|
Cash & Equivalents
|
29.27M | 32.72M | 15.02M | 52.08M | 164.77M | 145.82M | 129.14M | 86.37M | 53.99M | 51.84M | 94.72M | 76.04M | 53.19M | 40.44M | 24.80M | 154.74M | 268.50M | 200.61M | 109.68M | 119.14M | 129.71M | 54.31M | 48.79M | 155.38M | 164.65M | 91.57M | 49.04M | 74.02M | 117.57M | 95.85M | 64.39M |
|
Short-term Investments
|
| | 0.07M | 17.01M | 17.61M | 16.93M | 16.23M | 36.10M | 40.75M | 15.55M | 10.94M | 7.48M | 0.40M | | | | | 0.09M | 0.09M | 88.64M | 50.34M | 108.57M | 93.37M | 58.34M | 20.86M | 68.62M | 93.85M | 49.62M | 88.49M | 94.41M | 106.72M |
|
Cash & Current Investments
|
29.27M | 32.72M | 15.08M | 69.09M | 182.38M | 162.76M | 145.37M | 122.46M | 94.74M | 67.39M | 105.66M | 83.52M | 53.59M | 40.44M | 24.80M | 154.74M | 268.50M | 200.70M | 109.77M | 207.78M | 180.05M | 162.88M | 142.16M | 213.72M | 185.51M | 160.19M | 142.88M | 123.64M | 206.07M | 190.27M | 171.12M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.29M | | | 0.28M | 0.29M | 0.59M | 0.11M | 0.01M | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | 0.22M | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 1.50M | 1.93M | 1.71M | 3.06M | 6.17M | 7.04M | 10.94M | 7.83M | 2.78M | 4.32M | 3.09M | 2.37M | 4.16M | 5.52M | 5.74M | 8.37M | 14.72M | 18.54M | 7.32M | 5.12M | 5.92M | 5.09M | 7.28M | 5.46M | 6.09M | 8.13M | 7.34M | 8.38M |
|
Current Assets
|
| | | 70.66M | 184.38M | 164.47M | 148.43M | 128.64M | 101.79M | 78.32M | 113.49M | 86.30M | 57.90M | 43.53M | 27.16M | 158.90M | 274.30M | 255.08M | 238.81M | 222.61M | 198.61M | 170.44M | 147.51M | 219.64M | 190.60M | 167.47M | 148.35M | 129.73M | 214.19M | 197.61M | 179.49M |
|
Property, Plant & Equipment (Net)
|
| | | 2.43M | 4.42M | 6.55M | 7.93M | 10.42M | 11.99M | 11.83M | 11.37M | 11.64M | 10.87M | 9.58M | 8.87M | 8.15M | 7.46M | 7.13M | 6.89M | 6.46M | 6.10M | 6.85M | 6.27M | 9.66M | 8.61M | 7.39M | 7.04M | 6.62M | 6.39M | 5.44M | 5.07M |
|
Other Non-Current Assets
|
0.17M | 0.16M | 0.10M | 0.07M | 0.30M | 0.24M | 0.24M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 2.07M | 2.07M | 2.07M | 2.07M | 1.83M | 1.83M | 1.83M | 1.83M | 1.83M | 1.83M | 1.83M | 1.83M | 1.91M | 1.93M |
|
Non-Current Assets
|
| | | 5.54M | 4.86M | 7.00M | 8.38M | 10.96M | 18.45M | 17.98M | 17.43M | 17.17M | 16.06M | 14.43M | 13.36M | 12.27M | 10.98M | 10.78M | 10.18M | 9.77M | 8.95M | 38.06M | 36.97M | 40.61M | 38.98M | 37.25M | 36.38M | 35.20M | 34.50M | 33.37M | 32.33M |
|
Assets
|
| | | 76.19M | 189.24M | 171.47M | 156.81M | 139.60M | 120.23M | 96.30M | 130.93M | 103.47M | 73.96M | 57.96M | 40.52M | 171.17M | 285.28M | 265.86M | 248.99M | 232.38M | 207.56M | 208.50M | 184.47M | 260.25M | 229.59M | 204.72M | 184.73M | 164.94M | 248.69M | 230.98M | 211.83M |
|
Accounts Payables
|
| | | 5.07M | 5.83M | 3.74M | 4.80M | 3.69M | 5.35M | 5.60M | 3.21M | 7.12M | 2.38M | 2.79M | 4.08M | 3.27M | 3.19M | 3.00M | 4.15M | 4.46M | 4.76M | 5.11M | 5.15M | 3.24M | 5.59M | 2.97M | 1.90M | 2.03M | 1.73M | 2.52M | 3.46M |
|
Payables
|
| | | 5.07M | 5.83M | 3.74M | 4.80M | 3.69M | 5.35M | 5.60M | 3.21M | 7.12M | 2.38M | 2.79M | 4.08M | 3.27M | 3.19M | 3.00M | 4.15M | 4.46M | 4.76M | 5.11M | 5.15M | 3.24M | 5.59M | 2.97M | 1.90M | 2.03M | 1.73M | 2.52M | 3.46M |
|
Accumulated Expenses
|
| | | 5.97M | 4.09M | 4.94M | 5.83M | 8.23M | 7.41M | 6.01M | 11.47M | 9.18M | 8.51M | 8.31M | 8.55M | 8.64M | 6.79M | 7.71M | 8.00M | 9.53M | 9.44M | 16.14M | 10.28M | 16.69M | 12.38M | 10.51M | 11.47M | 10.16M | 10.33M | 9.92M | 13.23M |
|
Other Accumulated Expenses
|
| | | 0.23M | | | | 0.38M | 0.35M | 0.28M | 0.22M | 0.05M | | | | | | 0.06M | 0.07M | 0.04M | 0.15M | 0.02M | 0.09M | 0.01M | 0.06M | 0.12M | 0.16M | 0.02M | 0.09M | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M |
|
Current Leases
|
| | | | | | | 0.17M | 1.28M | 1.61M | 1.67M | 1.74M | 1.80M | 1.86M | 1.93M | 2.00M | 1.97M | 1.50M | 1.23M | 1.26M | 0.98M | 0.41M | 1.06M | 1.90M | 1.86M | 1.85M | 1.85M | 1.85M | 1.69M | 1.72M | 1.72M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 20.72M | 10.66M | 10.05M | 8.87M | 8.08M | 6.17M | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 11.27M | 9.93M | 8.68M | 10.64M | 12.48M | 14.57M | 13.67M | 16.75M | 18.28M | 12.88M | 13.17M | 14.77M | 24.48M | 22.83M | 22.55M | 22.54M | 23.60M | 21.74M | 21.72M | 16.93M | 22.51M | 20.29M | 15.87M | 15.82M | 14.52M | 14.34M | 14.69M | 22.85M |
|
Capital Leases
|
| | | | | | | 0.86M | 0.81M | 0.83M | 0.78M | 0.73M | 0.68M | 0.63M | 0.58M | 0.53M | 0.47M | 0.41M | 0.35M | 0.29M | 0.23M | | | 1.70M | 1.60M | 1.48M | 1.36M | 1.23M | 1.10M | 0.95M | 0.31M |
|
Non-Current Deffered Revenue
|
| | | 3.11M | | | | | | | | | | | | 10.36M | 7.00M | 4.31M | 2.26M | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 5.74M | 5.31M | 4.87M | 4.41M | 3.94M | 3.45M | 2.94M | 2.42M | 1.98M | 0.66M | 0.47M | 0.28M | 0.07M | 24.54M | 24.27M | 24.28M | 23.91M | 23.64M | 23.19M | 22.71M | 22.53M | 22.09M | 21.64M |
|
Other Non-Current Liabilities
|
| | | | 0.36M | 0.50M | 1.10M | 1.07M | | | | | | | | 1.30M | | | | | | | | 0.10M | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | 9.93M | 8.68M | 10.64M | 13.34M | | | | | | | | 37.78M | | | | | | | | 48.49M | | | | 23.94M | | 23.05M | 21.95M |
|
Total Liabilities
|
| | | 11.27M | 10.29M | 9.18M | 11.74M | 14.41M | 21.12M | 19.81M | 22.40M | 23.42M | 17.50M | 17.25M | 18.29M | 39.08M | 32.28M | 27.92M | 25.62M | 24.17M | 22.05M | 46.26M | 41.20M | 48.59M | 45.80M | 40.99M | 40.37M | 38.46M | 37.97M | 37.74M | 44.80M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M |
|
Common Equity
|
| | | -59.26M | 178.95M | 162.29M | 145.07M | 125.18M | 99.11M | 76.50M | 108.53M | 80.05M | 56.46M | 40.71M | 22.23M | 132.09M | 253.00M | 237.94M | 223.36M | 208.21M | 185.51M | 162.24M | 143.28M | 211.67M | 183.79M | 163.73M | 144.36M | 126.48M | 210.72M | 193.25M | 167.02M |
|
Shareholder's Equity
|
| | | -59.26M | 178.95M | 162.29M | 145.07M | 125.18M | 99.11M | 76.50M | 108.53M | 80.05M | 56.46M | 40.71M | 22.23M | 132.09M | 253.00M | 237.94M | 223.36M | 208.21M | 185.51M | 162.24M | 143.28M | 211.67M | 183.79M | 163.73M | 144.36M | 126.48M | 210.72M | 193.25M | 167.02M |
|
Liabilities and Shareholders Equity
|
| | | 76.19M | 189.24M | 171.47M | 156.81M | 139.60M | 120.23M | 96.30M | 130.93M | 103.47M | 73.96M | 57.96M | 40.52M | 171.17M | 285.28M | 265.86M | 248.99M | 232.38M | 207.56M | 208.50M | 184.47M | 260.25M | 229.59M | 204.72M | 184.73M | 164.94M | 248.69M | 230.98M | 211.83M |
|
Retained Earnings
|
| | | -124.26M | -140.13M | -158.12M | -177.13M | -199.06M | -228.64M | -255.16M | -284.42M | -316.28M | -342.97M | -361.96M | -383.21M | -404.57M | -421.47M | -440.16M | -458.15M | -476.76M | -502.08M | -527.18M | -547.59M | -562.74M | -592.81M | -617.44M | -638.42M | -658.75M | -683.10M | -708.13M | -740.90M |
|
Treasury Shares
|
| | | 1.40M | 1.07M | 0.95M | 0.83M | 0.74M | | | 0.04M | 0.35M | | | | 0.92M | | | | 0.03M | | | | 0.51M | | | | 0.88M | | 1.40M | 1.52M |