|
Cash & Equivalents
|
58.71M | 38.52M | 83.00M | 29.80M | 114.70M | 108.75M | 103.12M | 18.14M | 182.70M | 171.47M | 159.48M | 111.36M | 196.60M | 257.80M | 240.60M | 185.38M | 275.90M | 249.80M | 228.70M | 335.95M | 466.40M | 426.80M | 421.50M | 232.69M | 346.60M | 321.40M | 306.50M | 140.52M | 360.00M | 307.00M | 437.20M | 55.90M | 330.30M | 278.80M | 235.70M | 163.63M | 318.20M | 271.50M | 222.80M |
|
Short-term Investments
|
43.56M | 59.70M | 54.58M | 96.67M | 89.43M | 81.14M | 53.98M | | 11.56M | 79.56M | 89.40M | 94.38M | 72.13M | 192.95M | 151.37M | 118.73M | 85.38M | 86.60M | 146.46M | 185.62M | 213.81M | 162.22M | 175.81M | 156.05M | 216.04M | 133.82M | 109.86M | 215.88M | 266.50M | 261.96M | 211.51M | 317.27M | 295.04M | 240.22M | 170.06M | 208.70M | 268.35M | 238.68M | 146.81M |
|
Cash & Current Investments
|
102.27M | 98.22M | 137.58M | 126.47M | 204.14M | 189.90M | 157.10M | 18.14M | 194.26M | 251.02M | 248.88M | 205.73M | 268.73M | 450.75M | 391.97M | 304.12M | 361.27M | 336.40M | 375.16M | 521.57M | 680.21M | 589.02M | 597.32M | 388.74M | 562.64M | 455.22M | 416.37M | 356.39M | 626.50M | 568.96M | 648.71M | 373.18M | 625.34M | 519.02M | 405.76M | 372.34M | 586.55M | 510.18M | 369.61M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | 1.60M | 1.10M | 1.10M | 1.00M | 1.00M | | | 0.90M | | | | | | | 0.05M | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | 1.60M | 1.10M | 1.10M | 1.00M | 1.00M | | | 0.90M | | | | | | | 0.05M | | | | | | | |
|
Prepaid Assets
|
0.98M | 0.48M | 1.34M | 1.88M | 1.93M | 1.07M | 0.75M | 0.81M | 2.13M | 2.50M | 1.34M | 3.36M | 3.03M | 5.85M | 5.03M | 3.64M | 3.91M | 5.63M | 4.52M | 4.63M | 5.47M | 3.60M | 3.61M | 3.32M | 7.25M | 4.40M | 4.60M | 7.67M | 6.95M | 5.03M | 9.69M | 5.05M | 14.85M | 13.90M | 6.09M | 5.85M | 6.33M | 5.66M | 4.92M |
|
Current Assets
|
103.25M | 98.70M | 138.92M | 128.35M | 116.63M | 109.82M | 103.87M | 18.95M | 184.83M | 134.61M | 128.82M | 209.09M | 199.62M | 263.63M | 245.59M | 307.75M | 279.81M | 255.44M | 233.21M | 487.35M | 471.82M | 430.43M | 425.07M | 392.06M | 353.85M | 325.77M | 311.13M | 364.06M | 338.03M | 312.07M | 446.87M | 378.22M | 345.16M | 292.73M | 241.75M | 378.18M | 324.49M | 277.15M | 227.68M |
|
Property, Plant & Equipment (Net)
|
0.79M | 0.98M | 1.04M | 1.13M | 1.12M | 1.08M | 0.61M | 0.98M | 1.15M | 0.98M | 1.25M | 2.03M | 7.08M | 9.84M | 19.27M | 29.52M | 11.14M | 14.31M | 15.80M | 19.21M | 19.83M | 20.99M | 22.09M | 22.30M | 24.35M | 24.85M | 25.61M | 29.01M | 30.59M | 32.99M | 36.53M | 39.17M | 39.34M | 39.55M | 38.51M | 36.79M | 34.56M | 32.52M | 29.77M |
|
Long-Term Investments
|
| | | | | | | | | 39.36M | 32.00M | 7.40M | | | | | | | | | | | | | | | | 43.28M | 28.96M | | | 34.32M | | | | | | | |
|
Goodwill
|
| | | | | | | | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 39.20M | 39.20M | 39.20M | 39.20M | 39.20M | 39.20M | 39.20M | 39.20M | 39.20M | 39.20M | 39.20M | 39.20M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 25.72M | 25.72M | 25.72M | 25.15M | 25.15M | 25.15M | 25.15M | 25.15M | 25.15M | 25.15M | 25.15M | 25.15M |
|
Goodwill & Intangibles
|
| | | | | | | | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 30.82M | 64.92M | 64.92M | 64.92M | 64.35M | 64.35M | 64.35M | 64.35M | 64.35M | 64.35M | 64.35M | 64.35M | 64.35M |
|
Other Non-Current Assets
|
0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | | 0.17M | 0.17M | 0.46M | 0.55M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.61M | 0.46M | 0.54M | 0.54M | 0.53M | 0.53M | 0.48M | 0.50M | 0.53M | 0.51M | 0.52M | 0.52M |
|
Non-Current Assets
|
0.96M | 1.15M | 1.22M | 1.30M | 1.29M | 1.24M | 0.78M | 1.19M | 32.34M | 72.97M | 66.16M | 42.23M | 42.52M | 45.09M | 54.32M | 64.37M | 92.95M | 97.63M | 102.28M | 103.48M | 104.66M | 104.73M | 105.17M | 104.96M | 106.30M | 106.08M | 106.13M | 187.75M | 176.72M | 149.71M | 151.90M | 188.12M | 154.28M | 153.69M | 151.93M | 149.52M | 146.57M | 143.82M | 140.35M |
|
Assets
|
104.21M | 99.85M | 140.14M | 129.65M | 117.92M | 111.06M | 104.66M | 20.15M | 217.16M | 207.57M | 194.98M | 251.31M | 242.14M | 308.72M | 299.91M | 372.12M | 372.75M | 353.06M | 335.50M | 590.82M | 576.48M | 535.15M | 530.24M | 497.02M | 460.15M | 431.85M | 417.26M | 551.81M | 514.76M | 461.78M | 598.76M | 566.34M | 499.44M | 446.41M | 393.69M | 527.70M | 471.07M | 420.98M | 368.03M |
|
Accounts Payables
|
1.38M | 0.92M | 1.78M | 1.59M | 1.90M | 0.37M | 0.38M | 4.52M | 4.76M | 8.29M | 9.77M | 15.37M | 19.68M | 14.17M | 21.25M | 17.35M | 18.82M | 18.25M | 24.83M | 25.47M | 33.17M | 17.88M | 22.01M | 19.61M | 20.03M | 21.84M | 27.82M | 36.66M | 28.61M | 31.35M | 30.62M | 45.79M | 30.09M | 34.73M | 37.13M | 37.83M | 32.44M | 40.51M | 28.26M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | 4.76M | 4.88M | 4.99M | 5.10M | | | | | | | | | | | | | | | | | |
|
Payables
|
1.38M | 0.92M | 1.78M | 1.59M | 1.90M | 0.37M | 0.38M | 4.52M | 4.76M | 8.29M | 9.77M | 15.37M | 19.68M | 14.17M | 21.25M | 17.35M | 18.82M | 18.25M | 29.59M | 30.35M | 38.15M | 22.99M | 22.01M | 19.61M | 20.03M | 21.84M | 27.82M | 36.66M | 28.61M | 31.35M | 30.62M | 45.79M | 30.09M | 34.73M | 37.13M | 37.83M | 32.44M | 40.51M | 28.26M |
|
Accumulated Expenses
|
3.24M | 3.15M | 3.72M | 4.25M | 2.89M | 2.42M | 2.90M | 0.70M | 0.96M | 1.24M | 0.99M | 1.77M | 4.47M | 1.24M | 3.55M | 4.42M | 2.80M | 3.96M | 5.63M | 4.88M | 6.19M | 3.12M | 3.81M | 4.53M | 1.64M | 3.01M | 4.79M | 10.01M | 4.20M | 6.01M | 8.36M | 9.93M | 4.19M | 7.29M | 10.32M | 11.94M | 7.07M | 8.05M | 11.43M |
|
Other Accumulated Expenses
|
0.27M | 0.18M | 0.32M | 0.14M | 0.40M | 0.26M | 0.10M | 0.03M | 0.15M | 0.14M | 0.32M | 0.59M | 0.37M | 0.23M | 0.36M | 0.34M | 0.76M | 0.32M | 0.55M | 0.83M | 0.95M | 0.67M | 0.65M | 0.48M | 0.96M | 0.65M | 1.88M | 2.27M | 1.67M | 1.11M | 1.85M | 1.77M | 2.75M | 3.06M | 2.77M | 1.62M | 2.94M | 1.71M | 2.67M |
|
Current Leases
|
| | | | | | | | | | | | 0.89M | 0.91M | 0.94M | 0.96M | 1.48M | 1.62M | 1.63M | 1.64M | 1.66M | 1.67M | 1.68M | 1.69M | 1.70M | 1.71M | 1.72M | 1.74M | 1.75M | 1.76M | 1.77M | 1.79M | 1.81M | 1.83M | 1.84M | 1.86M | 1.87M | 1.88M | 1.90M |
|
Current Deferred Revenue
|
| | | | | | | | 0.51M | 0.52M | 0.53M | 0.53M | 0.54M | 0.55M | 0.56M | 0.56M | 0.57M | 0.58M | 0.58M | 0.59M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | | | | | | | | | |
|
Total Current Liabilities
|
4.61M | 4.07M | 5.94M | 7.04M | 5.27M | 4.02M | 3.77M | 4.52M | 7.34M | 10.15M | 10.29M | 15.37M | 20.57M | 15.08M | 22.18M | 18.31M | 21.11M | 20.68M | 31.95M | 32.62M | 40.49M | 25.44M | 24.49M | 22.17M | 22.57M | 24.29M | 30.18M | 39.17M | 31.21M | 34.35M | 33.48M | 48.51M | 32.96M | 37.59M | 39.98M | 40.68M | 35.31M | 43.40M | 31.17M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | 18.85M | 18.90M | 18.95M | 18.99M | 19.03M | 19.07M | 19.11M | 19.14M | 19.18M | 19.21M | 19.24M | 19.27M | 19.29M | 19.32M | 19.34M | 19.35M | 19.36M | 19.37M | 19.38M | 19.38M | 19.38M | 19.38M | 19.38M |
|
Convertible Debt
|
| | 48.82M | 48.96M | 49.10M | 49.24M | 49.39M | | 39.08M | 39.84M | 40.63M | 41.45M | 42.30M | 43.18M | 44.10M | 45.05M | 45.79M | 46.23M | 42.13M | 35.07M | 35.54M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.11M | 0.60M | 0.51M | 0.44M | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | 2.17M | 1.93M | 1.69M | 1.44M | 0.92M | 0.71M | 0.60M | 0.50M | 1.30M | 1.10M | 0.89M | 0.91M | 0.72M | 0.61M | 0.49M | 1.09M | 3.51M | 3.07M | 2.99M | 2.97M | 3.71M | 3.56M | 3.41M | 3.26M | 3.10M | 2.93M | 2.76M |
|
Other Non-Current Liabilities
|
0.35M | 0.34M | 0.32M | 0.48M | 0.29M | 0.28M | 0.42M | 0.40M | | | | 0.46M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.14M | 0.12M | 0.11M | 0.09M | 0.08M | 0.07M | 0.05M | 0.04M | 2.60M | 1.88M | 2.07M | 1.87M | 2.94M | 1.91M | 1.25M | 1.14M | 1.14M | 1.14M | 1.06M | 1.06M |
|
Total Non-Current Liabilities
|
4.61M | 4.07M | 54.76M | 56.00M | 54.37M | 53.26M | 53.16M | 4.22M | | | | 56.82M | 65.04M | 60.19M | 67.97M | 64.80M | 86.68M | 86.52M | 93.63M | 87.17M | 96.36M | 45.61M | 44.49M | 42.22M | 42.47M | 44.10M | 49.91M | 59.53M | 54.01M | 56.74M | 55.81M | 70.83M | 56.03M | 60.53M | 62.77M | 63.33M | 57.79M | 65.71M | 53.30M |
|
Total Liabilities
|
4.96M | 4.41M | 55.09M | 56.48M | 54.66M | 53.53M | 53.58M | 4.63M | 47.02M | 50.50M | 51.36M | 57.28M | 65.06M | 60.22M | 67.99M | 64.82M | 86.70M | 86.54M | 93.66M | 87.31M | 96.48M | 45.72M | 44.58M | 42.30M | 42.53M | 44.16M | 49.95M | 62.12M | 55.88M | 58.81M | 57.68M | 73.77M | 57.94M | 61.78M | 63.92M | 64.47M | 58.93M | 66.77M | 54.36M |
|
Common Equity
|
99.24M | 95.44M | 85.05M | 73.17M | 63.26M | 57.53M | 51.08M | 15.52M | 170.15M | 157.08M | 143.62M | 194.04M | 177.08M | 248.50M | 231.92M | 307.30M | 286.05M | 266.52M | 241.84M | 503.52M | 480.00M | 489.44M | 485.66M | 454.72M | 417.62M | 387.70M | 367.31M | 489.69M | 458.88M | 402.97M | 541.09M | 492.57M | 441.50M | 384.63M | 329.77M | 463.23M | 412.14M | 354.21M | 313.67M |
|
Shareholder's Equity
|
99.24M | 95.44M | 85.05M | 73.17M | 63.26M | 57.53M | 51.08M | 15.52M | 170.15M | 157.08M | 143.62M | 194.04M | 177.08M | 248.50M | 231.92M | 307.30M | 286.05M | 266.52M | 241.84M | 503.52M | 480.00M | 489.44M | 485.66M | 454.72M | 417.62M | 387.70M | 367.31M | 489.69M | 458.88M | 402.97M | 541.09M | 492.57M | 441.50M | 384.63M | 329.77M | 463.23M | 412.14M | 354.21M | 313.67M |
|
Liabilities and Shareholders Equity
|
104.21M | 99.85M | 140.14M | 129.65M | 117.92M | 111.06M | 104.66M | 20.15M | 217.16M | 207.57M | 194.98M | 251.31M | 242.14M | 308.72M | 299.91M | 372.12M | 372.75M | 353.06M | 335.50M | 590.82M | 576.48M | 535.15M | 530.24M | 497.02M | 460.15M | 431.85M | 417.26M | 551.81M | 514.76M | 461.78M | 598.76M | 566.34M | 499.44M | 446.41M | 393.69M | 527.70M | 471.07M | 420.98M | 368.03M |
|
Treasury Shares
|
| | | 0.12M | 1.34M | 1.31M | 1.09M | | 0.27M | 0.23M | 0.15M | | | 0.02M | 0.02M | 0.01M | 0.00M | | 0.00M | 0.61M | 0.02M | 0.02M | 0.02M | 1.22M | 1.22M | 1.22M | 1.22M | 2.72M | 0.00M | 0.00M | | 5.72M | 5.72M | 1.68M | 1.57M | 1.41M | 4.05M | 4.38M | 5.50M |
|
Retained Earnings
|
-206.09M | -214.78M | -225.90M | -238.88M | -249.55M | -256.11M | -263.50M | -31.36M | -46.70M | -62.47M | -78.55M | -105.87M | -125.32M | -144.00M | -163.29M | -183.14M | -207.81M | -232.85M | -261.93M | -322.84M | -363.02M | -397.55M | -447.70M | -491.91M | -534.90M | -589.30M | -647.10M | -713.77M | -772.11M | -837.81M | -899.71M | -959.37M | -1021.42M | -1091.07M | -1160.00M | -1218.12M | -1280.00M | -1350.00M | -1400.00M |
|
Preferred Shares
|
| | | | | | | 25.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |