|
Cash & Equivalents
|
7.79M | 33.03M | 25.39M | 178.85M | 219.45M | 189.58M | 172.87M | 364.91M | 297.56M | 250.93M | 220.55M | 100.61M | 280.07M | 261.61M | 265.48M | 69.78M | 71.72M | 204.28M | 142.71M | 35.44M | 88.88M | 52.08M | 46.27M | 49.91M |
|
Short-term Investments
|
1.35M | 1.09M | 1.12M | 1.13M | 1.16M | 1.16M | 1.16M | 1.14M | 1.14M | 1.16M | 1.33M | 1.36M | 211.94M | 221.27M | 222.89M | 195.59M | 198.41M | 204.28M | 142.71M | 132.96M | 89.28M | 68.63M | 88.19M | 92.11M |
|
Cash & Current Investments
|
9.15M | 34.11M | 26.51M | 179.98M | 220.61M | 190.74M | 174.03M | 366.05M | 298.70M | 252.09M | 221.88M | 101.97M | 492.01M | 482.88M | 488.37M | 265.37M | 270.13M | 408.56M | 285.42M | 168.40M | 178.16M | 120.71M | 134.46M | 142.03M |
|
Receivables - Net
|
15.55M | | 20.24M | 21.46M | 22.89M | 26.07M | 28.98M | 33.77M | 39.81M | 40.99M | 45.91M | 48.06M | 35.07M | 59.01M | 52.15M | 51.80M | 37.71M | 39.30M | 45.05M | 43.38M | 48.12M | 44.16M | 51.77M | 48.23M |
|
Receivables - Other
|
| | | | | | | | 4.20M | | | | 16.80M | 15.20M | 15.30M | 13.20M | 11.90M | 12.70M | 11.50M | 7.80M | 15.50M | 11.20M | 13.50M | 12.40M |
|
Receivables
|
15.55M | | 20.24M | 21.46M | 22.89M | 26.07M | 28.98M | 33.77M | 44.01M | 40.99M | 45.91M | 48.06M | 51.87M | 74.21M | 67.45M | 65.00M | 49.61M | 52.00M | 56.55M | 51.18M | 63.62M | 55.36M | 65.27M | 60.63M |
|
Prepaid Assets
|
5.30M | | 7.84M | 9.26M | 8.00M | 7.31M | 6.50M | 13.72M | 9.71M | 10.57M | 8.94M | 13.82M | 28.03M | 14.05M | 13.46M | 15.67M | 24.73M | 29.25M | 24.69M | 21.03M | 14.64M | 18.57M | 14.72M | 17.72M |
|
Current Assets
|
31.67M | | 56.56M | 212.92M | 254.07M | 245.36M | 243.06M | 460.46M | 454.55M | 433.24M | 419.98M | 375.51M | 374.25M | 362.95M | 371.12M | 341.53M | 341.99M | 343.54M | 355.78M | 243.46M | 251.22M | 192.68M | 209.66M | 215.95M |
|
Property, Plant & Equipment (Net)
|
8.24M | | 7.61M | 7.24M | 7.12M | 6.90M | 7.33M | 7.38M | 7.43M | 7.98M | 9.31M | 9.07M | 9.08M | 10.25M | 10.36M | 10.54M | 10.23M | 9.99M | 9.97M | 9.37M | 9.13M | 8.13M | 8.98M | 11.20M |
|
Goodwill
|
| | | | | | | 41.37M | 42.43M | 42.43M | 49.74M | 49.75M | 49.75M | 49.75M | 49.75M | 49.75M | 52.09M | 52.09M | 51.93M | 51.93M | 51.93M | 51.93M | 51.93M | 51.93M |
|
Intangibles
|
| | | | | | | 35.36M | 35.03M | 32.99M | 31.42M | 29.40M | 27.58M | 25.55M | 23.52M | 21.48M | 27.05M | 24.58M | 22.13M | 19.70M | 17.32M | 17.43M | 14.91M | 13.01M |
|
Goodwill & Intangibles
|
| | | | | | | 76.73M | 77.46M | 75.43M | 81.16M | 79.15M | 77.33M | 75.30M | 73.27M | 71.23M | 79.14M | 76.67M | 74.06M | 71.63M | 69.24M | 69.35M | 66.83M | 64.93M |
|
Other Non-Current Assets
|
| | | | | 1.27M | 1.10M | 10.00M | 9.46M | 8.97M | 8.48M | 8.00M | 0.47M | 7.01M | 0.73M | 0.60M | 7.06M | 1.82M | 2.63M | 2.41M | 5.56M | 4.38M | 5.80M | 6.18M |
|
Non-Current Assets
|
24.39M | | 23.05M | 22.58M | 22.55M | 23.46M | 23.46M | 100.03M | 100.91M | 101.77M | 108.61M | 105.86M | 99.81M | 98.56M | 96.38M | 94.44M | 102.07M | 98.93M | 96.72M | 91.69M | 89.07M | 93.61M | 92.87M | 93.51M |
|
Assets
|
56.06M | | 79.62M | 235.50M | 276.63M | 268.83M | 266.51M | 560.49M | 555.46M | 535.01M | 528.59M | 481.37M | 474.06M | 461.51M | 467.50M | 435.98M | 444.06M | 442.47M | 452.50M | 335.15M | 340.29M | 286.29M | 302.53M | 309.46M |
|
Accounts Payables
|
3.88M | | 5.75M | 5.57M | 5.79M | 4.66M | 5.41M | 5.88M | 8.21M | 7.92M | 6.28M | 7.22M | 7.01M | 7.51M | 6.49M | 6.26M | 7.98M | 7.06M | 6.69M | 8.15M | 7.02M | 7.82M | 8.78M | 9.53M |
|
Payables
|
3.88M | | 5.75M | 5.57M | 5.79M | 4.66M | 5.41M | 5.88M | 8.21M | 7.92M | 6.28M | 7.22M | 7.01M | 7.51M | 6.49M | 6.26M | 7.98M | 7.06M | 6.69M | 8.15M | 7.02M | 7.82M | 8.78M | 9.53M |
|
Accumulated Expenses
|
6.13M | 5.52M | 8.83M | 13.32M | 18.25M | 12.41M | 13.50M | 13.57M | 17.32M | 10.79M | 15.46M | 11.91M | 13.33M | 7.73M | 10.70M | 10.82M | 13.08M | 8.48M | 11.99M | 10.19M | 13.95M | 8.82M | 12.08M | 9.98M |
|
Other Accumulated Expenses
|
9.70M | 9.40M | 13.33M | 17.52M | 22.18M | 16.48M | 17.43M | 24.15M | 36.25M | 37.21M | 52.19M | 38.00M | 48.44M | 42.32M | 50.14M | 23.49M | 25.33M | 19.83M | 23.29M | 26.43M | 28.77M | 21.01M | 28.54M | 26.26M |
|
Short term Debt
|
2.36M | | 2.21M | 11.89M | | | | | | | | | | | 0.40M | 0.40M | 0.55M | 0.55M | 0.42M | | | | | |
|
Current Leases
|
2.72M | | 2.94M | 3.07M | 3.17M | 3.24M | 3.00M | 2.92M | 2.65M | 2.96M | 2.80M | 2.68M | 2.61M | 2.51M | 2.56M | 2.54M | 2.54M | 2.48M | 2.42M | 2.88M | 2.44M | 2.01M | 1.77M | 1.54M |
|
Current Taxes
|
0.55M | 0.64M | 0.54M | 0.64M | 0.81M | 0.76M | 0.53M | 0.56M | 0.68M | 0.81M | 0.97M | 1.03M | 1.89M | 1.31M | 1.91M | 1.64M | 1.63M | 2.12M | 1.69M | 1.44M | 2.01M | 1.79M | 2.98M | 3.01M |
|
Current Deferred Revenue
|
9.40M | | 11.26M | 11.84M | 11.41M | 13.14M | 12.86M | 12.91M | 12.75M | 13.22M | 15.22M | 15.63M | 17.78M | 20.79M | 28.25M | 31.27M | 32.24M | 34.81M | 42.42M | 46.35M | 46.59M | 48.66M | 55.74M | 59.18M |
|
Total Current Liabilities
|
33.91M | | 38.34M | 52.48M | 45.89M | 40.10M | 42.69M | 48.76M | 62.81M | 64.81M | 78.63M | 66.32M | 78.79M | 77.36M | 91.50M | 67.05M | 70.75M | 67.94M | 78.83M | 86.59M | 88.01M | 82.25M | 98.28M | 100.99M |
|
Non-Current Debt
|
38.50M | | 69.12M | 10.00M | | | | 335.05M | 335.54M | 336.02M | 336.51M | 337.00M | 337.50M | 337.99M | 339.04M | 339.39M | 339.61M | 339.97M | 340.47M | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | 339.61M | | | 216.76M | 216.47M | 157.79M | 157.54M | 157.30M |
|
Non-Current Deffered Revenue
|
1.49M | | 1.06M | 1.13M | 1.31M | 1.56M | 1.49M | 1.48M | 1.36M | 0.91M | 1.45M | 1.71M | 1.76M | 1.88M | 0.71M | 0.81M | | | | | | | | |
|
Preferred Stock Liabilities
|
223.75M | 225.50M | 227.45M | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
15.71M | | 14.15M | 13.40M | 12.67M | 11.83M | 11.27M | 10.80M | 10.22M | 11.94M | 11.28M | 10.63M | 10.01M | 9.36M | 8.70M | 8.09M | 7.61M | 7.01M | 6.39M | 2.07M | 1.68M | 6.99M | 6.71M | 7.05M |
|
Other Non-Current Liabilities
|
| | 4.40M | 4.40M | | 4.40M | 4.40M | 3.21M | 7.25M | 11.46M | 15.74M | 0.62M | 2.09M | 0.48M | 0.64M | 0.76M | 0.55M | 0.62M | 0.70M | 0.75M | 0.77M | 1.18M | 1.23M | 1.29M |
|
Total Non-Current Liabilities
|
| | 118.27M | 72.60M | | 49.09M | 51.05M | 396.09M | 409.92M | 413.68M | 427.87M | 415.66M | 426.29M | 426.59M | 439.95M | 415.35M | 417.97M | 414.93M | 425.69M | 305.41M | 306.15M | 247.03M | 262.54M | 265.34M |
|
Total Liabilities
|
89.61M | | 122.67M | 77.00M | 59.87M | 53.49M | 55.45M | 399.30M | 417.17M | 425.13M | 443.61M | 416.28M | 428.38M | 427.07M | 440.58M | 416.10M | 418.52M | 415.55M | 426.39M | 306.16M | 306.92M | 248.21M | 263.77M | 266.63M |
|
Total Debt
|
40.87M | | 71.34M | 21.89M | | | | 335.05M | 335.54M | 336.02M | 336.51M | 337.00M | 337.50M | 337.99M | 339.44M | 339.80M | 340.16M | 340.52M | 340.88M | | | | | |
|
Common Equity
|
-257.30M | -261.71M | -270.51M | 158.50M | 216.76M | 215.34M | 211.07M | 161.19M | 138.29M | 109.88M | 84.98M | 65.09M | 45.67M | 34.44M | 26.92M | 19.88M | 25.53M | 26.92M | 26.11M | 28.99M | 33.37M | 38.08M | 38.77M | 42.84M |
|
Shareholder's Equity
|
-257.30M | -261.71M | -270.51M | 158.50M | 216.76M | 215.34M | 211.07M | 161.19M | 138.29M | 109.88M | 84.98M | 65.09M | 45.67M | 34.44M | 26.92M | 19.88M | 25.53M | 26.92M | 26.11M | 28.99M | 33.37M | 38.08M | 38.77M | 42.84M |
|
Liabilities and Shareholders Equity
|
56.06M | | 79.62M | 235.50M | 276.63M | 268.83M | 266.51M | 560.49M | 555.46M | 535.01M | 528.59M | 481.37M | 474.06M | 461.51M | 467.50M | 435.98M | 444.06M | 442.47M | 452.50M | 335.15M | 340.29M | 286.29M | 302.53M | 309.46M |
|
Retained Earnings
|
-274.55M | | -291.08M | -299.19M | -313.39M | -321.94M | -334.16M | -355.82M | -390.07M | -427.11M | -466.71M | -497.01M | -529.99M | -552.11M | -571.17M | -591.48M | -594.66M | -601.05M | -612.30M | -619.30M | -621.69M | -622.04M | -630.42M | -632.67M |
|
Treasury Shares
|
| | | | 1.41M | | | | 2.37M | | | | 0.01M | | | 6.50M | 6.72M | 0.01M | 0.01M | 0.01M | 5.74M | 5.97M | 5.88M | 6.15M |