|
Cash & Equivalents
|
37.57M | 35.67M | 63.84M | 66.42M | 71.79M | 348.61M | 71.42M | 104.86M |
|
Short-term Investments
|
| | | | | 300.00M | 114.82M | 307.49M |
|
Cash & Current Investments
|
37.57M | 35.67M | 63.84M | 66.42M | 71.79M | 648.61M | 186.24M | 412.35M |
|
Receivables - Net
|
1.38M | 17.92M | 0.54M | 0.33M | 1.46M | 0.35M | | |
|
Receivables - Other
|
0.46M | 5.03M | 1.16M | | 0.57M | | | |
|
Receivables
|
1.83M | 22.95M | 1.70M | 0.33M | 2.04M | 0.35M | | |
|
Prepaid Assets
|
1.38M | | 8.76M | 9.55M | 7.16M | 1.50M | 2.62M | 11.08M |
|
Current Assets
|
44.63M | 61.98M | 79.63M | 87.67M | 97.31M | 656.71M | 189.71M | 423.75M |
|
Property, Plant & Equipment (Net)
|
0.16M | 2.05M | 0.52M | 0.72M | 0.69M | 0.91M | 0.20M | 0.25M |
|
Goodwill
|
0.89M | 1.95M | 1.96M | 2.03M | 2.01M | 1.80M | 1.89M | 1.86M |
|
Intangibles
|
4.65M | 14.08M | 13.12M | 11.52M | 10.40M | | | |
|
Goodwill & Intangibles
|
5.53M | 16.03M | 15.08M | 13.54M | 12.41M | 1.80M | 1.89M | 1.86M |
|
Long-Term Deferred Tax
|
133.89 | | | | | | | |
|
Other Non-Current Assets
|
| | | | 0.17M | 0.58M | 4.32M | 2.55M |
|
Non-Current Assets
|
5.69M | 18.54M | 16.51M | 14.82M | 16.06M | 7.46M | 13.24M | 11.81M |
|
Assets
|
50.33M | 80.52M | 96.25M | 102.50M | 113.37M | 664.17M | 202.95M | 435.56M |
|
Accounts Payables
|
5.33M | 11.60M | 4.47M | 6.14M | 4.37M | 0.35M | 2.67M | 4.64M |
|
Notes Payables
|
| | | | | 19.77M | | |
|
Payables
|
5.33M | 11.60M | 4.47M | 6.14M | 4.37M | 20.12M | 2.67M | 4.64M |
|
Accumulated Expenses
|
0.00M | | 5.74M | 3.28M | 7.20M | 10.66M | 8.78M | 19.55M |
|
Other Accumulated Expenses
|
| | 0.37M | 0.73M | 0.90M | 0.66M | 0.72M | 1.80M |
|
Short term Debt
|
-5.33M | -11.60M | 0.10M | | | | | |
|
Current Leases
|
| 0.48M | 0.47M | 0.39M | 1.09M | 1.69M | 2.81M | 3.77M |
|
Current Deferred Revenue
|
9.25M | 4.48M | 2.62M | 8.94M | 7.94M | | | |
|
Total Current Liabilities
|
14.59M | 17.39M | 13.77M | 19.89M | 25.62M | 38.78M | 20.41M | 41.73M |
|
Non-Current Debt
|
| | | | | 494.54M | 100.00M | |
|
Non-Current Deffered Revenue
|
31.62M | 1.10M | 0.49M | 0.57M | | | | |
|
Pension
|
0.00M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.76M | 2.22M | 2.06M | | | | | |
|
Operating Leases
|
| 1.33M | 0.42M | 0.07M | 1.69M | 2.76M | 3.29M | 3.45M |
|
Other Non-Current Liabilities
|
| 1.00M | 2.70M | 2.51M | 2.78M | 1.43M | 1.56M | 1.63M |
|
Total Non-Current Liabilities
|
40.41M | 6.65M | 5.50M | 20.53M | 27.31M | 536.09M | 123.69M | 45.18M |
|
Total Liabilities
|
55.00M | 24.03M | 17.39M | 23.05M | 30.09M | 537.51M | 125.26M | 46.81M |
|
Total Debt
|
-5.33M | -11.60M | 0.10M | | | 494.54M | 100.00M | |
|
Common Equity
|
-4.68M | 56.49M | 78.86M | 79.45M | 83.28M | 126.65M | 77.69M | 388.75M |
|
Shareholder's Equity
|
| | 78.86M | 79.45M | 83.28M | 126.65M | 77.69M | 388.75M |
|
Liabilities and Shareholders Equity
|
50.33M | 80.52M | 96.25M | 102.50M | 113.37M | 664.17M | 202.95M | 435.56M |
|
Retained Earnings
|
26.77M | -101.05M | -158.25M | -210.95M | -299.55M | -378.33M | -993.26M | -1214.57M |
|
Treasury Shares
|
| | | 0.03M | | | | |