|
Cash & Equivalents
|
68.98M | 61.97M | 176.97M | 80.84M | 90.79M | 83.56M | 66.50M | 60.94M | 45.26M |
|
Short-term Investments
|
| | | 18.00M | | | | | |
|
Cash & Current Investments
|
68.98M | 61.97M | 176.97M | 98.84M | 90.79M | 83.56M | 66.50M | 60.94M | 45.26M |
|
Receivables - Net
|
| 35.48M | 48.42M | 47.97M | 48.27M | 64.15M | 78.96M | 67.20M | 71.54M |
|
Receivables - Other
|
| 0.60M | 0.60M | 0.10M | 0.30M | | | | 0.90M |
|
Receivables
|
| 36.08M | 49.02M | 48.07M | 48.57M | 64.15M | 78.96M | 67.20M | 72.44M |
|
Prepaid Assets
|
| 6.14M | 10.94M | 12.81M | 12.22M | 9.97M | 7.45M | 9.60M | 9.09M |
|
Current Assets
|
| 113.26M | 246.75M | 172.26M | 165.18M | 173.10M | 168.81M | 153.74M | 141.68M |
|
Property, Plant & Equipment (Net)
|
| 14.95M | 12.60M | 12.82M | 14.74M | 17.58M | 21.38M | 27.00M | 28.62M |
|
Goodwill
|
| 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M | 9.48M |
|
Intangibles
|
| 3.03M | 4.42M | 3.87M | 3.36M | 2.88M | 2.79M | 2.74M | 2.12M |
|
Goodwill & Intangibles
|
| 12.50M | 13.89M | 13.34M | 12.83M | 12.35M | 12.27M | 12.22M | 11.60M |
|
Other Non-Current Assets
|
| 11.52M | 18.03M | 17.08M | 18.61M | 23.18M | 22.30M | 19.54M | 19.55M |
|
Non-Current Assets
|
| 42.09M | 45.88M | 44.48M | 51.26M | 71.49M | 73.30M | 71.92M | 72.66M |
|
Assets
|
| 155.35M | 292.63M | 216.74M | 216.44M | 244.59M | 242.12M | 225.66M | 214.34M |
|
Accounts Payables
|
| 12.12M | 2.61M | 2.30M | 1.08M | 4.77M | 12.12M | 4.31M | 10.03M |
|
Payables
|
| 12.12M | 2.61M | 2.30M | 1.08M | 4.77M | 12.12M | 4.31M | 10.03M |
|
Accumulated Expenses
|
| 49.43M | 48.14M | 46.47M | 51.95M | 59.98M | 49.31M | 43.43M | 49.70M |
|
Current Leases
|
| | | | 3.81M | 3.44M | 4.91M | 4.81M | 5.73M |
|
Current Deferred Revenue
|
49.94M | 70.96M | 93.90M | 109.74M | 132.25M | 170.75M | 185.88M | 187.99M | 181.10M |
|
Total Current Liabilities
|
| 128.26M | 139.71M | 154.06M | 185.92M | 236.52M | 248.60M | 237.80M | 254.95M |
|
Non-Current Debt
|
| 46.33M | 97.25M | 101.07M | 99.61M | 103.99M | 108.61M | 113.53M | 117.67M |
|
Non-Current Deffered Revenue
|
| 4.24M | 4.94M | 4.45M | 3.17M | 2.42M | 3.61M | 2.74M | 2.83M |
|
Preferred Stock Liabilities
|
594.19M | 693.16M | | | | | | | |
|
Operating Leases
|
| | | | 1.56M | 16.76M | 15.27M | 11.13M | 7.70M |
|
Other Non-Current Liabilities
|
| 5.32M | 6.21M | 6.33M | 9.64M | 10.88M | 12.43M | 14.00M | 8.45M |
|
Total Non-Current Liabilities
|
| 178.84M | 241.90M | 259.59M | 290.26M | 359.69M | 376.09M | 365.20M | 383.14M |
|
Total Liabilities
|
| 184.16M | 248.10M | 265.92M | 299.90M | 370.57M | 388.52M | 379.21M | 391.59M |
|
Total Debt
|
| 46.33M | 97.25M | 101.07M | 99.61M | 103.99M | 108.61M | 113.53M | 117.67M |
|
Common Equity
|
-556.20M | -721.96M | 44.53M | -49.18M | -83.46M | -125.98M | -146.40M | -153.55M | -177.25M |
|
Shareholder's Equity
|
-556.20M | -721.96M | 44.53M | -49.18M | -83.46M | -125.98M | -146.40M | -153.55M | -177.25M |
|
Liabilities and Shareholders Equity
|
| 155.35M | 292.63M | 216.74M | 216.44M | 244.59M | 242.12M | 225.66M | 214.34M |
|
Retained Earnings
|
| -757.77M | -912.08M | -1037.74M | -1122.37M | -1224.48M | -1330.03M | -1405.60M | -1487.54M |
|
Treasury Shares
|
0.03M | 1.00M | 2.33M | 2.18M | 3.86M | 4.34M | 3.89M | 4.73M | 5.07M |