|
Cash & Equivalents
|
103.61M | | | | 418.14M | 341.42M | 290.95M | 294.85M | 188.67M | 269.15M | 383.77M | 435.47M | 440.84M | 440.84M | 440.84M | 440.84M | 371.06M | 286.86M | 371.06M | 228.84M |
|
Short-term Investments
|
14.01M | | -25.00M | -110.00M | 85.13M | -151.75M | -191.96M | -335.75M | 287.00M | -50.00M | -50.00M | -55.00M | 28.97M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M |
|
Cash & Current Investments
|
117.62M | | -25.00M | -110.00M | 503.27M | 189.67M | 98.98M | -40.90M | 475.67M | 219.16M | 333.77M | 380.47M | 469.81M | 445.84M | 445.84M | 445.84M | 376.06M | 291.86M | 376.06M | 233.84M |
|
Receivables - Net
|
37.19M | 14.56M | 11.02M | 13.36M | 35.48M | 12.02M | 7.35M | 4.86M | 37.55M | 8.77M | -9.59M | 7.01M | 46.89M | 12.87M | -6.56M | 11.78M | 47.80M | 15.77M | 33.37M | 30.85M |
|
Receivables
|
37.19M | 14.56M | 11.02M | 13.36M | 35.48M | 12.02M | 7.35M | 4.86M | 37.55M | 8.77M | -9.59M | 7.01M | 46.89M | 12.87M | -6.56M | 11.78M | 47.80M | 15.77M | 33.37M | 30.85M |
|
Current Deferred Tax Assets
|
| -0.82M | -2.03M | -3.38M | -5.30M | -0.19M | -0.19M | -0.20M | -0.20M | | | | | | | | | | | |
|
Prepaid Assets
|
5.64M | -5.05M | -6.55M | -10.93M | 19.34M | 4.97M | 6.93M | 7.05M | 14.37M | 0.69M | 1.21M | -3.11M | 10.61M | -0.89M | -1.32M | -1.29M | 9.83M | 10.31M | 14.62M | 10.42M |
|
Current Assets
|
163.50M | | | | 565.07M | 534.98M | 523.46M | 521.67M | 529.93M | 521.27M | 525.51M | 493.72M | 532.30M | 500.16M | 472.22M | 433.76M | 433.70M | 399.51M | 387.11M | 366.42M |
|
Property, Plant & Equipment (Net)
|
4.64M | -0.39M | -1.09M | -4.22M | 16.97M | -2.54M | -2.98M | -3.41M | 18.59M | -0.19M | -0.25M | -1.07M | 15.64M | -0.18M | -0.40M | -0.51M | 12.70M | -0.21M | -0.46M | -0.58M |
|
Long-Term Investments
|
| | | | | | | | | | | 28.91M | | | | | | | | |
|
Other Non-Current Assets
|
6.98M | -1.03M | -2.25M | -3.71M | 10.37M | -0.82M | -2.50M | -5.01M | 14.38M | -1.58M | -3.53M | -5.19M | 15.56M | -1.58M | -3.13M | -5.49M | 16.56M | -1.90M | 15.77M | -4.83M |
|
Non-Current Assets
|
17.06M | | | | 35.56M | 75.72M | 75.60M | 77.13M | 77.05M | 77.15M | 72.98M | 98.80M | 69.63M | 66.83M | 64.19M | 61.08M | 62.16M | 60.25M | 58.37M | 55.28M |
|
Assets
|
180.56M | | | | 600.63M | 610.70M | 599.06M | 598.79M | 606.98M | 598.42M | 598.49M | 592.51M | 601.93M | 566.99M | 536.40M | 494.84M | 495.86M | 459.76M | 445.49M | 421.70M |
|
Accounts Payables
|
1.51M | 0.05M | 0.61M | 1.19M | 0.23M | 1.01M | 1.61M | 2.15M | 2.11M | 0.33M | 1.73M | -1.33M | 2.57M | -0.33M | -0.72M | -0.42M | 2.31M | -0.30M | 1.44M | 2.12M |
|
Payables
|
1.51M | 0.05M | 0.61M | 1.19M | 0.23M | 1.01M | 1.61M | 2.15M | 2.11M | 0.33M | 1.73M | -1.33M | 2.57M | -0.33M | -0.72M | -0.42M | 2.31M | -0.30M | 1.44M | 2.12M |
|
Accumulated Expenses
|
15.55M | -2.79M | 3.13M | 2.24M | 24.75M | -7.46M | -5.58M | -3.82M | 24.13M | -3.49M | -6.06M | -4.29M | 24.02M | -1.56M | -4.14M | -3.56M | 26.36M | -7.85M | -5.08M | 20.82M |
|
Other Accumulated Expenses
|
1.91M | -0.02M | 0.05M | 0.03M | 2.23M | 0.01M | 0.11M | 0.14M | 1.85M | 0.04M | 0.07M | 0.12M | 1.06M | 0.09M | 0.14M | 0.32M | 1.03M | 0.08M | 0.11M | 0.20M |
|
Current Leases
|
| | | | | -1.27M | -2.37M | 1.39M | 6.21M | -0.62M | -1.41M | -3.49M | 5.62M | -1.18M | -2.20M | -2.56M | 5.59M | -1.12M | -2.24M | 5.94M |
|
Total Current Liabilities
|
51.92M | | | | 62.41M | 54.22M | 60.75M | 68.48M | 72.61M | 63.55M | 64.96M | 65.30M | 69.81M | 60.20M | 61.11M | 60.83M | 70.54M | 57.42M | 61.99M | 60.64M |
|
Preferred Stock Liabilities
|
159.56M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | 36.81M | 33.62M | 32.39M | 31.20M | 29.54M | 28.27M | 25.92M | 25.69M | 24.40M | 23.03M | 22.81M | 27.53M | 20.56M | 20.69M | 19.73M |
|
Other Non-Current Liabilities
|
12.38M | | | | 9.36M | 3.88M | 5.57M | 7.54M | 8.73M | 9.87M | 10.93M | 12.43M | 14.71M | 15.99M | 17.03M | 17.66M | 21.08M | 22.45M | 24.38M | 25.03M |
|
Total Non-Current Liabilities
|
51.92M | | | | 62.41M | 91.04M | 94.37M | 100.87M | 103.81M | 93.09M | 93.24M | 91.22M | 95.50M | 84.61M | 84.15M | 83.64M | 92.48M | 77.98M | 82.68M | 80.37M |
|
Total Liabilities
|
64.31M | | | | 71.77M | 94.92M | 99.94M | 108.41M | 112.55M | 102.96M | 104.17M | 103.64M | 110.21M | 100.60M | 101.17M | 101.29M | 113.56M | 100.44M | 107.06M | 105.40M |
|
Common Equity
|
-43.31M | | | | 527.60M | | | | 494.44M | | | | 491.72M | | | | 382.30M | | | |
|
Shareholder's Equity
|
-43.31M | | | | 527.60M | 515.78M | 499.12M | 490.39M | 494.44M | 598.42M | 598.49M | 592.51M | 491.72M | 566.99M | 536.40M | 494.84M | 382.30M | 459.76M | 445.49M | 421.70M |
|
Liabilities and Shareholders Equity
|
180.56M | | | | 600.63M | 610.70M | 599.06M | 598.79M | 606.98M | 598.42M | 598.49M | 592.51M | 601.93M | 566.99M | 536.40M | 494.84M | 495.86M | 459.76M | 445.49M | 421.70M |
|
Treasury Shares
|
| | | | 8.43M | | | | 19.41M | | | | 21.91M | | | | 30.05M | | | |
|
Retained Earnings
|
-67.68M | | | | -247.83M | -279.83M | -312.86M | -338.73M | -352.53M | -368.50M | -387.38M | -408.30M | -411.57M | -423.20M | -432.71M | -442.41M | -446.49M | -460.38M | -472.01M | -479.82M |