|
Cash & Equivalents
|
4.48M | 17.50M | 94.50M | 98.84M | 98.65M | 179.80M | 183.10M | 409.85M | 406.98M | 368.34M | 363.18M | 329.63M | 309.02M | 273.17M | 134.18M | 122.95M | 114.82M | 95.90M | 91.22M | 98.84M | 82.95M | 85.60M | 95.00M | 119.71M | 89.70M | 82.23M | 85.60M |
|
Short-term Investments
|
| | | | | | | | | | | | | | 131.80M | 135.68M | 117.23M | 129.63M | 138.53M | 144.26M | 156.30M | 174.12M | 184.83M | 173.42M | 185.50M | 193.70M | 202.00M |
|
Cash & Current Investments
|
4.48M | 17.50M | 94.50M | 98.84M | 98.65M | 179.80M | 183.10M | 409.85M | 406.98M | 368.34M | 363.18M | 329.63M | 309.02M | 273.17M | 265.98M | 258.62M | 232.06M | 225.53M | 229.75M | 243.10M | 239.25M | 259.72M | 279.83M | 293.13M | 275.20M | 275.93M | 287.60M |
|
Receivables - Net
|
12.09M | 9.73M | 12.37M | 14.65M | 14.60M | 12.53M | 12.62M | 12.76M | 14.29M | 17.82M | 18.53M | 17.28M | 19.91M | 22.61M | 22.84M | 23.48M | 27.73M | 31.31M | 37.00M | 38.30M | 42.70M | 45.99M | 50.26M | 51.22M | 56.35M | 52.31M | 49.48M |
|
Receivables
|
12.09M | 9.73M | 12.37M | 14.65M | 14.60M | 12.53M | 12.62M | 12.76M | 14.29M | 17.82M | 18.53M | 17.28M | 19.91M | 22.61M | 22.84M | 23.48M | 27.73M | 31.31M | 37.00M | 38.30M | 42.70M | 45.99M | 50.26M | 51.22M | 56.35M | 52.31M | 49.48M |
|
Inventory
|
0.88M | 0.55M | 0.82M | 1.24M | 1.22M | 1.67M | 1.68M | 2.22M | 2.31M | 2.12M | 2.38M | 2.02M | 2.35M | 3.37M | 3.80M | 3.98M | 4.52M | 6.12M | 5.77M | 7.94M | 7.64M | 8.01M | 6.57M | 8.13M | 6.85M | 8.37M | 8.65M |
|
Prepaid Assets
|
0.68M | 0.77M | 2.20M | 1.95M | 2.08M | 1.72M | 3.72M | 4.77M | 3.09M | 3.42M | 5.50M | 4.81M | 5.16M | 5.78M | 6.79M | 6.21M | 6.80M | 6.11M | 7.10M | 6.29M | 6.22M | 6.72M | 8.15M | 7.67M | 11.04M | 12.06M | 11.89M |
|
Current Assets
|
18.13M | 28.52M | 109.86M | 116.68M | 116.55M | 195.67M | 201.06M | 429.59M | 426.67M | 391.70M | 389.58M | 353.74M | 336.44M | 304.91M | 299.41M | 292.29M | 271.10M | 269.05M | 279.62M | 295.63M | 295.78M | 320.40M | 344.77M | 360.15M | 349.39M | 348.67M | 357.57M |
|
Property, Plant & Equipment (Net)
|
1.53M | 1.74M | 1.80M | 2.06M | 2.73M | 5.02M | 6.65M | 7.10M | 7.78M | 8.09M | 8.87M | 9.50M | 9.38M | 11.20M | 13.05M | 14.31M | 18.25M | 20.51M | 22.27M | 25.43M | 32.90M | 38.64M | 44.38M | 51.12M | 55.42M | 74.06M | 84.89M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.57M | | |
|
Goodwill
|
| | | | | | | | | | | | | 10.49M | 10.49M | 10.70M | 10.70M | 10.70M | 10.70M | 10.70M | 10.70M | 10.70M | 10.70M | 10.70M | 10.70M | 10.70M | 10.70M |
|
Intangibles
|
0.00M | | | | | | | | | 32.80M | 32.10M | 88.92M | 87.28M | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.00M | | | | | | | | | 32.80M | 32.10M | 88.92M | 87.28M | 132.67M | 130.36M | 126.35M | 124.13M | 121.88M | 119.61M | 117.33M | 115.09M | 112.84M | 110.57M | 106.23M | 77.90M | 104.12M | 101.85M |
|
Other Non-Current Assets
|
0.21M | 1.81M | 0.09M | 0.14M | 0.22M | 0.20M | 1.64M | 1.54M | 1.76M | 1.63M | 1.73M | 1.72M | 2.70M | 1.22M | 1.20M | 1.11M | 0.79M | 1.19M | 1.57M | 1.44M | 1.72M | 2.68M | 1.83M | 1.23M | 1.27M | 1.24M | 1.28M |
|
Non-Current Assets
|
4.28M | 4.82M | 3.34M | 3.06M | 3.71M | 5.88M | 9.33M | 9.73M | 10.66M | 43.83M | 44.11M | 108.83M | 107.98M | 153.47M | 158.40M | 155.04M | 155.79M | 156.35M | 156.40M | 157.71M | 162.73M | 166.91M | 169.79M | 171.08M | 152.33M | 196.06M | 205.22M |
|
Assets
|
22.41M | 33.35M | 113.20M | 119.75M | 120.26M | 201.55M | 210.39M | 439.33M | 437.33M | 435.53M | 433.69M | 462.57M | 444.43M | 458.38M | 457.81M | 447.33M | 426.89M | 425.40M | 436.02M | 453.34M | 458.51M | 487.31M | 514.57M | 531.24M | 501.71M | 544.73M | 562.79M |
|
Accounts Payables
|
1.45M | 2.08M | 1.25M | 1.86M | 1.93M | 2.50M | 2.10M | 2.10M | 2.17M | 1.37M | 2.77M | 2.55M | 3.31M | 3.28M | 5.77M | 4.73M | 9.96M | 7.13M | 6.93M | 10.27M | 9.32M | 9.54M | 6.81M | 6.90M | 8.50M | 13.18M | 12.21M |
|
Notes Payables
|
| 4.43M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
1.45M | 6.51M | 1.25M | 1.86M | 1.93M | 2.50M | 2.10M | 2.10M | 2.17M | 1.37M | 2.77M | 2.55M | 3.31M | 3.28M | 5.77M | 4.73M | 9.96M | 7.13M | 6.93M | 10.27M | 9.32M | 9.54M | 6.81M | 6.90M | 8.50M | 13.18M | 12.21M |
|
Accumulated Expenses
|
4.57M | 2.78M | 3.68M | 5.78M | 3.13M | 4.65M | 6.35M | 9.11M | 5.21M | 8.58M | 12.12M | 15.48M | 8.57M | 14.85M | 19.53M | 24.36M | 12.80M | 17.30M | 22.41M | 28.95M | 14.71M | 21.24M | 27.67M | 32.55M | 17.86M | 24.97M | 31.76M |
|
Other Accumulated Expenses
|
0.71M | 1.62M | 0.98M | 1.81M | 1.85M | 2.75M | 3.44M | 3.06M | 2.02M | 2.52M | 3.11M | 5.68M | 5.59M | 8.18M | 5.11M | 5.26M | 5.61M | 7.32M | 5.90M | 7.32M | 6.74M | 7.45M | 8.07M | 7.99M | 8.37M | 8.22M | 8.88M |
|
Short term Debt
|
| 4.43M | 3.33M | 5.83M | 8.33M | 10.00M | 10.00M | | | | | | 20.85M | | | | | | | | | | | 0.28M | 1.11M | 1.94M | |
|
Current Leases
|
| | | | | | | | | | | 1.18M | 1.20M | 1.21M | 1.53M | 1.78M | 1.78M | 1.97M | 1.09M | 1.14M | 1.19M | 1.23M | 1.75M | 1.67M | 1.44M | 1.57M | 1.45M |
|
Current Deferred Revenue
|
| | | | | 8.35M | 8.35M | 6.62M | 8.18M | 6.18M | 3.00M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
6.74M | 11.75M | 9.24M | 15.29M | 15.26M | 28.24M | 30.24M | 20.88M | 17.58M | 18.65M | 20.99M | 24.89M | 39.52M | 27.52M | 31.94M | 36.13M | 30.14M | 33.72M | 36.32M | 47.67M | 31.96M | 39.45M | 44.30M | 49.39M | 37.27M | 50.89M | 55.31M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | 0.03M | | 0.31M | 0.29M | 0.31M | 0.33M | 0.36M | 0.34M |
|
Non-Current Debt
|
24.50M | 23.86M | 21.57M | 19.29M | 17.01M | 14.74M | 12.46M | | | | | | | | | | | | | | 10.00M | 10.01M | 10.02M | 9.74M | 8.92M | 8.10M | 10.05M |
|
Non-Current Deffered Revenue
|
0.04M | 0.06M | 0.06M | 0.06M | 0.05M | 0.94M | 1.14M | 1.74M | 0.99M | 0.96M | 0.99M | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
44.99M | 45.11M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 3.83M | | | | 19.57M | 0.76M | 0.61M | 0.61M | 27.12M | 0.44M | 0.44M | 0.44M | 24.68M | 0.21M | | 4.22M | 1.61M | 0.84M | 3.13M | 3.24M |
|
Operating Leases
|
| | | | | | | | | | | 6.90M | 6.71M | 6.48M | 11.90M | 11.53M | 11.10M | 12.43M | 13.44M | 14.17M | 13.86M | 13.64M | 14.69M | 14.35M | 14.05M | 25.38M | 25.30M |
|
Other Non-Current Liabilities
|
1.19M | 1.28M | | | | | | 1.03M | | | | 18.29M | 0.10M | 1.95M | 1.80M | 0.09M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | | | | | 1.50M | 1.50M |
|
Total Non-Current Liabilities
|
31.28M | 35.66M | | | | | | 22.61M | | | | 32.55M | 46.99M | 34.77M | 44.58M | 48.09M | 41.69M | 46.59M | 50.20M | 62.05M | 56.03M | | | | | 87.85M | 94.24M |
|
Total Liabilities
|
32.48M | 36.94M | 30.86M | 34.63M | 32.32M | 43.92M | 43.84M | 23.64M | 18.75M | 19.62M | 21.98M | 50.83M | 47.09M | 36.72M | 46.38M | 48.18M | 41.74M | 46.63M | 50.24M | 62.07M | 56.05M | 63.42M | 73.51M | 75.40M | 61.41M | 89.35M | 95.74M |
|
Total Debt
|
24.50M | 28.28M | 24.90M | 25.12M | 25.35M | 24.74M | 22.45M | | | | | | 20.85M | | | | | | | | 10.00M | 10.01M | 10.02M | 10.02M | 10.03M | 10.04M | 10.05M |
|
Common Equity
|
-56.57M | -50.20M | 82.34M | 85.11M | 87.93M | 157.62M | 166.56M | 415.69M | 418.59M | 415.92M | 411.71M | 411.74M | 397.34M | 421.66M | 411.43M | 399.15M | 385.15M | 378.77M | 385.78M | 391.27M | 402.46M | 423.89M | 441.06M | 455.83M | 440.31M | 455.38M | 467.05M |
|
Shareholder's Equity
|
-56.57M | -50.20M | 82.34M | 85.11M | 87.93M | 157.62M | 166.56M | 415.69M | 418.59M | 415.92M | 411.71M | 411.74M | 397.34M | 421.66M | 411.43M | 399.15M | 385.15M | 378.77M | 385.78M | 391.27M | 402.46M | 423.89M | 441.06M | 455.83M | 440.31M | 455.38M | 467.05M |
|
Liabilities and Shareholders Equity
|
22.41M | 33.35M | 113.20M | 119.75M | 120.26M | 201.55M | 210.39M | 439.33M | 437.33M | 435.53M | 433.69M | 462.57M | 444.43M | 458.38M | 457.81M | 447.33M | 426.89M | 425.40M | 436.02M | 453.34M | 458.51M | 487.31M | 514.57M | 531.24M | 501.71M | 544.73M | 562.79M |
|
Retained Earnings
|
-57.49M | -60.12M | -54.30M | -52.21M | -51.64M | -53.02M | -57.61M | -62.50M | -66.78M | -75.57M | -87.36M | -93.77M | -118.39M | -120.04M | -140.29M | -160.91M | -190.11M | -208.90M | -215.80M | -218.37M | -220.91M | -212.00M | -209.72M | -200.13M | -226.00M | -221.50M | -222.00M |
|
Treasury Shares
|
| | | | | | | 0.16M | | | | 1.05M | | | | | | | | | | | | 3.20M | | | 3.91M |