|
Cash & Equivalents
|
84.69M | 19.08M | 24.86M | 38.22M | 114.96M | 33.44M | 23.09M | 51.27M | 51.27M | 43.10M | 6.86M | 51.49M | 57.29M | 78.41M | 105.00M | 153.33M | 0.12M | 50.43M | 48.28M | 45.90M | 34.67M | 62.39M | 20.03M |
|
Prepaid Assets
|
0.00M | 0.98M | 0.80M | | -0.57M | 0.12M | -0.74M | 1.01M | 0.10M | 0.49M | 1.70M | 1.87M | 2.17M | 2.53M | 2.77M | 2.38M | 5.90M | 4.32M | 4.22M | 4.16M | 7.62M | 4.73M | 5.72M |
|
Current Deferred Tax Assets
|
| | | | -0.23M | -0.23M | -0.23M | 2.17M | 4.10M | 4.10M | 4.10M | 4.13M | 3.80M | 3.42M | 3.10M | 2.71M | 2.36M | 2.51M | 4.58M | 3.90M | 3.50M | 3.10M | 2.71M |
|
Long-Term Investments
|
| | | | | | | 865.34M | | | 962.43M | 949.28M | 982.83M | 941.96M | 870.18M | 802.14M | 773.61M | 713.77M | 720.97M | 676.25M | 682.01M | 717.88M | 798.46M |
|
Other Non-Current Assets
|
0.89M | 3.87M | 0.84M | 6.46M | 1.14M | | | 7.88M | | | 8.14M | 7.77M | 0.34M | 11.02M | 17.46M | 18.25M | 0.64M | 0.24M | 0.29M | 32.83M | 7.04M | 0.15M | 8.58M |
|
Assets
|
| | | 683.51M | | | | 927.67M | 654.80M | 654.80M | 654.80M | 1,014.53M | 518.30M | 1,037.34M | 998.48M | 978.83M | 782.63M | 771.27M | 778.35M | 763.04M | 734.84M | 788.25M | 835.51M |
|
Accumulated Expenses
|
| | | | | | | 19.18M | | | 18.95M | 23.41M | 15.93M | 20.97M | 17.12M | 20.13M | 4.93M | 11.10M | 7.06M | 15.12M | 6.16M | 12.71M | 8.27M |
|
Non-Current Debt
|
257.00M | 158.00M | 112.00M | 118.00M | | | 85.00M | 200.00M | 25.00M | 105.00M | 121.00M | 175.00M | 220.00M | 240.00M | 210.00M | 215.00M | 39.00M | 10.00M | 10.00M | 5.00M | 5.00M | 50.00M | 95.00M |
|
Convertible Debt
|
53.38M | 53.48M | 53.19M | 53.29M | | | | | 74.80M | 75.26M | 76.28M | 73.96M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 21.96M | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 261.11M | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| -405.52M | | 283.07M | | | -431.35M | 493.18M | 225.34M | 250.48M | 535.73M | 594.59M | 632.44M | 657.90M | 624.38M | 632.52M | 441.36M | 418.29M | 414.07M | 417.35M | 387.87M | 439.57M | 480.46M |
|
Total Debt
|
257.00M | 158.00M | 112.00M | 118.00M | | | 85.00M | 200.00M | 25.00M | 105.00M | 121.00M | 175.00M | 220.00M | 240.00M | 210.00M | 215.00M | 39.00M | 10.00M | 10.00M | 5.00M | 5.00M | 50.00M | 95.00M |
|
Common Equity
|
| 405.52M | | 400.44M | | | 431.35M | 434.49M | 429.46M | 404.32M | 447.88M | 419.94M | 413.95M | 379.43M | 374.10M | 346.31M | 341.27M | 352.98M | 364.27M | 345.69M | 346.97M | 348.68M | 355.05M |
|
Shareholder's Equity
|
| | | 400.44M | | | 431.35M | 434.49M | 429.46M | 404.32M | 447.88M | 419.94M | 413.95M | 379.43M | 374.10M | 346.31M | 341.27M | 352.98M | 364.27M | 345.69M | 346.97M | 348.68M | 355.05M |
|
Liabilities and Shareholders Equity
|
| | | 683.51M | | | | 927.67M | 654.80M | 654.80M | 654.80M | 1,014.53M | 518.30M | 1,037.34M | 998.48M | 978.83M | 782.63M | 771.27M | 778.35M | 763.04M | 734.84M | 788.25M | 835.51M |
|
Retained Earnings
|
401.75M | 302.75M | 256.75M | | 344.75M | 270.00M | 355.00M | 19.96M | 420.00M | 500.00M | -23.34M | -50.98M | -57.45M | -92.46M | -104.71M | -147.00M | -154.13M | -161.44M | -150.80M | -168.43M | -167.78M | -166.68M | -160.72M |