M | -237.74M | -257.20M | -264.93M | -283.81M | -307.81M | -338.70M | -372.50M | -409.36M | -430.30M | -471.33M | -502.60M | -536.75M | -570.50M | -608.94M | -643.04M | -615.71M | -408.40M | -439.00M | -472.20M | -340.52M | -352.20M | -386.95M | -426.30M |
|
Treasury Shares
|
| | | | | | | 0.42M | 0.42M | 0.37M | 0.28M | | 0.28M | 0.26M | 0.26M | | 0.45M | 0.42M | 0.42M | 0.41M | 0.61M | 0.77M | 0.69M | | 0.86M | 0.74M | | 0.66M | | | | 0.84M | | | |