| Cash and cash equivalents |
1.08 |
1.17 |
1.15 |
1.12 |
1.12 |
1.28 |
1.26 |
1.26 |
1.16 |
1.26 |
1.41 |
1.35 |
1.18 |
1.04 |
0.89 |
0.46 |
0.34 |
0.30 |
0.25 |
0.21 |
0.16 |
0.50 |
0.68 |
0.83 |
0.23 |
0.20 |
0.07 |
0.07 |
0.06 |
0.26 |
0.28 |
0.22 |
0.18 |
0.15 |
0.20 |
0.25 |
0.17 |
0.12 |
0.20 |
0.23 |
0.11 |
0.17 |
0.18 |
0.18 |
0.10 |
0.16 |
0.18 |
0.15 |
0.03 |
0.12 |
0.02 |
0.00 |
0.03 |
0.12 |
0.01 |
0.00 |
0.11 |
0.28 |
0.25 |
0.06 |
0.08 |
0.07 |
0.04 |
0.00 |
0.03 |
0.07 |
0.13 |
0.02 |
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.12 |
0.26 |
|
7.20 |
3.39 |
| Short-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current assets |
|
|
|
|
|
|
|
|
|
|
-1.41 |
-1.35 |
-1.18 |
-1.04 |
-0.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.07 |
0.08 |
0.09 |
| Total current assets |
1.08 |
1.17 |
1.15 |
1.12 |
1.12 |
1.28 |
1.26 |
1.26 |
1.16 |
1.26 |
1.41 |
1.35 |
1.18 |
1.04 |
0.89 |
0.46 |
0.34 |
0.30 |
0.25 |
0.21 |
0.16 |
0.50 |
0.68 |
0.83 |
0.23 |
0.20 |
0.07 |
0.07 |
0.06 |
0.26 |
0.28 |
0.22 |
0.18 |
0.15 |
0.20 |
0.25 |
0.17 |
0.12 |
0.20 |
0.23 |
0.11 |
0.17 |
0.18 |
0.18 |
0.10 |
0.16 |
0.18 |
0.15 |
0.03 |
0.12 |
0.02 |
0.00 |
0.03 |
0.12 |
0.01 |
0.00 |
0.11 |
0.28 |
0.25 |
0.06 |
0.08 |
0.07 |
0.04 |
0.00 |
0.03 |
0.07 |
0.13 |
0.02 |
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.12 |
0.26 |
|
|
|
| Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54.03 |
55.28 |
56.86 |
| Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.21 |
16.81 |
17.42 |
18.09 |
18.76 |
19.42 |
|
|
|
22.01 |
|
|
|
24.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.29 |
12.84 |
13.38 |
13.91 |
14.45 |
15.00 |
15.62 |
16.21 |
16.81 |
17.42 |
18.09 |
18.76 |
19.42 |
|
|
|
22.01 |
|
|
|
24.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
1.83 |
2.26 |
2.58 |
2.94 |
3.32 |
3.87 |
4.24 |
4.65 |
4.94 |
5.46 |
6.01 |
6.38 |
6.60 |
6.88 |
7.18 |
7.20 |
7.49 |
7.91 |
8.34 |
8.97 |
9.56 |
10.58 |
11.39 |
12.00 |
11.96 |
12.49 |
12.91 |
13.45 |
13.97 |
14.71 |
15.28 |
15.84 |
16.39 |
16.96 |
17.62 |
18.33 |
18.93 |
19.54 |
20.29 |
20.95 |
21.49 |
22.19 |
22.88 |
23.49 |
24.04 |
24.72 |
25.39 |
26.04 |
26.56 |
27.29 |
27.86 |
28.55 |
29.27 |
30.07 |
30.69 |
31.43 |
32.28 |
33.19 |
33.92 |
34.53 |
35.32 |
39.43 |
36.88 |
37.69 |
38.56 |
39.43 |
40.34 |
41.06 |
41.91 |
42.79 |
43.61 |
44.49 |
45.32 |
46.20 |
47.22 |
48.16 |
49.12 |
72.94 |
68.30 |
64.44 |
|
| Accounts payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.31 |
0.11 |
0.05 |
| Short-term debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.65 |
14.65 |
13.52 |
| Long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80.00 |
80.00 |
25.00 |
| Capital lease obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
106.44 |
116.55 |
48.74 |
|
| Common stock and paid-in capital |
1.83 |
2.26 |
2.58 |
2.94 |
3.32 |
3.87 |
4.24 |
4.65 |
4.94 |
5.46 |
6.01 |
6.38 |
6.60 |
6.88 |
7.18 |
7.20 |
7.49 |
7.91 |
8.34 |
8.97 |
9.56 |
10.58 |
11.39 |
12.00 |
11.96 |
12.49 |
12.91 |
13.45 |
13.97 |
14.71 |
15.28 |
15.84 |
16.39 |
16.96 |
17.62 |
18.33 |
18.93 |
19.54 |
20.29 |
20.95 |
21.49 |
22.19 |
22.88 |
23.49 |
24.04 |
24.72 |
25.39 |
26.04 |
26.56 |
27.29 |
27.86 |
28.55 |
29.27 |
30.07 |
30.69 |
31.43 |
32.28 |
33.19 |
33.92 |
34.53 |
35.32 |
39.43 |
36.88 |
37.69 |
38.56 |
39.43 |
40.34 |
41.06 |
41.91 |
42.79 |
43.61 |
44.49 |
45.32 |
46.20 |
47.22 |
48.16 |
49.12 |
0.00 |
0.00 |
15.70 |
| Retained earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common shares outstanding |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
|
|
|