|
Cash & Equivalents
|
166.79M | 162.07M | 338.48M | 314.40M | 308.58M | 187.29M | 89.12M | 96.64M | 108.72M | 114.29M | 90.30M | 76.38M | 40.93M | 44.18M | 61.43M | 80.96M | 94.36M | 61.66M | 52.43M | 57.32M |
|
Short-term Investments
|
| | | | | 111.99M | 124.24M | 112.22M | 87.64M | 71.11M | 86.01M | 101.86M | 51.20M | 43.12M | 25.96M | | | | | |
|
Cash & Current Investments
|
166.79M | 162.07M | 338.48M | 314.40M | 308.58M | 299.28M | 213.35M | 208.85M | 196.35M | 185.40M | 176.31M | 178.25M | 92.12M | 87.30M | 87.39M | 80.96M | 94.36M | 61.66M | 52.43M | 57.32M |
|
Receivables - Net
|
14.59M | 15.09M | 15.76M | 20.49M | 21.02M | 23.55M | 27.61M | 26.82M | 27.03M | 29.26M | 28.94M | 32.08M | 36.09M | 36.20M | 39.38M | 42.64M | 38.95M | 47.30M | 48.27M | 51.28M |
|
Receivables - Other
|
0.80M | 0.80M | 0.90M | 0.80M | 0.70M | 0.70M | 0.60M | 0.50M | 0.50M | 0.70M | 1.20M | 1.40M | 1.50M | 1.40M | 1.30M | 1.20M | 1.90M | 2.40M | 10.49M | 2.90M |
|
Receivables
|
15.39M | 15.88M | 16.66M | 21.29M | 21.72M | 24.25M | 28.21M | 27.32M | 27.53M | 29.96M | 30.14M | 33.48M | 37.59M | 37.59M | 40.68M | 43.84M | 40.85M | 49.70M | 58.77M | 54.18M |
|
Current Deferred Tax Assets
|
4.75M | | | | 6.27M | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
7.60M | 9.74M | 8.69M | 10.40M | 9.49M | 10.72M | 13.65M | 13.11M | 11.71M | 14.24M | 12.93M | 13.65M | 10.63M | 11.53M | 14.13M | 13.56M | 13.70M | 18.51M | 28.41M | 18.41M |
|
Current Assets
|
193.24M | 191.49M | 368.19M | 350.82M | 345.16M | 339.88M | 261.09M | 255.32M | 242.16M | 236.50M | 226.31M | 232.66M | 148.59M | 145.63M | 151.96M | 169.01M | 181.38M | 174.24M | 177.83M | 174.87M |
|
Property, Plant & Equipment (Net)
|
10.46M | 10.31M | 10.42M | 10.89M | 11.83M | 12.75M | 13.50M | 13.47M | 13.56M | 14.21M | 15.30M | 16.25M | 16.95M | 18.22M | 19.54M | 21.04M | 22.07M | 22.99M | 24.19M | 25.44M |
|
Goodwill
|
16.22M | 16.54M | 16.54M | 48.40M | 48.10M | 48.10M | 147.40M | 146.04M | 148.02M | 99.96M | 148.10M | 148.10M | 148.10M | 148.10M | 148.10M | 148.10M | 148.10M | 252.10M | 403.81M | 403.40M |
|
Intangibles
|
8.27M | 8.06M | 7.85M | 11.31M | 11.16M | 10.76M | 44.92M | 44.29M | 42.59M | 40.90M | 39.20M | 37.50M | 35.81M | 34.11M | 32.41M | 30.72M | 29.02M | 178.80M | 172.18M | 165.56M |
|
Goodwill & Intangibles
|
24.48M | 24.60M | 24.39M | 59.71M | 59.26M | 58.86M | 192.32M | 190.33M | 190.61M | 140.86M | 187.30M | 185.60M | 183.91M | 182.21M | 180.51M | 178.82M | 177.12M | 430.90M | 576.00M | 568.97M |
|
Other Non-Current Assets
|
14.86M | 15.10M | 15.22M | 15.48M | 17.99M | 18.20M | 18.92M | 21.01M | 24.78M | 25.06M | 26.57M | 27.71M | 30.73M | 31.50M | 32.54M | 34.67M | 37.18M | 37.04M | 38.52M | 42.58M |
|
Non-Current Assets
|
55.93M | 56.52M | 56.55M | 90.97M | 91.35M | 91.02M | 230.02M | 229.97M | 246.72M | 245.56M | 246.62M | 249.54M | 251.24M | 252.01M | 251.90M | 253.19M | 255.90M | 662.92M | 662.56M | 660.31M |
|
Assets
|
249.17M | 248.02M | 424.74M | 441.79M | 436.51M | 430.90M | 491.11M | 485.29M | 488.88M | 482.06M | 472.93M | 482.19M | 399.82M | 397.64M | 403.86M | 422.19M | 437.28M | 837.16M | 840.39M | 835.17M |
|
Accounts Payables
|
0.36M | 4.72M | 2.58M | 2.54M | 3.65M | 2.96M | 3.79M | 3.21M | 4.29M | 3.16M | 1.05M | 5.69M | 7.48M | 6.53M | 5.79M | 5.59M | 6.13M | 5.18M | 6.70M | 7.26M |
|
Payables
|
0.36M | 4.72M | 2.58M | 2.54M | 3.65M | 2.96M | 3.79M | 3.21M | 4.29M | 3.16M | 1.05M | 5.69M | 7.48M | 6.53M | 5.79M | 5.59M | 6.13M | 5.18M | 6.70M | 7.26M |
|
Accumulated Expenses
|
13.10M | 16.12M | 18.75M | 24.73M | 19.08M | 21.18M | 22.62M | 25.28M | 21.64M | 21.72M | 23.26M | 26.30M | 19.76M | 16.90M | 20.88M | 28.05M | 24.52M | 27.41M | 30.96M | 40.64M |
|
Short term Debt
|
0.31M | 0.62M | 0.94M | 1.25M | 1.56M | 1.88M | 1.06M | 2.12M | 3.19M | 4.25M | 5.31M | 6.38M | | | | | | | | |
|
Current Leases
|
| | | | | | | | 3.66M | 3.12M | 3.17M | 1.49M | 1.21M | 1.24M | 1.27M | 1.31M | 1.34M | 1.56M | 1.58M | 1.58M |
|
Current Deferred Revenue
|
6.12M | 6.71M | 6.62M | 6.89M | 8.20M | 8.01M | 9.24M | 8.67M | 8.84M | 9.85M | 8.81M | 9.31M | 10.98M | 12.50M | 12.57M | 13.09M | 13.58M | 29.14M | 27.16M | 31.15M |
|
Total Current Liabilities
|
20.48M | 28.85M | 29.55M | 36.10M | 33.20M | 34.75M | 37.44M | 40.04M | 41.61M | 42.10M | 41.60M | 49.18M | 39.43M | 37.17M | 40.52M | 48.04M | 45.57M | 63.28M | 66.41M | 80.63M |
|
Non-Current Debt
|
24.57M | 24.27M | 23.97M | 23.67M | 23.05M | 22.44M | 83.39M | 82.42M | 81.39M | 80.38M | 78.16M | 76.06M | | | | | | 60.00M | 50.00M | 25.00M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | 334.72M | 335.21M | 335.72M |
|
Non-Current Deffered Revenue
|
14.42M | 13.84M | 13.02M | 13.23M | 13.87M | 13.68M | 13.22M | 13.60M | 13.90M | 13.71M | 13.74M | 14.70M | 15.38M | 17.52M | 16.45M | 16.27M | 15.53M | 25.64M | 25.60M | 24.88M |
|
Preferred Stock Liabilities
|
443.26M | 443.54M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
1.30M | | | | 1.34M | 0.12M | 0.25M | 0.34M | 16.97M | 1.79M | 1.83M | 1.86M | 16.24M | 1.74M | 1.76M | 1.77M | 1.82M | 2.35M | 2.41M | 2.45M |
|
Operating Leases
|
| | | | | | | | 15.82M | 18.73M | 17.97M | 19.86M | 18.05M | 19.31M | 19.01M | 18.70M | 17.11M | 18.47M | 18.10M | 17.73M |
|
Other Non-Current Liabilities
|
2.69M | 4.34M | 1.39M | 17.89M | 16.50M | 12.80M | 16.45M | 16.40M | 0.40M | 0.35M | 0.28M | 0.38M | 0.30M | 0.23M | 0.21M | 0.22M | 0.22M | 0.22M | 0.23M | 0.23M |
|
Total Non-Current Liabilities
|
66.73M | 74.07M | 72.09M | 78.38M | 75.40M | 75.99M | 139.12M | 141.01M | 154.44M | 153.59M | 150.13M | 160.16M | 74.58M | 74.50M | 76.46M | 83.47M | 80.03M | 502.89M | 496.14M | 484.83M |
|
Total Liabilities
|
69.43M | 78.41M | 73.48M | 96.27M | 91.90M | 88.79M | 155.56M | 157.41M | 154.84M | 153.94M | 150.40M | 160.54M | 74.88M | 74.73M | 76.67M | 83.69M | 80.25M | 503.12M | 496.37M | 485.06M |
|
Total Debt
|
24.88M | 24.89M | 24.91M | 24.92M | 24.62M | 24.31M | 84.45M | 84.54M | 84.58M | 84.62M | 83.47M | 82.44M | | | | | | 60.00M | 50.00M | 25.00M |
|
Common Equity
|
-263.52M | -273.93M | 351.26M | 345.52M | 344.61M | 342.12M | 335.55M | 327.87M | 334.05M | 328.13M | 322.52M | 321.65M | 324.94M | 322.91M | 327.18M | 338.50M | 357.03M | 334.04M | 344.02M | 350.12M |
|
Shareholder's Equity
|
-263.52M | -273.93M | 351.26M | 345.52M | 344.61M | 342.12M | 335.55M | 327.87M | 334.05M | 328.13M | 322.52M | 321.65M | 324.94M | 322.91M | 327.18M | 338.50M | 357.03M | 334.04M | 344.02M | 350.12M |
|
Liabilities and Shareholders Equity
|
249.17M | 248.02M | 424.74M | 441.79M | 436.51M | 430.90M | 491.11M | 485.29M | 488.88M | 482.06M | 472.93M | 482.19M | 399.82M | 397.64M | 403.86M | 422.19M | 437.28M | 837.16M | 840.39M | 835.17M |
|
Retained Earnings
|
-263.53M | -277.91M | -289.29M | -300.50M | -313.85M | -327.26M | -347.49M | -367.54M | -372.45M | -389.42M | -407.18M | -422.65M | -435.37M | -446.80M | -459.12M | -468.56M | -476.20M | -484.02M | -497.61M | -512.41M |
|
Treasury Shares
|
0.24M | 0.22M | 0.22M | 0.22M | 2.87M | | | | 7.10M | | | | 7.31M | | | | 6.10M | | | |