|
Cash & Equivalents
|
26.50M | 20.43M | 97.77M | 53.35M | 47.98M | 96.75M | 37.83M | 39.99M | 42.11M | 116.84M | 78.83M | 55.05M | 144.65M | 168.91M | 179.28M | 218.71M | 105.69M | 117.59M | 97.10M | 110.33M | 248.13M | 176.19M | 43.16M | 33.99M | 31.41M | 20.06M | 36.26M | 25.62M | 115.51M | 97.66M | 89.08M | 77.97M | 65.48M | 54.83M | 49.04M |
|
Short-term Investments
|
| | | 78.08M | 70.52M | 160.55M | 201.51M | 176.52M | 147.13M | 180.23M | 192.11M | 208.61M | 91.56M | 39.01M | | | 84.23M | 96.98M | 91.72M | 47.49M | 8.00M | 49.34M | 157.91M | 141.04M | 110.57M | 50.27M | 74.19M | | 19.80M | 9.99M | | | | | 19.91M |
|
Cash & Current Investments
|
26.50M | 20.43M | 97.77M | 131.43M | 118.50M | 257.30M | 239.33M | 216.51M | 189.24M | 297.07M | 270.95M | 263.66M | 236.20M | 207.92M | 179.28M | 218.71M | 189.92M | 214.57M | 188.82M | 157.83M | 256.13M | 225.52M | 201.07M | 175.03M | 141.98M | 70.33M | 110.44M | 25.62M | 135.31M | 107.65M | 89.08M | 77.97M | 65.48M | 54.83M | 68.94M |
|
Receivables - Net
|
| | | | | | | 0.80M | 0.20M | 0.30M | 0.30M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.30M | 0.20M | 0.10M | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 0.80M | 0.20M | 0.30M | 0.30M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.30M | 0.20M | 0.10M | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 1.95M | 3.67M | 6.07M | 8.32M | 6.95M | 2.54M | 2.97M | 4.41M | 4.19M | 3.40M | 3.16M | 3.25M | 2.13M | 3.00M | 4.64M | 4.27M | 7.13M | 6.32M | 12.92M | 12.13M | 5.99M | 3.56M | 4.26M | 3.02M | 3.10M | 2.73M | 3.97M | 4.82M | 3.91M | 3.15M | 3.49M | 1.77M |
|
Current Assets
|
| | | 131.60M | 120.40M | 261.58M | 245.87M | 221.69M | 190.50M | 298.77M | 274.08M | 266.58M | 238.33M | 209.81M | 181.25M | 219.56M | 191.65M | 217.94M | 191.82M | 191.91M | 262.45M | 238.44M | 213.20M | 181.01M | 153.58M | 131.34M | 106.64M | 28.72M | 138.04M | 111.62M | 93.90M | 81.88M | 68.63M | 58.32M | 50.81M |
|
Property, Plant & Equipment (Net)
|
| | | 3.15M | 3.83M | 6.94M | 20.74M | 35.64M | 40.98M | 41.11M | 41.41M | 42.72M | 42.57M | 40.77M | 39.68M | 37.00M | 36.15M | 34.38M | 32.70M | 2.25M | 1.99M | 1.72M | 1.42M | 1.08M | 1.06M | 0.84M | | 1.78M | 1.66M | 1.55M | 1.49M | 1.37M | 1.25M | 1.16M | 1.07M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | 30.64M | 29.30M | 27.13M | 25.81M | 23.04M | 17.32M | 14.00M | | 4.72M | 3.27M | 2.60M | 2.60M | 2.53M | | |
|
Other Non-Current Assets
|
| | | 1.80M | 1.77M | 1.79M | 1.79M | 1.77M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.95M | 0.28M | | | | 5.65M | 5.65M | 5.65M | 5.65M | 0.65M | 1.10M | 0.65M | 0.65M | 0.65M | 0.65M | 0.65M |
|
Non-Current Assets
|
| | | 5.93M | 8.67M | 8.73M | 22.53M | 37.41M | 42.52M | 42.39M | 42.68M | 43.99M | 50.45M | 48.43M | 47.11M | 44.17M | 43.05M | 40.98M | 39.00M | 19.81M | 48.51M | 46.17M | 49.45M | 228.75M | 44.30M | 38.00M | 33.43M | 74.46M | 14.29M | 12.59M | 10.64M | 10.46M | 10.44M | 7.79M | 6.97M |
|
Assets
|
| | | 137.53M | 129.08M | 270.31M | 268.40M | 259.09M | 233.03M | 341.16M | 316.76M | 310.57M | 288.79M | 258.24M | 228.36M | 263.74M | 234.70M | 258.92M | 230.82M | 211.72M | 310.96M | 284.61M | 262.65M | 228.47M | 197.88M | 169.34M | 140.06M | 47.06M | 152.33M | 124.21M | 104.54M | 92.33M | 79.07M | 66.12M | 57.78M |
|
Accounts Payables
|
| | | 2.54M | 3.78M | 5.02M | 11.12M | 15.73M | 11.79M | 8.33M | 8.80M | 2.61M | 7.40M | 7.10M | 3.32M | 4.72M | 4.88M | 5.70M | 3.52M | 2.37M | 9.88M | 3.76M | 4.83M | 1.14M | 3.63M | 3.39M | 7.80M | 3.47M | 4.96M | 2.48M | 1.26M | 2.99M | 2.71M | 0.91M | 0.97M |
|
Payables
|
| | | 2.54M | 3.78M | 5.02M | 11.12M | 15.73M | 11.79M | 8.33M | 8.80M | 2.61M | 7.40M | 7.10M | 3.32M | 4.72M | 4.88M | 5.70M | 3.52M | 2.37M | 9.88M | 3.76M | 4.83M | 1.14M | 3.63M | 3.39M | 7.80M | 3.47M | 4.96M | 2.48M | 1.26M | 2.99M | 2.71M | 0.91M | 0.97M |
|
Accumulated Expenses
|
| | | 2.86M | 2.26M | 2.36M | 3.85M | 5.04M | 3.79M | 5.31M | 7.82M | 7.64M | 6.95M | 9.27M | 8.43M | 9.80M | 5.42M | 7.69M | 10.02M | 11.41M | 6.31M | 12.94M | 16.97M | 18.71M | 12.89M | 17.84M | 15.71M | 9.76M | 19.82M | 11.02M | 8.91M | 7.48M | 5.26M | 4.40M | 3.90M |
|
Other Accumulated Expenses
|
| | | 0.18M | 0.15M | 0.33M | 0.83M | 1.06M | 1.40M | 1.46M | 3.01M | 2.26M | 3.81M | 4.29M | 2.00M | 2.39M | 1.27M | 1.86M | 2.53M | 2.19M | 2.69M | 8.50M | 10.78M | 9.45M | 9.20M | 12.60M | 8.20M | 0.33M | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 3.09M | | 1.53M | 3.10M | 4.66M | 6.23M | 6.23M |
|
Current Leases
|
| | | | | | | | | | | | 2.33M | 2.41M | 2.50M | 2.50M | 2.32M | 2.14M | 1.96M | 0.25M | 0.43M | 0.41M | 1.49M | 1.56M | 1.63M | 1.70M | 1.78M | 1.32M | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | 0.97M | 0.86M | 0.82M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 3.34M | 3.41M | 3.50M | 3.61M | 0.98M | 1.16M | 1.16M | 1.29M | 1.31M | 0.77M | 0.77M | 2.94M | 5.63M | 5.18M | 1.20M | 3.21M | 3.21M | 3.21M | 2.76M | 1.96M | 1.16M | 0.35M | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 8.86M | 9.44M | 10.88M | 18.57M | 22.52M | 17.65M | 15.49M | 18.68M | 12.37M | 17.45M | 19.56M | 17.18M | 22.66M | 17.81M | 19.53M | 18.70M | 17.23M | 20.80M | 20.73M | 25.25M | 22.58M | 18.51M | 22.94M | 25.29M | 14.11M | 32.95M | 17.19M | 14.38M | 16.46M | 14.58M | 11.53M | 11.11M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 9.40M | 12.55M | 11.07M | 9.56M | 8.04M | 6.52M | 5.00M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 38.59M | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 30.07M | 29.85M | 29.75M | 29.74M | 30.75M | 30.52M | 30.60M | 30.37M | 30.14M | 29.97M | 29.78M | 27.42M | 32.14M | 3.56M | 2.76M | 1.96M | 1.16M | 0.35M | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 137.76M | 137.76M | | | | | | | | | | | | | | | | | | | | | | | 111.44M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | 14.82M | 14.19M | 13.54M | 12.94M | 12.50M | 12.05M | 11.58M | 23.69M | 23.55M | 23.59M | 28.34M | 27.92M | 27.48M | 27.02M | 26.56M | 6.25M | 6.10M | 5.95M | 5.79M | 5.64M | 5.47M | 5.30M | 5.12M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 55.11M | 55.00M | 55.00M | 55.00M | 55.00M | 55.00M | 55.00M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 37.72M | | | | 42.84M | 48.45M | 35.70M | 31.25M | 31.66M | 28.09M | 23.35M | 21.23M |
|
Total Liabilities
|
| | | 39.22M | 40.84M | 43.52M | 55.64M | 62.74M | 58.76M | 56.41M | 58.94M | 52.06M | 62.25M | 63.53M | 58.14M | 67.74M | 33.87M | 34.34M | 32.24M | 42.07M | 44.70M | 44.32M | 53.59M | 50.49M | 45.98M | 49.96M | 51.85M | 118.53M | 103.56M | 90.70M | 86.25M | 86.66M | 83.08M | 78.35M | 76.23M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.46M | 12.49M | 12.55M | 12.60M | 12.65M | 12.70M | 12.75M | 11.23M |
|
Common Equity
|
| | | -39.45M | -49.22M | 227.57M | 214.18M | 196.35M | 174.26M | 284.74M | 257.82M | 258.51M | 226.54M | 194.70M | 170.22M | 196.00M | 200.83M | 224.58M | 198.57M | 169.65M | 266.25M | 240.29M | 209.06M | 177.98M | -137.24M | -142.72M | -156.45M | -182.92M | 48.77M | 33.51M | 18.30M | 5.67M | -4.01M | -12.23M | -18.45M |
|
Shareholder's Equity
|
| | | -39.45M | -49.22M | 227.57M | 214.18M | 196.35M | 174.26M | 284.74M | 257.82M | 258.51M | 226.54M | 194.70M | 170.22M | 196.00M | 200.83M | 224.58M | 198.57M | 169.65M | 266.25M | 240.29M | 209.06M | 177.98M | -137.24M | -142.72M | -156.45M | -182.92M | 48.77M | 33.51M | 18.30M | 5.67M | -4.01M | -12.23M | -18.45M |
|
Liabilities and Shareholders Equity
|
| | | 137.53M | 129.08M | 270.31M | 268.40M | 259.09M | 233.03M | 341.16M | 316.76M | 310.57M | 288.79M | 258.24M | 228.36M | 263.74M | 234.70M | 258.92M | 230.82M | 211.72M | 310.96M | 284.61M | 262.65M | 228.47M | 197.88M | 169.34M | 140.06M | 47.06M | 152.33M | 124.21M | 104.54M | 92.33M | 79.07M | 66.12M | 57.78M |
|
Retained Earnings
|
| | | -40.18M | -50.70M | -63.60M | -78.39M | -95.76M | -119.61M | -145.88M | -175.51M | -199.67M | -235.00M | -270.35M | -298.60M | -328.37M | -329.44M | -359.94M | -390.55M | -424.13M | -332.03M | -361.12M | -394.84M | -429.14M | -458.00M | -493.02M | -526.00M | -187.08M | -186.10M | -203.03M | -220.62M | -234.81M | -245.84M | -255.33M | -262.72M |