|
Cash & Equivalents
|
5.29M | 6.35M | 62.13M | 55.33M | 56.35M | 47.91M | 32.71M | 16.43M | 23.59M | 15.18M | 43.09M | 25.27M | 17.41M | 19.84M | 26.28M | 11.49M | 42.22M | 31.41M | 26.25M | 17.60M | 20.73M | 16.60M |
|
Short-term Investments
|
| | | | | | 0.10M | | 0.10M | | | | | | | | | | | | | |
|
Cash & Current Investments
|
5.29M | 6.35M | 62.13M | 55.33M | 56.35M | 47.91M | 32.81M | 16.43M | 23.69M | 15.18M | 43.09M | 25.27M | 17.41M | 19.84M | 26.28M | 11.49M | 42.22M | 31.41M | 26.25M | 17.60M | 20.73M | 16.60M |
|
Receivables - Net
|
5.29M | 5.40M | 15.30M | 18.37M | 5.28M | 2.78M | 3.66M | 3.77M | 5.45M | 4.45M | 5.07M | 4.90M | 4.12M | 5.78M | 7.68M | 9.89M | 10.13M | 8.04M | 8.60M | 7.64M | 7.45M | 12.67M |
|
Receivables
|
5.29M | 5.40M | 15.30M | 18.37M | 5.28M | 2.78M | 3.66M | 3.77M | 5.45M | 4.45M | 5.07M | 4.90M | 4.12M | 5.78M | 7.68M | 9.89M | 10.13M | 8.04M | 8.60M | 7.64M | 7.45M | 12.67M |
|
Prepaid Assets
|
2.12M | 6.41M | 8.71M | 7.55M | 6.82M | 5.75M | 7.25M | 7.03M | 6.02M | 4.49M | 5.18M | 4.61M | 3.72M | 3.27M | 5.72M | 7.09M | 5.23M | 4.58M | 4.64M | 4.38M | 4.27M | 4.12M |
|
Current Assets
|
12.70M | 18.15M | 86.14M | 81.24M | 68.45M | 56.45M | 43.61M | 27.23M | 35.06M | 24.12M | 53.33M | 34.78M | 25.25M | 28.89M | 39.68M | 28.48M | 57.58M | 44.02M | 39.48M | 29.62M | 32.45M | 33.40M |
|
Property, Plant & Equipment (Net)
|
2.12M | 3.00M | 3.18M | 3.39M | 3.38M | 4.43M | 4.18M | 4.03M | 3.95M | 4.26M | 5.85M | 13.10M | 19.00M | 25.39M | 27.87M | 28.57M | 28.02M | 28.68M | 27.83M | 26.97M | 26.14M | 25.46M |
|
Goodwill
|
15.03M | 11.63M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M |
|
Intangibles
|
18.34M | 13.67M | 18.45M | 18.50M | 18.57M | 18.64M | 18.75M | 18.76M | 18.80M | 18.83M | 18.89M | 18.90M | 18.96M | 19.00M | 18.99M | 18.96M | 18.96M | 19.02M | 18.96M | 18.94M | 18.96M | 18.96M |
|
Goodwill & Intangibles
|
33.37M | 25.30M | 33.48M | 33.53M | 33.60M | 33.67M | 33.79M | 33.79M | 33.83M | 33.86M | 33.92M | 33.93M | 33.99M | 34.03M | 34.02M | 33.99M | 33.99M | 34.05M | 33.99M | 33.97M | 33.99M | 33.99M |
|
Other Non-Current Assets
|
0.09M | 0.10M | 3.46M | 3.00M | 2.54M | 2.10M | 1.66M | 2.01M | 5.00M | 6.09M | 5.92M | 6.38M | 6.99M | 6.96M | 6.86M | 6.17M | 6.56M | 6.66M | 7.26M | 7.30M | 7.15M | 7.51M |
|
Non-Current Assets
|
32.33M | 28.40M | 34.93M | 34.24M | 33.35M | 33.55M | 32.48M | 34.42M | 40.17M | 39.08M | 39.57M | 46.01M | 52.38M | 57.90M | 59.41M | 58.72M | 58.26M | 58.73M | 57.76M | 56.62M | 55.30M | 55.32M |
|
Assets
|
45.03M | 46.55M | 121.07M | 115.49M | 101.80M | 90.00M | 76.10M | 61.65M | 75.23M | 63.20M | 92.91M | 80.79M | 77.62M | 86.79M | 99.10M | 87.20M | 115.84M | 102.74M | 97.24M | 86.24M | 87.74M | 88.72M |
|
Accounts Payables
|
1.72M | 3.48M | 8.96M | 3.75M | 1.16M | 1.60M | 1.66M | 2.12M | 1.79M | 2.10M | 1.69M | 1.56M | 3.50M | 2.90M | 2.93M | 3.21M | 2.22M | 2.54M | 2.19M | 2.92M | 2.97M | 3.62M |
|
Notes Payables
|
12.16M | 26.60M | 11.84M | 2.71M | 3.11M | 0.02M | 0.02M | 0.05M | 11.77M | 14.33M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M |
|
Payables
|
13.88M | 30.09M | 20.80M | 6.45M | 4.27M | 1.62M | 1.68M | 2.17M | 13.56M | 16.43M | 1.73M | 1.61M | 3.55M | 2.95M | 2.98M | 3.26M | 2.26M | 2.57M | 2.21M | 2.94M | 2.99M | 3.63M |
|
Accumulated Expenses
|
4.18M | 6.95M | 7.79M | 7.26M | 6.20M | 6.28M | 7.67M | 6.17M | 6.67M | 6.68M | 8.22M | 5.74M | 6.98M | 6.95M | 7.71M | 7.90M | 8.32M | 8.55M | 10.06M | 7.40M | 9.68M | 9.72M |
|
Other Accumulated Expenses
|
2.35M | 3.57M | 3.10M | 4.64M | 3.24M | 2.75M | 2.77M | 2.69M | 2.19M | 2.10M | 2.31M | 1.48M | 1.80M | 2.38M | 2.87M | 3.46M | 2.63M | 2.65M | 2.38M | 2.19M | 2.34M | 2.03M |
|
Short term Debt
|
| | | | 8.63M | 13.13M | 17.76M | 17.82M | 8.15M | 9.29M | 10.34M | 11.71M | 14.56M | 19.31M | 21.86M | 19.20M | 5.84M | | | | | |
|
Current Leases
|
| | | | | | | 1.11M | 1.31M | 1.44M | 1.54M | 1.76M | 1.50M | 1.11M | 0.25M | 0.27M | 0.30M | 0.62M | 0.72M | 1.09M | 1.23M | 1.39M |
|
Current Deferred Revenue
|
1.28M | 5.67M | 3.53M | 2.41M | 2.20M | 1.80M | 1.90M | 2.50M | 2.23M | 1.64M | 1.00M | 1.13M | 1.10M | 0.70M | 0.32M | 0.31M | 0.45M | 0.70M | 0.70M | 0.80M | 0.62M | 2.80M |
|
Total Current Liabilities
|
22.60M | 56.56M | 32.12M | 16.12M | 21.27M | 22.79M | 28.96M | 29.81M | 33.07M | 37.41M | 22.84M | 22.10M | 27.95M | 32.65M | 33.42M | 31.23M | 17.55M | 12.96M | 14.32M | 13.32M | 15.16M | 18.15M |
|
Non-Current Debt
|
23.81M | 17.24M | 15.93M | 30.33M | 29.95M | 29.98M | 9.99M | 10.05M | 8.60M | 4.88M | 25.00M | 25.08M | 24.66M | 24.95M | 35.23M | 35.51M | 35.81M | 36.11M | 36.41M | 36.69M | 46.78M | 47.11M |
|
Preferred Stock Liabilities
|
193.96M | 193.96M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 1.18M | 2.90M | 2.85M | 5.25M | 12.04M | 18.81M | 24.64M | 25.16M | 25.35M | 25.48M | 25.19M | 24.83M | 24.48M | 24.11M | 24.41M |
|
Other Non-Current Liabilities
|
29.11M | 30.07M | 29.93M | 30.91M | 23.22M | 19.72M | 16.03M | 12.21M | 22.92M | 20.89M | 18.64M | 16.37M | 12.30M | 5.18M | 0.71M | 0.61M | 0.74M | 0.62M | 0.81M | 0.69M | 0.55M | 0.77M |
|
Total Non-Current Liabilities
|
53.61M | 51.20M | 47.78M | 62.93M | 54.76M | 51.18M | 27.41M | 24.06M | 34.48M | 28.69M | 49.46M | 54.15M | 56.66M | 55.58M | 61.10M | 61.47M | 62.03M | 61.92M | 62.05M | 61.87M | 71.44M | 72.29M |
|
Total Liabilities
|
76.21M | 107.76M | 79.90M | 79.05M | 76.03M | 73.96M | 56.37M | 53.87M | 67.56M | 66.10M | 72.30M | 76.24M | 84.62M | 88.23M | 94.52M | 92.70M | 79.58M | 74.89M | 76.37M | 75.18M | 86.60M | 90.44M |
|
Total Debt
|
23.81M | 17.24M | 15.93M | 30.33M | 38.58M | 43.10M | 27.76M | 27.88M | 16.75M | 14.17M | 35.34M | 36.79M | 39.22M | 44.26M | 57.08M | 54.71M | 41.65M | 36.11M | 36.41M | 36.69M | 46.78M | 47.11M |
|
Common Equity
|
-225.14M | -255.20M | 41.17M | 36.43M | 25.77M | 16.03M | 19.73M | 7.78M | 7.67M | -2.90M | 20.61M | 4.55M | -6.99M | -1.45M | 4.58M | -5.50M | 36.26M | 27.86M | 20.88M | 11.06M | 1.14M | -1.72M |
|
Shareholder's Equity
|
-225.14M | -255.20M | 41.17M | 36.43M | 25.77M | 16.03M | 19.73M | 7.78M | 7.67M | -2.90M | 20.61M | 4.55M | -6.99M | -1.45M | 4.58M | -5.50M | 36.26M | 27.86M | 20.88M | 11.06M | 1.14M | -1.72M |
|
Liabilities and Shareholders Equity
|
45.03M | 46.55M | 121.07M | 115.49M | 101.80M | 90.00M | 76.10M | 61.65M | 75.23M | 63.20M | 92.91M | 80.79M | 77.62M | 86.79M | 99.10M | 87.20M | 115.84M | 102.74M | 97.24M | 86.24M | 87.74M | 88.72M |
|
Retained Earnings
|
-227.46M | -257.70M | -258.81M | -265.77M | -277.18M | -288.69M | -301.97M | -317.56M | -333.38M | -347.08M | -367.42M | -386.12M | -399.48M | -410.43M | -419.57M | -433.18M | -443.99M | -454.25M | -462.50M | -473.60M | -485.07M | -493.78M |
|
Treasury Shares
|
0.03M | 0.08M | | | | | | | | | | | | | | | | | | | | |