|
Cash & Equivalents
|
0.01M | 3.69M | 3.27M | 1.49M | 0.94M | 18.47M | 13.17M | 10.03M | 32.25M | 29.35M | 31.19M | 40.37M | 36.56M | 29.36M | 55.24M | 50.32M | 89.92M | 62.85M | 109.52M | 50.58M | 89.48M | 74.87M | 52.09M | 54.90M | 46.07M | 62.26M | 47.43M | 44.30M | 66.89M | 70.44M | 66.83M | 119.10M | 125.05M | 117.76M | 83.74M | 54.26M | 69.80M | 38.63M | 48.40M | 54.90M | 44.80M | 7.35M | 6.25M | 14.54M | 14.21M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | 34.75M | 50.06M | 100.40M | 47.82M | 53.24M | 58.69M | 44.78M | 40.17M | 41.89M | 39.33M | 32.91M | 15.75M | | | | | | 16.53M | 26.68M | 21.40M | 20.53M | 8.64M | 9.94M | 11.92M | 8.97M | | | |
|
Cash & Current Investments
|
0.01M | 3.69M | 3.27M | 1.49M | 0.94M | 18.47M | 13.17M | 10.03M | 32.25M | 29.35M | 31.19M | 40.37M | 36.56M | 29.36M | 55.24M | 50.32M | 89.92M | 97.60M | 159.58M | 150.97M | 137.30M | 128.11M | 110.78M | 99.68M | 86.24M | 104.15M | 86.76M | 77.21M | 82.64M | 70.44M | 66.83M | 119.10M | 125.05M | 117.76M | 100.27M | 80.94M | 91.20M | 59.17M | 57.04M | 64.84M | 56.72M | 16.32M | 6.25M | 14.54M | 14.21M |
|
Receivables - Net
|
| 0.48M | | | | | | | 0.02M | | 0.07M | | | 0.06M | 0.04M | 48.47M | 2.54M | 15.55M | 3.31M | 2.56M | 5.34M | 2.70M | 7.13M | 7.17M | 6.95M | 6.79M | 7.27M | 10.71M | 2.94M | 1.71M | 15.81M | 17.00M | 17.00M | 3.31M | 1.64M | 1.26M | 0.83M | 5.81M | 1.05M | 0.95M | 1.04M | | 1.84M | 1.49M | 0.50M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | | | | | | | | 4.77M | | | | 3.14M | 3.07M | 3.05M | 0.51M |
|
Receivables
|
| 0.48M | | | | | | | 0.02M | | 0.07M | | | 0.06M | 0.04M | 48.47M | 2.54M | 15.55M | 3.31M | 2.56M | 5.34M | 2.70M | 7.13M | 7.17M | 6.95M | 7.09M | 7.27M | 10.71M | 2.94M | 1.71M | 15.81M | 17.00M | 17.00M | 3.31M | 1.64M | 1.26M | 0.83M | 10.58M | 1.05M | 0.95M | 1.04M | | 4.91M | 4.53M | 1.01M |
|
Prepaid Assets
|
| 0.45M | | | | 1.33M | 1.28M | 1.87M | 1.29M | 2.31M | 3.61M | 3.51M | 4.58M | 3.26M | 3.48M | 3.95M | 2.82M | 1.61M | 3.19M | 3.06M | 4.21M | 4.57M | 6.38M | 4.61M | 4.78M | 4.07M | 4.34M | 4.10M | 3.07M | 3.58M | 5.63M | 5.77M | 5.95M | 6.55M | 9.84M | 8.70M | 7.91M | 3.21M | 11.07M | 10.64M | 9.15M | 0.20M | 2.97M | 0.65M | 0.28M |
|
Current Assets
|
| 4.82M | | | | 19.81M | 14.97M | 12.64M | 34.15M | 31.66M | 34.87M | 43.88M | 41.14M | 32.67M | 58.76M | 102.74M | 95.28M | 89.79M | 166.08M | 156.60M | 146.85M | 135.38M | 124.29M | 111.46M | 97.97M | 115.01M | 98.37M | 92.03M | 88.66M | 75.72M | 88.27M | 127.67M | 137.65M | 127.62M | 111.75M | 90.90M | 78.56M | 73.42M | 60.51M | 66.47M | 59.09M | 7.55M | | | |
|
Property, Plant & Equipment (Net)
|
| 2.44M | | | | 2.05M | 1.79M | 1.81M | 1.93M | 2.16M | 2.21M | 2.45M | 2.45M | 2.26M | 2.99M | 3.09M | 3.46M | 4.03M | 4.45M | 4.60M | 4.69M | 5.05M | 4.89M | 7.89M | 11.01M | 19.50M | 20.34M | 20.51M | 21.39M | 22.05M | 20.51M | 20.37M | 19.61M | 19.12M | 18.85M | 17.43M | 15.90M | 16.99M | 16.71M | 16.16M | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | 9.92M | 2.58M | 0.70M | | 39.96M | 38.92M | 28.15M | 28.03M | 28.64M | 29.02M | 19.35M | 9.00M | | | | | | 8.93M | 20.29M | | | | | | | | | |
|
Long-Term Deferred Tax
|
| 0.02M | | | | 0.03M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | 0.10M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.91M | 1.87M | 11.49M | 7.77M | 3.15M | 1.89M | 1.98M | 1.99M | 3.31M | 3.21M | 3.12M | 2.95M | 2.90M | 2.67M | 2.36M | 1.31M | 1.37M | 1.25M | 1.09M | 0.29M | | | | |
|
Non-Current Assets
|
| 2.46M | | | | 2.05M | 1.81M | 1.84M | 2.05M | 2.29M | 2.34M | 2.57M | 2.58M | 2.39M | 3.12M | 3.21M | 3.58M | 14.09M | 7.16M | 5.43M | 4.81M | 5.96M | 6.76M | 19.38M | 18.78M | 26.08M | 25.40M | 25.75M | 27.07M | 29.29M | 27.51M | 27.36M | 26.54M | 25.93M | 25.37M | 23.41M | 20.60M | 22.07M | 21.75M | 21.07M | 0.29M | | | | |
|
Assets
|
0.01M | 7.28M | 196.00 | 0.01M | 220.00 | 21.86M | 16.77M | 14.48M | 36.20M | 33.95M | 37.21M | 46.45M | 43.71M | 35.06M | 61.88M | 105.96M | 98.86M | 103.88M | 173.24M | 162.03M | 151.66M | 141.34M | 131.05M | 130.84M | 116.75M | 141.10M | 123.77M | 117.78M | 115.72M | 105.01M | 115.79M | 155.03M | 164.18M | 153.56M | 137.12M | 114.31M | 99.16M | 95.49M | 82.26M | 87.54M | 59.38M | 7.55M | 29.50M | 25.05M | 20.52M |
|
Accounts Payables
|
| 0.28M | | 650.00 | 650.00 | 1.26M | 1.54M | 2.06M | 1.12M | 1.06M | 1.71M | 1.64M | 4.52M | 3.72M | 3.32M | 4.65M | 2.60M | 6.17M | 6.58M | 4.56M | 5.98M | 9.11M | 9.22M | 8.49M | 7.17M | 9.94M | 6.94M | 5.94M | 7.49M | 7.73M | 9.56M | 16.08M | 19.68M | 8.61M | 14.07M | 10.79M | 3.64M | 4.15M | 5.83M | 7.60M | 2.82M | 0.94M | 1.52M | 0.97M | 0.80M |
|
Payables
|
| 0.28M | | 650.00 | 650.00 | 1.26M | 1.54M | 2.06M | 1.12M | 1.06M | 1.71M | 1.64M | 4.52M | 3.72M | 3.32M | 4.65M | 2.60M | 6.17M | 6.58M | 4.56M | 5.98M | 9.11M | 9.22M | 8.49M | 7.17M | 9.94M | 6.94M | 5.94M | 7.49M | 7.73M | 9.56M | 16.08M | 19.68M | 8.61M | 14.07M | 10.79M | 3.64M | 4.15M | 5.83M | 7.60M | 2.82M | 0.94M | 1.52M | 0.97M | 0.80M |
|
Accumulated Expenses
|
| 0.56M | 0.00M | | | 0.99M | 0.41M | 0.64M | 1.03M | 1.74M | 2.32M | 2.33M | 2.90M | 3.72M | 2.96M | 6.35M | 5.10M | 6.17M | 6.58M | 4.56M | 5.98M | 9.11M | 9.22M | 8.49M | 7.17M | 9.94M | 6.94M | 5.94M | 7.49M | 7.73M | 9.56M | 16.08M | 19.68M | 16.84M | | | 11.38M | 10.75M | 10.35M | 9.08M | 12.76M | 1.42M | 6.01M | 5.38M | 3.45M |
|
Other Accumulated Expenses
|
| 0.16M | | | | 0.24M | 0.27M | 0.30M | 0.07M | | | | | 0.16M | | | | 1.31M | 2.52M | 1.78M | 0.77M | 0.94M | 1.34M | 1.07M | 1.04M | 0.46M | 0.51M | 0.35M | 0.66M | 0.35M | 0.34M | 0.17M | 0.22M | 0.39M | 0.64M | 0.61M | 0.58M | 0.48M | 0.59M | 0.50M | 0.57M | 0.17M | 0.34M | 1.01M | 1.03M |
|
Short term Debt
|
| 0.21M | | | | 1.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | | | 0.83M | 0.86M | 0.89M | 0.91M | 12.29M | | | | |
|
Current Deferred Revenue
|
| 0.54M | | | | | | | | | 6.00M | 5.10M | 2.53M | 2.27M | 5.17M | 24.80M | 31.34M | 37.15M | 46.25M | 44.60M | 31.92M | 35.61M | 28.18M | 28.41M | 27.24M | 11.26M | 10.04M | 7.91M | 10.04M | 12.63M | 17.24M | 25.54M | 26.45M | 25.12M | 20.91M | 22.86M | 18.50M | 20.82M | 26.69M | 17.68M | 0.99M | | | | |
|
Curent Deferred Tax Liability
|
| 0.02M | | | | 0.03M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 1.77M | | | | 3.52M | 2.25M | 3.02M | 2.24M | 2.80M | 6.50M | 6.42M | 9.95M | 8.38M | 11.44M | 35.80M | 39.04M | 45.77M | 54.76M | 52.33M | 40.59M | 48.08M | 41.12M | 40.93M | 39.85M | 27.00M | 20.48M | 18.26M | 19.69M | 22.14M | 30.27M | 43.93M | 49.70M | 50.56M | 39.48M | 35.55M | 33.52M | 36.58M | 42.88M | 34.37M | 28.87M | 2.36M | 7.53M | 6.35M | 4.25M |
|
Non-Current Debt
|
474.00 | 3.10M | 0.00M | 474.00 | 474.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 3.49M | 2.70M | 2.23M | 1.41M | 32.35M | 60.78M | 55.22M | 46.54M | 67.75M | 54.34M | 60.77M | 53.30M | 59.73M | 58.11M | 44.18M | 47.26M | 38.56M | 37.84M | 36.92M | 35.90M | 32.31M | 49.42M | 46.19M | 38.40M | 30.82M | 22.06M | 18.48M | 18.73M | 11.73M | 0.76M | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.60M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 15.48M | 15.78M | 15.88M | 16.36M | 15.93M | 14.97M | 15.92M | 15.48M | 13.84M | 14.37M | 13.25M | 12.22M | 12.24M | 13.09M | 12.83M | 12.29M | | | | |
|
Other Non-Current Liabilities
|
| 0.38M | | | | 0.33M | 0.30M | 0.31M | 0.31M | 0.02M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 12.32M | 12.08M | | | | | 0.01M | | | | | | | | | | | | 1.01M | | | |
|
Total Non-Current Liabilities
|
| 6.31M | | | | 3.52M | 2.25M | 3.02M | 2.24M | 2.80M | 9.99M | 9.12M | 12.19M | 9.79M | 43.80M | 96.58M | 94.26M | 92.32M | 122.51M | 106.67M | 101.36M | 101.38M | 100.86M | 99.04M | 84.03M | | | | | 73.98M | | | | | | | | | | | | 10.41M | | | |
|
Total Liabilities
|
474.00 | 6.69M | 0.00M | 0.00M | 0.00M | 3.85M | 2.55M | 3.33M | 2.55M | 2.82M | 10.03M | 9.16M | 12.23M | 9.84M | 43.84M | 96.62M | 94.30M | 92.35M | 122.55M | 106.71M | 101.40M | 101.41M | 100.89M | 111.36M | 96.11M | 89.75M | 73.97M | 71.11M | 72.03M | 73.98M | 77.55M | 108.31M | 110.33M | 102.81M | 83.67M | 69.94M | 63.40M | 67.56M | 66.80M | 47.05M | 28.87M | 11.43M | | | |
|
Total Debt
|
474.00 | 3.30M | 0.00M | 474.00 | 474.00 | 1.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
0.00M | 0.59M | -0.00M | 0.01M | -904.00 | 18.01M | 14.23M | 11.15M | 33.65M | 31.13M | 27.18M | 37.29M | 31.48M | 25.23M | 18.04M | 9.33M | 4.56M | 11.52M | 50.69M | 55.32M | 50.26M | 39.94M | 30.16M | 19.48M | 20.64M | 51.35M | 49.81M | 46.67M | 43.69M | 31.03M | 38.24M | 46.72M | 53.85M | 50.76M | 53.45M | 44.37M | 35.77M | 27.93M | 15.46M | 40.50M | 30.51M | -74.48M | -76.87M | -80.83M | -87.40M |
|
Shareholder's Equity
|
0.00M | 0.59M | -0.00M | 0.01M | -904.00 | 18.01M | 14.23M | 11.15M | 33.65M | 31.13M | 27.18M | 37.29M | 31.48M | 25.23M | 18.04M | 9.33M | 4.56M | 11.52M | 50.69M | 55.32M | 50.26M | 39.94M | 30.16M | 19.48M | 20.64M | 51.35M | 49.81M | 46.67M | 43.69M | 31.03M | 38.24M | 46.72M | 53.85M | 50.76M | 53.45M | 44.37M | 35.77M | 27.93M | 15.46M | 40.50M | 30.51M | -74.48M | -76.87M | -80.83M | -87.40M |
|
Liabilities and Shareholders Equity
|
0.01M | 7.28M | 196.00 | 0.01M | 220.00 | 21.86M | 16.77M | 14.48M | 36.20M | 33.95M | 37.21M | 46.45M | 43.71M | 35.06M | 61.88M | 105.96M | 98.86M | 103.88M | 173.24M | 162.03M | 151.66M | 141.34M | 131.05M | 130.84M | 116.75M | 141.10M | 123.77M | 117.78M | 115.72M | 105.01M | 115.79M | 155.03M | 164.18M | 153.56M | 137.12M | 114.31M | 99.16M | 95.49M | 82.26M | 87.54M | 59.38M | 7.55M | 29.50M | 25.05M | 20.52M |
|
Retained Earnings
|
-274.00 | -55.96M | -0.01M | -0.02M | -0.03M | -65.81M | -69.51M | -73.04M | -76.96M | -79.87M | -84.03M | -89.91M | -96.11M | -102.67M | -110.66M | -120.74M | -127.80M | -120.31M | -129.03M | -129.23M | -135.38M | -147.07M | -159.06M | -170.81M | -173.41M | -174.18M | -177.77M | -182.72M | -197.01M | -211.41M | -215.60M | -231.10M | -247.61M | -257.14M | -262.25M | -272.60M | -282.32M | -290.42M | -303.60M | -299.63M | -310.40M | -76.30M | -319.90M | -323.45M | -326.33M |
|
Preferred Shares
|
| | | | | | | | | | | 5.00 | 5.00 | | 5.00 | 5.00 | 5.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |