|
Cash & Equivalents
|
105.20M | 169.52M | 217.17M | 297.09M | 433.96M | 457.73M | 337.67M | 288.11M | 329.49M | 330.78M | 327.99M | 288.08M | 397.24M | 267.51M | 287.78M | 312.75M | 302.10M |
|
Short-term Investments
|
| 5.04M | 1.15M | 3.15M | 1.95M | 24.98M | 49.94M | 99.07M | 120.69M | 131.64M | 130.34M | 43.65M | | | | | |
|
Cash & Current Investments
|
105.20M | 174.56M | 218.32M | 300.23M | 435.91M | 482.71M | 387.61M | 387.18M | 450.18M | 462.42M | 458.33M | 331.73M | 397.24M | 267.51M | 287.78M | 312.75M | 302.10M |
|
Receivables - Net
|
-3.89M | 58.05M | 73.89M | 67.79M | 85.03M | 118.53M | 117.72M | 113.43M | 140.08M | 162.12M | 176.84M | 146.99M | 188.13M | 194.24M | 210.44M | 222.68M | 252.00M |
|
Receivables - Other
|
| | | | | | | | 7.37M | 9.90M | 15.27M | 17.13M | 19.14M | 17.06M | 21.70M | 25.73M | 29.59M |
|
Receivables
|
-3.89M | 58.05M | 73.89M | 67.79M | 85.03M | 118.53M | 117.72M | 113.43M | 147.46M | 172.02M | 192.10M | 164.12M | 207.27M | 211.29M | 232.15M | 248.41M | 281.59M |
|
Current Deferred Tax Assets
|
| 16.69M | 12.04M | 14.72M | 19.33M | 17.97M | 16.14M | | | | | | | | | | |
|
Prepaid Assets
|
3.78M | 4.61M | 8.48M | 12.61M | 15.22M | 11.33M | 20.08M | 16.77M | 15.79M | 22.25M | 19.84M | 26.97M | 22.24M | 22.34M | 14.02M | 21.01M | 46.19M |
|
Current Assets
|
166.15M | 253.91M | 312.73M | 395.35M | 555.50M | 630.53M | 525.41M | 517.38M | 606.06M | 646.79M | 655.00M | 513.69M | 607.60M | 484.08M | 550.91M | 595.13M | 635.06M |
|
Buildings
|
3.37M | 4.23M | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | 5.92M | 5.92M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
6.28M | 6.36M | 6.40M | 9.14M | 21.11M | 88.90M | 140.21M | 135.90M | 132.32M | 128.61M | 122.72M | 114.52M | 112.78M | 106.51M | 8.29M | 7.96M | 8.29M |
|
Long-Term Investments
|
| | | | | | | 4.58M | 3.62M | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | 112.44M | 112.44M | 127.78M | 127.78M | 127.78M | 185.25M |
|
Intangibles
|
| | | | | | | | | | | 46.35M | | 3.54M | 2.29M | 1.04M | 20.74M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 158.78M | 112.44M | 131.32M | 130.07M | 128.82M | 205.99M |
|
Long-Term Deferred Tax
|
33.46M | 24.48M | 21.74M | 23.86M | 40.49M | 46.70M | 48.28M | 49.98M | 50.23M | | | | | | | 111.18M | 133.38M |
|
Other Non-Current Assets
|
1.09M | 1.26M | 1.63M | 4.34M | 7.08M | 7.21M | 6.80M | 6.74M | 7.27M | 33.09M | 33.62M | 31.39M | 38.44M | 52.97M | 59.61M | 62.84M | 79.31M |
|
Non-Current Assets
|
40.84M | 32.10M | 29.77M | 37.34M | 49.36M | 124.85M | 188.06M | 197.20M | 223.82M | 171.85M | 167.45M | 331.39M | 296.57M | 332.00M | 231.66M | 348.79M | 483.21M |
|
Assets
|
206.99M | 286.01M | 342.50M | 432.69M | 604.85M | 755.38M | 713.47M | 714.57M | 829.88M | 818.64M | 822.45M | 845.08M | 904.17M | 816.08M | 782.57M | 943.91M | 1,118.27M |
|
Accounts Payables
|
| 1.89M | 1.66M | 1.85M | 3.86M | 1.22M | 0.86M | 0.31M | 0.12M | 0.76M | 2.19M | 0.31M | 0.37M | 0.43M | 0.11M | 0.30M | 0.37M |
|
Payables
|
| 1.89M | 1.66M | 1.85M | 3.86M | 1.22M | 0.86M | 0.31M | 0.12M | 0.76M | 2.19M | 0.31M | 0.37M | 0.43M | 0.11M | 0.30M | 0.37M |
|
Accumulated Expenses
|
| 25.73M | 33.48M | 45.89M | 55.58M | 76.17M | 72.76M | 69.68M | 78.70M | 82.30M | 85.72M | 87.05M | 112.15M | 121.84M | 97.89M | 117.24M | 147.13M |
|
Current Leases
|
0.06M | | | | | | | | | | | 7.70M | 7.47M | 4.78M | 4.52M | 4.93M | 4.61M |
|
Current Deferred Revenue
|
| 83.11M | 98.22M | 125.31M | 184.27M | 209.57M | 229.74M | 244.87M | 209.10M | 241.11M | 238.44M | 233.50M | 253.21M | 267.02M | 307.56M | 362.45M | 402.93M |
|
Total Current Liabilities
|
81.56M | 110.73M | 133.35M | 173.05M | 212.40M | 243.53M | 257.93M | 264.96M | 287.92M | 324.17M | 326.35M | 328.55M | 373.20M | 394.06M | 410.08M | 484.93M | 555.05M |
|
Non-Current Deffered Revenue
|
7.76M | 9.14M | 14.70M | 22.06M | 31.30M | 43.43M | 45.42M | 49.89M | 70.80M | 84.66M | 99.26M | 92.72M | 119.23M | 150.18M | 174.39M | 168.47M | 223.28M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 2.43M | 15.46M | 23.39M | 10.79M | 12.64M | 10.16M | 16.09M | 1.38M |
|
Operating Leases
|
| | | | | | | | | | | 8.81M | 15.42M | 11.27M | 8.26M | 7.16M | 6.34M |
|
Other Non-Current Liabilities
|
6.38M | 7.84M | 6.32M | 7.60M | 7.13M | 5.85M | 3.10M | 3.45M | 4.23M | 3.31M | 2.95M | 2.24M | 1.53M | 3.93M | 3.61M | 3.56M | 7.09M |
|
Total Non-Current Liabilities
|
-6.38M | -7.84M | -6.32M | -7.60M | -7.13M | -5.85M | -3.10M | -3.45M | -4.23M | -3.31M | -2.95M | -2.24M | -1.53M | -3.93M | -3.61M | -3.56M | -7.09M |
|
Common Equity
|
111.29M | 158.30M | 188.13M | 229.98M | 354.02M | 462.58M | 430.77M | 421.61M | 466.93M | 404.06M | 391.30M | 411.90M | 394.03M | 255.83M | 186.10M | 278.08M | 325.12M |
|
Shareholder's Equity
|
111.29M | 158.30M | 188.13M | 229.98M | 354.02M | 462.58M | 430.77M | 421.61M | 466.93M | 404.06M | 391.30M | 411.90M | 394.03M | 255.83M | 186.10M | 278.08M | 325.12M |
|
Liabilities and Shareholders Equity
|
206.99M | 286.01M | 342.50M | 432.69M | 604.85M | 755.38M | 713.47M | 714.57M | 829.88M | 818.64M | 822.45M | 845.08M | 904.17M | 816.08M | 782.57M | 943.91M | 1,118.27M |
|
Retained Earnings
|
-99.40M | -81.03M | -84.24M | -91.14M | -37.93M | -18.06M | -125.50M | -197.96M | -215.68M | -373.68M | -485.49M | -553.79M | -665.77M | -898.70M | -1062.90M | -1056.01M | -1134.06M |
|
Treasury Shares
|
0.99M | 1.01M | 1.01M | 1.11M | 1.20M | 1.20M | 1.41M | 2.21M | 2.40M | 2.17M | 2.12M | 1.70M | 1.64M | 4.31M | 2.95M | 2.42M | 1.81M |