|
Cash & Equivalents
|
118.53M | 117.78M | 118.71M | 291.06M | 317.76M | 307.44M | 300.42M | 310.02M | 247.25M | 218.49M | 214.06M | 234.36M | 238.53M | 248.49M | 265.70M | 293.24M | 317.45M | 276.86M | 266.88M | 269.32M | 245.41M |
|
Short-term Investments
|
1.08M | 1.10M | | | 1.08M | | | | | | 53.23M | 56.00M | | | | 36.00M | 2.50M | 69.42M | 77.87M | 88.43M | 106.98M |
|
Cash & Current Investments
|
119.61M | 118.88M | 118.71M | 291.06M | 318.84M | 307.44M | 300.42M | 310.02M | 247.25M | 218.49M | 267.29M | 290.36M | 238.53M | 248.49M | 265.70M | 329.24M | 319.94M | 346.28M | 344.75M | 357.75M | 352.39M |
|
Receivables - Net
|
| 17.40M | | | 22.83M | 20.44M | 23.27M | 27.85M | 31.38M | 22.72M | 30.58M | 34.15M | 32.81M | 29.50M | 36.07M | 34.80M | 29.34M | 26.35M | 41.75M | 36.69M | 34.79M |
|
Receivables
|
| 17.40M | | | 22.83M | 20.44M | 23.27M | 27.85M | 31.38M | 22.72M | 30.58M | 34.15M | 32.81M | 29.50M | 36.07M | 34.80M | 29.34M | 26.35M | 41.75M | 36.69M | 34.79M |
|
Prepaid Assets
|
| 6.86M | | | 18.83M | 19.12M | 21.58M | 18.78M | 19.91M | 20.34M | 17.48M | 16.26M | 19.59M | 16.62M | 18.67M | 21.61M | 23.66M | 20.35M | 18.89M | 24.55M | 23.64M |
|
Current Assets
|
| 148.68M | | | 367.93M | 355.12M | 354.15M | 366.36M | 309.07M | 284.43M | 326.63M | 352.69M | 386.17M | 379.96M | 384.07M | 388.14M | 388.13M | 303.63M | 285.98M | 286.79M | 265.78M |
|
Property, Plant & Equipment (Net)
|
| 2.67M | | | 3.89M | 4.83M | 6.24M | 8.54M | 8.77M | 9.41M | 9.84M | 9.96M | 9.81M | 10.07M | 10.87M | 13.48M | 15.49M | 16.33M | 16.35M | 17.19M | 17.79M |
|
Long-Term Investments
|
| | | | | | | | 59.35M | 71.22M | 30.88M | 28.39M | 2.38M | | | | | 57.24M | 74.00M | 79.47M | 78.15M |
|
Goodwill
|
| 1.00M | | | 4.07M | 4.07M | 4.07M | 4.07M | 4.07M | 4.07M | 4.07M | 4.07M | 4.07M | 4.07M | 4.07M | 4.07M | 4.07M | 24.37M | 24.36M | 24.36M | 25.18M |
|
Intangibles
|
2.70M | 1.96M | | | 5.95M | 3.55M | 5.95M | 2.57M | 2.60M | 2.02M | 1.56M | 1.24M | 0.93M | 6.48M | 0.31M | 0.19M | 0.14M | 4.36M | 4.06M | 4.25M | 6.82M |
|
Goodwill & Intangibles
|
2.70M | 2.96M | | | 10.02M | 7.63M | 10.02M | 6.64M | 6.67M | 6.09M | 5.63M | 5.32M | 5.00M | 0.43M | 4.39M | 4.26M | 4.22M | 28.73M | 28.42M | 28.61M | 32.00M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | 170.13M | | | | 193.68M | | | |
|
Other Non-Current Assets
|
| | | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.85M | 0.86M | 0.86M | 0.86M | 0.87M | 0.87M | 24.87M | 26.29M | 27.70M | 27.95M | 30.80M | 32.38M |
|
Non-Current Assets
|
| 26.40M | | | 41.97M | 45.27M | 60.05M | 60.30M | 119.19M | 129.32M | 85.91M | 81.93M | 55.10M | 53.72M | 53.84M | 57.26M | 57.51M | 142.28M | 159.81M | 169.82M | 172.35M |
|
Assets
|
| 175.08M | | | 409.90M | 400.39M | 414.19M | 426.66M | 428.26M | 413.75M | 412.53M | 434.62M | 441.28M | 433.68M | 437.91M | 445.40M | 445.64M | 445.91M | 445.79M | 456.61M | 438.12M |
|
Accounts Payables
|
| 4.42M | | | 3.22M | 3.36M | 2.04M | 0.55M | 2.49M | 0.49M | 3.70M | 0.81M | 6.23M | 3.06M | 14.57M | 2.28M | 2.68M | 0.99M | 2.24M | 1.92M | 5.53M |
|
Payables
|
| 4.42M | | | 3.22M | 3.36M | 2.04M | 0.55M | 2.49M | 0.49M | 3.70M | 0.81M | 6.23M | 3.06M | 14.57M | 2.28M | 2.68M | 0.99M | 2.24M | 1.92M | 5.53M |
|
Accumulated Expenses
|
| 8.11M | | | 24.84M | 17.94M | 22.70M | 19.03M | 25.57M | 18.70M | 19.63M | 23.69M | 27.23M | 26.66M | 26.23M | 27.18M | 34.79M | 33.85M | 31.91M | 32.89M | 33.73M |
|
Other Accumulated Expenses
|
| 2.56M | | | 9.39M | 4.92M | 5.88M | 6.37M | 9.43M | 5.43M | 6.52M | 6.64M | 5.93M | 5.39M | 6.00M | 5.39M | 5.09M | 5.58M | 7.29M | 5.26M | 7.11M |
|
Current Deferred Revenue
|
| 40.80M | | | 71.46M | 69.29M | 75.14M | 98.37M | 95.46M | 89.99M | 89.35M | 113.49M | 109.02M | 102.57M | 102.77M | 124.44M | 114.91M | 109.67M | 117.00M | 136.66M | 131.53M |
|
Total Current Liabilities
|
| 53.32M | | | 99.51M | 90.59M | 99.87M | 117.94M | 123.52M | 109.18M | 112.68M | 137.99M | 142.49M | 132.29M | 143.57M | 153.89M | 152.37M | 144.51M | 151.15M | 171.48M | 170.79M |
|
Preferred Stock Liabilities
|
| 187.81M | | | 387.61M | 387.61M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 11.21M | | | | 12.51M | | | |
|
Operating Leases
|
| | | | | | 9.63M | 8.74M | 7.74M | 7.09M | 6.11M | 5.21M | 4.52M | 3.60M | 2.54M | 1.52M | 0.52M | 1.77M | 2.08M | 2.32M | 1.77M |
|
Other Non-Current Liabilities
|
| | | | | 3.25M | 1.84M | 1.91M | 1.96M | 2.51M | 2.52M | 2.58M | 2.70M | 3.03M | 2.59M | 2.67M | 2.72M | 3.07M | 3.10M | 3.31M | 3.34M |
|
Total Non-Current Liabilities
|
| 1.07M | | | 2.14M | 3.25M | 109.50M | 126.69M | 131.26M | 116.28M | 118.79M | 143.19M | 147.00M | 135.90M | 146.11M | 155.41M | 152.89M | 146.28M | 153.23M | 173.79M | 172.56M |
|
Total Liabilities
|
| 54.39M | | | 101.65M | 93.84M | 111.34M | 128.60M | 133.22M | 118.79M | 121.31M | 145.77M | 149.70M | 138.93M | 148.70M | 158.07M | 155.62M | 149.35M | 156.33M | 177.11M | 175.90M |
|
Common Equity
|
-68.69M | -67.12M | -69.26M | -65.69M | 308.25M | 306.55M | 302.85M | 298.05M | 295.04M | 294.97M | 291.22M | 288.85M | 291.57M | 294.75M | 289.21M | 287.33M | 290.03M | 296.56M | 289.46M | 279.50M | 262.23M |
|
Shareholder's Equity
|
-68.69M | -67.12M | -69.26M | -65.69M | 308.25M | 306.55M | 302.85M | 298.05M | 295.04M | 294.97M | 291.22M | 288.85M | 291.57M | 294.75M | 289.21M | 287.33M | 290.03M | 296.56M | 289.46M | 279.50M | 262.23M |
|
Liabilities and Shareholders Equity
|
| 175.08M | | | 409.90M | 400.39M | 414.19M | 426.66M | 428.26M | 413.75M | 412.53M | 434.62M | 441.28M | 433.68M | 437.91M | 445.40M | 445.64M | 445.91M | 445.79M | 456.61M | 438.12M |
|
Retained Earnings
|
| -104.82M | | | -157.91M | -179.81M | -202.01M | -226.58M | -249.12M | -273.17M | -299.48M | -327.24M | -344.99M | -363.53M | -384.99M | -408.40M | -425.26M | -457.85M | -480.08M | -504.75M | -528.73M |
|
Treasury Shares
|
| 2.57M | | | 1.23M | 1.72M | 4.09M | 6.48M | 9.09M | 9.91M | 10.64M | 11.26M | 11.66M | 11.30M | 10.09M | 13.16M | 12.96M | 13.52M | 12.53M | 18.31M | 1.06M |