|
Cash & Equivalents
|
12.46M | 9.38M | 21.95M | 24.77M | 37.95M | 87.58M | 119.57M | 109.01M | 115.42M | 88.79M |
|
Short-term Investments
|
| | | | | | | 20.11M | 9.83M | 0.43M |
|
Cash & Current Investments
|
12.46M | 9.38M | 21.95M | 24.77M | 37.95M | 87.58M | 119.57M | 129.12M | 125.25M | 89.22M |
|
Receivables - Net
|
| 55.32M | 63.52M | 80.60M | 111.57M | 117.94M | 135.45M | 116.09M | 119.43M | 130.78M |
|
Receivables - Other
|
| 0.64M | 1.20M | 1.20M | | | | | 0.80M | 1.30M |
|
Receivables
|
| 55.96M | 64.72M | 81.80M | 111.57M | 117.94M | 135.45M | 116.09M | 120.23M | 132.08M |
|
Prepaid Assets
|
0.01M | 5.75M | 8.56M | 7.66M | 15.21M | 13.46M | 16.34M | 18.85M | 25.65M | 19.19M |
|
Current Assets
|
0.98M | 89.31M | 112.11M | 124.69M | 176.92M | 233.22M | 286.76M | 281.71M | 288.69M | 256.28M |
|
Property, Plant & Equipment (Net)
|
| 4.56M | 4.25M | 3.63M | 3.67M | 4.82M | 4.43M | 6.11M | 10.50M | 9.89M |
|
Long-Term Investments
|
172.58M | 173.05M | | | | | | | | |
|
Long-Term Deferred Tax
|
| 0.59M | 0.72M | 0.91M | 1.25M | 1.87M | 64.03M | 65.52M | 59.00M | 68.58M |
|
Other Non-Current Assets
|
| 18.85M | 18.08M | 15.85M | 16.30M | 21.03M | 21.52M | 23.51M | 23.56M | 22.08M |
|
Non-Current Assets
|
172.58M | 10.07M | 10.06M | 21.83M | 24.30M | 46.72M | 104.50M | 109.33M | 105.11M | 112.79M |
|
Assets
|
173.55M | 99.38M | 122.17M | 146.52M | 201.22M | 279.94M | 391.26M | 391.04M | 393.80M | 369.06M |
|
Accounts Payables
|
| 8.84M | 10.14M | 12.85M | 2.30M | 3.24M | 5.71M | 8.04M | 6.00M | 5.28M |
|
Payables
|
| 8.84M | 10.14M | 12.85M | 2.30M | 3.24M | 5.71M | 8.04M | 6.00M | 5.28M |
|
Accumulated Expenses
|
0.02M | 18.30M | 18.15M | 22.50M | 27.92M | 38.03M | 36.56M | 37.46M | 38.96M | 33.59M |
|
Other Accumulated Expenses
|
| 18.35M | 32.55M | 20.42M | 23.35M | 21.15M | 26.12M | 32.68M | 18.13M | 20.69M |
|
Short term Debt
|
| 24.75M | 15.50M | 2.37M | | | 3.66M | 4.79M | 5.91M | 3.09M |
|
Current Leases
|
| | | | | 3.94M | 4.23M | 4.22M | 4.32M | 3.97M |
|
Current Deferred Revenue
|
| 137.29M | 169.01M | 196.71M | 235.50M | 256.93M | 300.27M | 299.92M | 286.97M | 281.20M |
|
Total Current Liabilities
|
0.02M | 212.93M | 228.73M | 225.90M | 259.34M | 295.33M | 329.50M | 353.03M | 336.43M | 324.59M |
|
Non-Current Debt
|
| 63.31M | 66.61M | 2.01M | | | 79.66M | 70.00M | 64.23M | 82.19M |
|
Non-Current Deffered Revenue
|
6.04M | 27.54M | 29.18M | 28.96M | 29.73M | 27.97M | 47.05M | 34.08M | 23.86M | 23.21M |
|
Preferred Stock Liabilities
|
162.50M | 159.64M | | 114.00M | 131.32M | 137.85M | | | | |
|
Operating Leases
|
| 1.58M | 2.25M | | | 19.93M | 16.74M | 13.32M | 11.16M | 11.03M |
|
Other Non-Current Liabilities
|
| 7.27M | | 2.01M | 2.27M | 2.54M | 2.93M | 2.01M | 1.93M | 1.45M |
|
Total Non-Current Liabilities
|
| 305.62M | | 255.91M | 290.22M | 342.60M | 468.71M | 466.20M | 431.36M | 437.06M |
|
Total Liabilities
|
6.06M | 312.89M | 332.47M | 257.92M | 292.50M | 345.14M | 471.65M | 468.21M | 433.29M | 438.51M |
|
Total Debt
|
| 88.06M | 82.11M | 4.38M | | | 83.32M | 74.79M | 70.14M | 85.28M |
|
Common Equity
|
-212.32M | -213.51M | -174.13M | -225.40M | -222.59M | -203.06M | -80.39M | -77.17M | -39.50M | -69.44M |
|
Shareholder's Equity
|
-212.32M | -213.51M | -174.13M | -225.40M | -222.59M | -203.06M | -80.39M | -77.17M | -39.50M | -69.44M |
|
Liabilities and Shareholders Equity
|
173.55M | 99.38M | 122.17M | 146.52M | 201.22M | 279.94M | 391.26M | 391.04M | 393.80M | 369.06M |
|
Treasury Shares
|
| | | | | | 0.14M | | 2.10M | 4.80M |
|
Retained Earnings
|
-0.13M | -251.11M | -304.41M | -332.18M | -314.65M | -301.01M | -225.79M | -228.27M | -202.21M | -238.48M |
|
Preferred Shares
|
| 19.54M | | | | | | | | |