|
Assets
|
165.42M | 164.81M | 181.84M | 295.94M | 284.25M | 279.24M | 207.01M | 146.39M | 274.95M | 352.21M |
|
Cash & Equivalents
|
161.22M | 150.29M | 142.50M | 174.82M | 147.16M | 184.50M | 150.56M | 88.50M | 200.35M | 302.08M |
|
Cash & Current Investments
|
161.22M | 150.29M | 142.50M | 174.82M | 147.16M | 184.50M | 150.56M | 88.50M | 200.35M | 302.08M |
|
Receivables - Net
|
| | 1.00M | 10.00M | 20.00M | 30.00M | | | 21.09M | 1.42M |
|
Receivables - Other
|
| | | 60.00M | 50.00M | 30.00M | | | | |
|
Receivables
|
| | 1.00M | 70.00M | 70.00M | 60.00M | | | 21.09M | 1.42M |
|
Current Deferred Tax Assets
|
0.02M | 0.21M | | | | | | | | |
|
Prepaid Assets
|
0.15M | 1.48M | 6.99M | 10.87M | 9.63M | 10.43M | 6.58M | 7.93M | 9.91M | 9.54M |
|
Current Assets
|
161.38M | 151.99M | 150.49M | 202.27M | 185.48M | 230.04M | 162.56M | 98.54M | 235.37M | 320.39M |
|
Property, Plant & Equipment (Net)
|
2.79M | 8.61M | 27.33M | 39.93M | 36.37M | 29.20M | 22.27M | 17.28M | 13.08M | 10.13M |
|
Long-Term Deferred Tax
|
0.19M | 0.56M | | | | | | | | |
|
Other Non-Current Assets
|
1.05M | 3.60M | 3.61M | 3.62M | 10.66M | 3.70M | 3.70M | 3.70M | 3.70M | 3.76M |
|
Non-Current Assets
|
4.04M | 12.82M | 31.36M | 93.67M | 98.77M | 49.20M | 44.44M | 47.85M | 39.58M | 31.81M |
|
Accounts Payables
|
2.81M | 4.94M | 7.60M | 13.09M | 9.07M | 13.79M | 7.28M | 16.91M | 12.84M | 16.26M |
|
Payables
|
2.81M | 4.94M | 7.60M | 13.09M | 9.07M | 13.79M | 7.28M | 16.91M | 12.84M | 16.26M |
|
Accumulated Expenses
|
0.94M | 4.43M | 8.90M | 14.74M | 16.18M | 11.97M | 14.86M | 17.55M | 16.83M | 21.08M |
|
Other Accumulated Expenses
|
0.35M | 0.95M | 0.16M | | | | | | | |
|
Current Leases
|
0.06M | 0.06M | 0.34M | 1.16M | 3.24M | 3.71M | 4.96M | 5.50M | 6.71M | 7.64M |
|
Current Deferred Revenue
|
| 2.71M | 1.27M | 100.94M | 89.65M | 91.56M | 37.10M | 31.56M | 150.06M | 65.97M |
|
Total Current Liabilities
|
3.82M | 12.15M | 18.19M | 130.04M | 118.15M | 121.04M | 64.20M | 71.52M | 186.44M | 110.95M |
|
Capital Leases
|
0.08M | 0.12M | 3.09M | 9.25M | | | | | | |
|
Non-Current Deffered Revenue
|
| 8.31M | 7.24M | 68.16M | 63.47M | 41.48M | 77.48M | 79.77M | 15.60M | 6.10M |
|
Preferred Stock Liabilities
|
7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M | 7.87M |
|
Operating Leases
|
| | | | 29.30M | 25.59M | 24.95M | 32.12M | 25.40M | 17.77M |
|
Other Non-Current Liabilities
|
0.16M | 0.80M | 1.62M | 2.14M | 1.72M | 0.47M | | 0.19M | | |
|
Total Non-Current Liabilities
|
0.24M | 9.92M | 16.17M | 84.68M | 94.49M | 67.55M | 102.43M | 112.08M | 41.01M | 23.86M |
|
Total Liabilities
|
4.06M | 22.07M | 34.36M | 214.72M | 212.64M | 188.59M | 166.63M | 183.60M | 227.44M | 134.82M |
|
Common Equity
|
153.49M | 134.86M | 139.61M | 73.35M | 63.73M | 82.78M | 32.50M | -45.09M | 39.63M | 209.51M |
|
Shareholder's Equity
|
153.49M | 134.86M | 139.61M | 73.35M | 63.73M | 82.78M | 32.50M | -45.09M | 39.63M | 209.51M |
|
Liabilities and Shareholders Equity
|
165.42M | 164.81M | 181.84M | 295.94M | 284.25M | 279.24M | 207.01M | 146.39M | 274.95M | 352.21M |
|
Retained Earnings
|
-35.08M | -90.48M | -192.72M | -339.72M | -533.36M | -683.27M | -805.51M | -967.34M | -1024.85M | -1121.86M |
|
Treasury Shares
|
| 0.02M | 0.15M | 0.41M | 1.75M | 1.18M | 1.88M | 0.93M | 0.64M | 0.83M |