|
Cash & Equivalents
|
115.06M | 103.99M | 115.07M | 67.00M | 113.80M | 32.64M | 36.31M | 95.43M | 115.13M | 56.23M | 160.36M | 159.11M | 206.92M | 176.13M | 212.84M | 100.17M | 305.73M | 133.07M | 103.28M | 151.28M | 108.06M | 67.60M |
|
Short-term Investments
|
| | 60.58M | 92.66M | 71.33M | 143.44M | 121.14M | 65.21M | 26.05M | 60.04M | 180.67M | 155.58M | 75.30M | 70.30M | 40.16M | 110.04M | 64.96M | 210.58M | 212.09M | 124.00M | 140.67M | 151.04M |
|
Cash & Current Investments
|
115.06M | 103.99M | 175.65M | 159.67M | 185.13M | 176.08M | 157.45M | 160.65M | 141.18M | 116.26M | 341.03M | 314.69M | 282.22M | 246.44M | 252.99M | 210.21M | 370.69M | 343.65M | 315.36M | 275.28M | 248.73M | 218.63M |
|
Receivables - Net
|
| | | | | | 25.00M | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | 2.73M | | | |
|
Receivables
|
| | | | | | 25.00M | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
1.86M | 2.20M | 2.30M | 2.36M | 3.25M | 3.16M | 2.72M | 3.52M | 4.01M | 3.12M | 3.37M | 3.80M | 8.15M | 11.72M | 12.32M | 18.38M | 18.45M | 13.96M | 12.66M | 11.87M | 11.08M | 9.83M |
|
Current Assets
|
116.92M | 106.19M | 177.94M | 162.03M | 188.38M | 179.24M | 185.17M | 164.17M | 145.19M | 119.38M | 344.40M | 318.49M | 290.37M | 258.16M | 265.32M | 228.59M | 389.14M | 357.61M | 328.02M | 287.16M | 259.81M | 228.47M |
|
Property, Plant & Equipment (Net)
|
1.86M | 2.63M | 3.19M | 3.64M | 3.47M | 4.31M | 4.17M | 4.01M | 3.69M | 5.55M | 8.12M | 8.93M | 9.43M | 9.55M | 9.56M | 9.46M | 8.75M | 8.14M | 7.38M | 6.68M | 5.99M | 5.28M |
|
Other Non-Current Assets
|
0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.61M | 2.61M |
|
Non-Current Assets
|
2.06M | 2.83M | 3.40M | 8.95M | 8.53M | 9.30M | 11.21M | 11.53M | 11.17M | 44.04M | 43.90M | 42.09M | 41.69M | 40.23M | 39.13M | 37.39M | 34.99M | 32.69M | 30.14M | 27.56M | 25.09M | 22.22M |
|
Assets
|
118.98M | 109.02M | 181.34M | 170.98M | 196.91M | 188.54M | 196.38M | 175.70M | 156.36M | 163.42M | 388.31M | 360.59M | 332.05M | 298.39M | 304.44M | 265.98M | 424.13M | 390.30M | 358.17M | 314.72M | 284.90M | 250.69M |
|
Accounts Payables
|
2.60M | 1.81M | 3.30M | 3.25M | 1.86M | 3.03M | 1.13M | 2.23M | 2.68M | 1.11M | 3.41M | 2.20M | 1.63M | 2.04M | 4.43M | 2.99M | 2.85M | 2.00M | 3.99M | 3.72M | 3.04M | 1.97M |
|
Notes Payables
|
| | | | | | | | | | | | | | 1.58M | 6.58M | 11.58M | 0.81M | | | | |
|
Payables
|
2.60M | 1.81M | 3.30M | 3.25M | 1.86M | 3.03M | 1.13M | 2.23M | 2.68M | 1.11M | 3.41M | 2.20M | 1.63M | 2.04M | 6.01M | 9.57M | 14.43M | 2.81M | 3.99M | 3.72M | 3.04M | 1.97M |
|
Accumulated Expenses
|
3.36M | 3.36M | 7.16M | 4.14M | 5.58M | 8.14M | 9.61M | 7.38M | 8.23M | 10.97M | 14.96M | 14.55M | 15.45M | 17.90M | 17.46M | 15.94M | 17.89M | 22.87M | 24.32M | 14.73M | 13.80M | 17.40M |
|
Other Accumulated Expenses
|
0.05M | 0.06M | 0.16M | 0.20M | 0.24M | 0.19M | 0.21M | 0.13M | 0.14M | 0.55M | 0.48M | 0.82M | 0.55M | 0.38M | 0.46M | 0.85M | 0.58M | 0.73M | 0.83M | 0.77M | 0.76M | 0.82M |
|
Short term Debt
|
0.73M | 0.58M | 0.42M | 0.27M | | | | | | | | | | | 1.58M | 6.58M | 11.58M | 0.81M | | | | |
|
Current Leases
|
| 0.01M | | 1.04M | 1.06M | 1.08M | 1.14M | 1.20M | 1.27M | 4.07M | 5.37M | 5.67M | 7.00M | 7.20M | 7.41M | 7.62M | 7.84M | 8.06M | 7.85M | 7.64M | 7.28M | 7.20M |
|
Current Deferred Revenue
|
| | 20.21M | 25.36M | 23.52M | 20.25M | 20.92M | 16.27M | 20.36M | 16.71M | 18.82M | 47.30M | 42.71M | 37.24M | 33.19M | | | | | | | |
|
Total Current Liabilities
|
6.68M | 5.76M | 31.12M | 34.08M | 32.05M | 32.52M | 32.81M | 27.10M | 32.57M | 32.87M | 42.56M | 69.95M | 67.02M | 64.60M | 64.30M | 33.37M | 40.16M | 33.74M | 36.39M | 26.21M | 24.27M | 26.73M |
|
Capital Leases
|
| 0.03M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 24.68M | 24.76M | 24.85M | 24.93M | 48.42M | 43.62M | 38.81M | 49.77M | 49.74M | 49.83M | 49.90M | 49.96M |
|
Non-Current Deffered Revenue
|
0.68M | 0.89M | 42.70M | 34.43M | 31.23M | 29.73M | 46.49M | 46.11M | 38.12M | 38.74M | 33.19M | | | | | | | | | | | |
|
Operating Leases
|
| | | 4.93M | 4.66M | 4.48M | 4.17M | 3.83M | 3.49M | 28.83M | 27.09M | 25.32M | 23.52M | 21.60M | 19.65M | 17.67M | 15.65M | 13.54M | 11.80M | 10.03M | 8.23M | 6.33M |
|
Other Non-Current Liabilities
|
| | | | | | 0.01M | | | | 0.01M | 0.00M | 0.00M | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | 83.47M | | | | 127.53M | 120.04M | 115.39M | | | | | | | | | |
|
Total Liabilities
|
7.37M | 6.67M | 74.71M | 73.46M | 67.96M | 66.75M | 83.48M | 77.06M | 74.19M | 100.44M | 127.53M | 120.05M | 115.39M | 111.13M | 132.37M | 94.66M | 94.62M | 97.04M | 97.93M | 86.07M | 82.40M | 83.02M |
|
Total Debt
|
0.73M | 0.58M | 0.45M | 0.29M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 24.68M | 24.76M | 24.85M | 24.93M | 50.00M | 50.20M | 50.39M | 50.57M | 49.74M | 49.83M | 49.90M | 49.96M |
|
Common Equity
|
111.61M | 102.34M | 106.62M | 97.52M | 128.96M | 121.79M | 112.90M | 98.65M | 82.17M | 62.98M | 260.77M | 240.54M | 216.66M | 187.26M | 172.07M | 171.32M | 329.51M | 293.26M | 260.24M | 228.65M | 202.50M | 167.66M |
|
Shareholder's Equity
|
111.61M | 102.34M | 106.62M | 97.52M | 128.96M | 121.79M | 112.90M | 98.65M | 82.17M | 62.98M | 260.77M | 240.54M | 216.66M | 187.26M | 172.07M | 171.32M | 329.51M | 293.26M | 260.24M | 228.65M | 202.50M | 167.66M |
|
Liabilities and Shareholders Equity
|
118.98M | 109.02M | 181.34M | 170.98M | 196.91M | 188.54M | 196.38M | 175.70M | 156.36M | 163.42M | 388.31M | 360.59M | 332.05M | 298.39M | 304.44M | 265.98M | 424.13M | 390.30M | 358.17M | 314.72M | 284.90M | 250.69M |
|
Retained Earnings
|
-81.12M | -91.89M | -106.85M | -117.60M | -130.13M | -146.28M | -157.85M | -174.92M | -194.20M | -217.76M | -244.33M | -272.00M | -302.71M | -340.22M | -376.13M | -384.08M | -428.08M | -471.38M | -510.63M | -550.01M | -587.94M | -630.29M |
|
Treasury Shares
|
| | 0.66M | 0.57M | 0.48M | 0.39M | 0.30M | 0.23M | 0.13M | 0.09M | 0.06M | 0.25M | 0.27M | 0.25M | 0.31M | 1.05M | 1.81M | 1.71M | 1.67M | 2.33M | 2.05M | 2.08M |