|
Cash & Equivalents
|
96.05M | 53.52M | 36.40M | 27.11M | 20.40M | 20.34M | 23.79M | 28.57M | 70.82M | 39.45M | 27.25M | 82.03M | 66.93M | 54.19M | 119.75M | 41.47M | 29.11M | 34.26M | 24.87M | 46.73M | 42.33M | 96.71M | 58.31M | 59.44M | 78.25M | 59.52M | 70.76M | 45.63M | 51.17M | 43.06M | 54.67M | 52.42M | 43.48M | 21.62M | 26.66M | 19.84M | 18.75M | 19.21M | 28.45M | 38.34M | 23.41M | 24.01M | 22.53M |
|
Short-term Investments
|
| 17.21M | 29.40M | 40.56M | 37.93M | 43.21M | 34.85M | 24.39M | 20.11M | 36.12M | 39.05M | 37.91M | 42.23M | 38.48M | 114.19M | 176.61M | 164.43M | 139.55M | 132.07M | 227.31M | 206.80M | 130.00M | 179.63M | 156.97M | 136.63M | 139.56M | 110.14M | 101.00M | 71.83M | 73.63M | 53.98M | 39.19M | 29.53M | 38.21M | 19.55M | 110.41M | 94.23M | 90.01M | 66.50M | 73.73M | 67.61M | 50.97M | 210.02M |
|
Cash & Current Investments
|
96.05M | 70.73M | 65.80M | 67.66M | 58.32M | 63.55M | 58.65M | 52.96M | 90.92M | 75.58M | 66.30M | 119.95M | 109.16M | 92.67M | 233.94M | 218.08M | 193.54M | 173.81M | 156.94M | 274.04M | 249.13M | 226.71M | 237.94M | 216.41M | 214.88M | 199.08M | 180.90M | 146.63M | 123.00M | 116.69M | 108.65M | 91.61M | 73.02M | 59.83M | 46.21M | 130.25M | 112.98M | 109.22M | 94.95M | 112.08M | 91.03M | 74.98M | 232.56M |
|
Receivables - Net
|
| | | | | | | | | 1.11M | 1.40M | 2.27M | 2.26M | 2.13M | 2.59M | 2.43M | 2.99M | 2.90M | 2.94M | 3.37M | 3.10M | 3.31M | 3.59M | 1.23M | 0.20M | 0.30M | 0.77M | 0.34M | 0.52M | 0.52M | 1.25M | 0.94M | 0.72M | 0.34M | | 0.04M | 0.04M | | | | | | 0.91M |
|
Receivables
|
| | | | | | | | | 1.11M | 1.40M | 2.27M | 2.26M | 2.13M | 2.59M | 2.43M | 2.99M | 2.90M | 2.94M | 3.37M | 3.10M | 3.31M | 3.59M | 1.23M | 0.20M | 0.30M | 0.77M | 0.34M | 0.52M | 0.52M | 1.25M | 0.94M | 0.72M | 0.34M | | 0.04M | 0.04M | | | | | | 0.91M |
|
Prepaid Assets
|
0.28M | 0.61M | 0.71M | 0.70M | 0.77M | 0.56M | 0.61M | 0.61M | 1.30M | 0.98M | 0.95M | 0.90M | 1.80M | 2.73M | 3.34M | 1.99M | 4.28M | 6.75M | 5.44M | 5.36M | 4.57M | 5.06M | 4.86M | 6.85M | 6.55M | 6.18M | 6.55M | 7.24M | 7.25M | 7.08M | 5.18M | 4.41M | 6.01M | 3.91M | 3.46M | 3.50M | 4.15M | 3.71M | 3.26M | 3.42M | 4.50M | 2.49M | 3.34M |
|
Current Assets
|
96.34M | 71.33M | 66.50M | 68.37M | 59.09M | 64.10M | 59.25M | 53.57M | 92.22M | 77.67M | 68.65M | 123.12M | 113.23M | 97.53M | 239.87M | 222.50M | 200.81M | 183.46M | 165.32M | 282.78M | 256.75M | 235.09M | 246.39M | 224.49M | 221.63M | 205.56M | 188.22M | 154.20M | 130.78M | 124.29M | 115.08M | 96.97M | 79.74M | 64.08M | 49.67M | 133.79M | 117.17M | 112.93M | 98.21M | 115.50M | 95.53M | 77.47M | 236.81M |
|
Property, Plant & Equipment (Net)
|
0.17M | 0.17M | 0.16M | 0.15M | 0.13M | 0.11M | 0.13M | 0.21M | 0.18M | 0.13M | 0.59M | 0.86M | 0.73M | 0.64M | 0.52M | 0.56M | 2.08M | 2.05M | 1.93M | 1.83M | 1.78M | 2.06M | 1.90M | 1.60M | 1.49M | 1.36M | 1.24M | 1.14M | 1.02M | 0.90M | 0.87M | 0.74M | 0.62M | 0.54M | 0.56M | 0.39M | 0.37M | 0.35M | 0.32M | 0.28M | 0.25M | 0.22M | 0.23M |
|
Long-Term Investments
|
| 31.44M | 31.19M | 23.39M | 23.39M | 11.17M | 7.90M | 2.44M | | 3.01M | 1.00M | 3.35M | | 2.20M | | | | | | | | | | | | | 9.18M | 27.97M | 23.46M | 11.91M | | 18.60M | | | | | | | | | | | |
|
Goodwill
|
12.74M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | | | | | | | | | | | | | | | | |
|
Intangibles
|
29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
41.74M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.10M | 0.13M | 0.17M | 0.20M | 0.20M | 0.18M | 0.21M | 0.26M | 0.24M | 0.33M | 0.43M | 0.34M | 0.43M | 0.41M | 0.95M | 3.35M | 1.66M | 1.69M | 1.67M | 1.68M | 1.66M | 5.23M | 5.98M | 6.39M | 6.03M | 6.09M | 1.92M | 1.70M | 2.17M | 1.64M | 1.61M | 0.89M | 0.33M | 0.33M | 0.55M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M |
|
Non-Current Assets
|
42.01M | 73.37M | 73.15M | 65.38M | 65.37M | 53.10M | 49.87M | 44.54M | 42.06M | 45.11M | 43.66M | 46.19M | 42.80M | 44.89M | 43.10M | 45.54M | 58.44M | 58.05M | 58.02M | 57.13M | 56.56M | 59.71M | 59.92M | 58.76M | 57.27M | 56.58M | 60.75M | 36.86M | 31.95M | 19.15M | 6.44M | 4.83M | 3.37M | 2.50M | 1.96M | 3.04M | 2.71M | 2.39M | 2.05M | 3.67M | 3.49M | 3.31M | 3.19M |
|
Assets
|
138.35M | 144.71M | 139.65M | 133.74M | 124.45M | 117.21M | 109.13M | 98.12M | 134.28M | 122.77M | 112.31M | 169.30M | 156.02M | 142.42M | 282.98M | 268.05M | 259.25M | 241.51M | 223.34M | 339.91M | 313.31M | 294.80M | 306.31M | 283.25M | 278.90M | 262.14M | 248.97M | 191.06M | 162.73M | 143.45M | 121.52M | 101.79M | 83.12M | 66.58M | 51.63M | 136.82M | 119.88M | 115.32M | 100.26M | 119.17M | 99.02M | 80.78M | 240.00M |
|
Accounts Payables
|
1.25M | 1.30M | 1.46M | 1.36M | 2.33M | 2.41M | 3.84M | 2.37M | 1.95M | 0.69M | 0.87M | 2.12M | 2.37M | 2.54M | 2.99M | 3.69M | 2.43M | 3.41M | 2.71M | 1.73M | 2.10M | 3.64M | 1.61M | 4.60M | 3.56M | 2.87M | 2.63M | 2.66M | 1.41M | 2.45M | 1.94M | 2.49M | 1.22M | 0.90M | 0.76M | 0.46M | 0.73M | 0.80M | 1.33M | 0.58M | 0.88M | 0.74M | 1.68M |
|
Payables
|
1.25M | 1.30M | 1.46M | 1.36M | 2.33M | 2.41M | 3.84M | 2.37M | 1.95M | 0.69M | 0.87M | 2.12M | 2.37M | 2.54M | 2.99M | 3.69M | 2.43M | 3.41M | 2.71M | 1.73M | 2.10M | 3.64M | 1.61M | 4.60M | 3.56M | 2.87M | 2.63M | 2.66M | 1.41M | 2.45M | 1.94M | 2.49M | 1.22M | 0.90M | 0.76M | 0.46M | 0.73M | 0.80M | 1.33M | 0.58M | 0.88M | 0.74M | 1.68M |
|
Accumulated Expenses
|
0.88M | 0.94M | 1.19M | 2.04M | 1.24M | 2.63M | 3.64M | 4.75M | 4.01M | 6.31M | 6.35M | 6.14M | 4.65M | 5.08M | 6.52M | 5.01M | 10.14M | 7.58M | 9.43M | 5.31M | 4.63M | 4.36M | 4.45M | 4.44M | 4.34M | 3.68M | 3.74M | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 0.18M | | | | 0.92M | | | | | | | | 6.12M | | 3.81M | | 8.29M | 4.43M | 6.02M | 7.40M | 11.99M | 3.66M | 4.32M | 5.46M | 6.86M | 3.60M | 4.75M | 5.69M | 7.32M | 3.15M | 4.19M | 3.89M | 5.74M | 2.06M | 3.59M | 4.76M | 6.86M | 2.30M | 3.41M | 5.73M |
|
Current Leases
|
| | | | | | | | | | | | | | | | 2.70M | 2.85M | 3.21M | 3.19M | 3.26M | 3.25M | 3.34M | 3.40M | 2.93M | 3.05M | 3.10M | 3.15M | 3.21M | 3.31M | 3.37M | 3.36M | 2.55M | 1.70M | 0.87M | 1.22M | 1.15M | 1.29M | 1.33M | 0.46M | 0.53M | 0.53M | 0.55M |
|
Current Deferred Revenue
|
| | | | | | | | 5.00M | 5.00M | 5.00M | 5.23M | 5.16M | 5.51M | 5.11M | 40.66M | 9.93M | 6.08M | 38.42M | 37.05M | 36.04M | | 8.99M | 8.99M | 8.99M | 8.99M | 2.73M | 2.73M | | | | 2.73M | | | | 86.29M | 80.51M | 71.98M | 65.13M | 37.62M | 40.82M | 40.92M | 42.36M |
|
Curent Deferred Tax Liability
|
11.60M | 11.60M | 11.60M | 11.60M | 11.60M | 11.60M | 11.60M | 11.12M | 11.12M | 11.18M | 11.15M | 2.14M | 2.14M | 2.11M | 2.11M | 3.25M | 3.25M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
2.13M | 2.24M | 2.65M | 3.40M | 3.57M | 5.04M | 7.48M | 7.12M | 10.96M | 11.99M | 12.22M | 13.49M | 12.18M | 13.13M | 14.61M | 18.47M | 25.20M | 19.93M | 21.50M | 24.44M | 21.15M | 17.27M | 16.80M | 24.43M | 14.50M | 13.91M | 14.93M | 16.07M | 10.71M | 14.96M | 15.46M | 16.30M | 9.97M | 8.83M | 7.13M | 39.23M | 38.75M | 41.27M | 41.63M | 47.80M | 46.63M | 47.29M | 53.38M |
|
Non-Current Deffered Revenue
|
| | | | | | | | 44.32M | 43.07M | 41.81M | 40.56M | 39.32M | 38.08M | 36.82M | 35.56M | 29.87M | 33.58M | 32.27M | 30.64M | 29.33M | | 8.99M | 8.99M | 8.99M | 8.99M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 55.38M | 47.74M | 38.92M | 32.51M | 35.38M | 22.76M | 13.04M | 1.72M |
|
Non-Current Deferred Tax Liability
|
| | | 11.60M | | | | 11.12M | | | | 2.14M | | | | 3.25M | | 3.25M | 3.25M | 2.53M | 2.53M | 2.53M | 2.53M | 2.53M | 2.53M | 2.53M | 2.53M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 13.22M | 12.90M | 9.84M | 9.08M | 8.54M | 7.88M | 7.43M | 6.72M | 5.64M | 4.91M | 4.14M | 3.33M | 2.50M | 1.77M | 0.92M | 0.10M | 0.08M | 0.06M | 0.05M | 1.12M | 0.79M | 0.45M | 0.11M | 2.63M | 2.49M | 2.35M | 2.21M |
|
Total Non-Current Liabilities
|
| 11.60M | 11.60M | 11.60M | 11.60M | 11.60M | 11.60M | 11.12M | 55.44M | 54.25M | 52.96M | 42.69M | 41.46M | 40.19M | 38.93M | 38.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
13.73M | 13.84M | 14.25M | 15.00M | 15.17M | 16.64M | 19.08M | 18.24M | 66.40M | 66.24M | 65.18M | 56.18M | 53.64M | 53.32M | 53.54M | 57.39M | 68.85M | 66.80M | 66.86M | 66.69M | 61.54M | 27.69M | 35.76M | 42.68M | 31.66M | 30.34M | 24.33M | 22.13M | 15.94M | 19.47M | 19.11M | 19.13M | 12.78M | 11.63M | 9.91M | 95.73M | 87.28M | 80.64M | 74.26M | 85.81M | 71.88M | 62.68M | 57.30M |
|
Common Equity
|
124.62M | 130.87M | 125.40M | 118.74M | 109.28M | 100.56M | 90.04M | 79.88M | 67.89M | 56.54M | 47.13M | 113.12M | 102.38M | 89.10M | 229.43M | 210.65M | 190.40M | 174.71M | 156.49M | 273.22M | 251.77M | 267.12M | 270.55M | 240.58M | 247.24M | 231.79M | 224.65M | 168.93M | 146.79M | 123.98M | 102.40M | 82.66M | 70.33M | 54.95M | 41.71M | 41.10M | 32.60M | 34.68M | 26.00M | 33.36M | 27.13M | 18.10M | 182.69M |
|
Shareholder's Equity
|
124.62M | 130.87M | 125.40M | 118.74M | 109.28M | 100.56M | 90.04M | 79.88M | 67.89M | 56.54M | 47.13M | 113.12M | 102.38M | 89.10M | 229.43M | 210.65M | 190.40M | 174.71M | 156.49M | 273.22M | 251.77M | 267.12M | 270.55M | 240.58M | 247.24M | 231.79M | 224.65M | 168.93M | 146.79M | 123.98M | 102.40M | 82.66M | 70.33M | 54.95M | 41.71M | 41.10M | 32.60M | 34.68M | 26.00M | 33.36M | 27.13M | 18.10M | 182.69M |
|
Liabilities and Shareholders Equity
|
138.35M | 144.71M | 139.65M | 133.74M | 124.45M | 117.21M | 109.13M | 98.12M | 134.28M | 122.77M | 112.31M | 169.30M | 156.02M | 142.42M | 282.98M | 268.05M | 259.25M | 241.51M | 223.34M | 339.91M | 313.31M | 294.80M | 306.31M | 283.25M | 278.90M | 262.14M | 248.97M | 191.06M | 162.73M | 143.45M | 121.52M | 101.79M | 83.12M | 66.58M | 51.63M | 136.82M | 119.88M | 115.32M | 100.26M | 119.17M | 99.02M | 80.78M | 240.00M |
|
Retained Earnings
|
-142.66M | -149.60M | -156.22M | -163.97M | -174.95M | -185.11M | -196.68M | -208.23M | -222.16M | -235.76M | -248.03M | -251.04M | -267.28M | -294.09M | -315.63M | -341.79M | -368.84M | -387.34M | -412.34M | -439.42M | -466.08M | -458.81M | -462.15M | -501.57M | -528.77M | -552.37M | -571.17M | -631.43M | -654.52M | -678.98M | -702.12M | -724.52M | -743.47M | -760.37M | -774.79M | -785.75M | -794.83M | -805.98M | -815.59M | -825.92M | -834.74M | -844.94M | -854.14M |
|
Treasury Shares
|
| 0.06M | 0.06M | 0.02M | | | | | | | | 0.12M | 0.25M | 0.35M | 0.34M | 0.57M | 0.72M | 0.62M | 0.78M | 0.76M | 1.13M | 1.14M | 0.99M | 0.89M | 0.81M | 0.75M | 1.14M | 0.97M | 1.55M | 1.52M | 1.84M | 0.14M | | | | 0.10M | | | | 0.07M | | | |