|
Cash & Equivalents
|
47.75M | 125.34M | 103.19M | 109.88M | 226.10M | 206.26M | 180.89M | 154.19M | 126.89M | 104.15M | 89.80M | 193.46M | 173.94M | 160.47M | 143.66M | 116.22M | 184.13M | 212.05M | 189.58M | 158.13M | 137.79M | 122.23M | 116.68M | 137.77M | 123.57M | 98.75M | 85.90M | 77.22M | 62.24M | 44.87M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 0.41M | | | |
|
Cash & Current Investments
|
47.75M | 125.34M | 103.19M | 109.88M | 226.10M | 206.26M | 180.89M | 154.19M | 126.89M | 104.15M | 89.80M | 193.46M | 173.94M | 160.47M | 143.66M | 116.22M | 184.13M | 212.05M | 189.58M | 158.13M | 137.79M | 122.23M | 116.68M | 137.77M | 123.57M | 101.20M | 86.31M | 77.22M | 62.24M | 44.87M |
|
Receivables - Net
|
| | 0.52M | 6.16M | 0.25M | 0.25M | 0.96M | 3.86M | 0.08M | 10.12M | 10.00M | 19.26M | 0.49M | 0.49M | 0.49M | 0.49M | 50.51M | 0.71M | 0.72M | 0.69M | 0.65M | 3.51M | 0.90M | 0.39M | 0.21M | 0.19M | 0.23M | 0.00M | | 0.00M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M |
|
Receivables
|
| | 0.52M | 6.16M | 0.25M | 0.25M | 0.96M | 3.86M | 0.08M | 10.12M | 10.00M | 19.26M | 0.49M | 0.49M | 0.49M | 0.49M | 50.51M | 0.71M | 0.72M | 0.69M | 0.65M | 3.51M | 0.90M | 0.39M | 0.21M | 0.19M | 0.23M | 0.00M | | 3.80M |
|
Prepaid Assets
|
| | 8.91M | 8.30M | 8.27M | 10.74M | 9.50M | 7.86M | 10.18M | 8.23M | 5.76M | 6.38M | 8.46M | 21.19M | 17.43M | 17.06M | 12.63M | 12.29M | 6.03M | 8.42M | 8.91M | 8.07M | 5.98M | 9.25M | 5.67M | 7.11M | 6.44M | 4.59M | 7.45M | 5.86M |
|
Current Assets
|
| | 115.67M | 136.98M | 237.09M | 219.50M | 193.67M | 166.84M | 137.39M | 122.56M | 105.56M | 219.14M | 188.30M | 183.05M | 161.75M | 134.05M | 247.69M | 225.37M | 199.10M | 169.02M | 147.86M | 145.85M | 136.36M | 160.83M | 144.03M | 110.52M | 94.99M | 82.10M | 70.26M | 51.70M |
|
Property, Plant & Equipment (Net)
|
| | 21.15M | 27.91M | 32.96M | 38.96M | 39.57M | 38.78M | 37.54M | 36.49M | 35.09M | 33.89M | 32.78M | 31.54M | 25.15M | 23.87M | 23.05M | 21.79M | 11.81M | 18.59M | 18.25M | 8.74M | 6.34M | 5.29M | 4.23M | 3.56M | 3.09M | 2.72M | 2.36M | 2.03M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 0.81M | 3.75M | 3.09M | 3.09M | 3.09M | 2.58M | 1.81M | 1.81M | 1.81M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 0.74M | 0.74M |
|
Intangibles
|
| | 1.47M | 1.46M | 1.45M | 1.45M | 1.43M | 1.42M | 1.40M | 1.39M | 1.37M | 1.36M | 1.34M | 2.07M | 2.05M | 2.02M | 2.00M | 1.97M | 0.73M | 1.52M | 1.55M | 0.98M | 0.40M | 0.39M | 0.38M | 0.39M | 0.62M | 0.61M | 0.60M | 0.98M |
|
Goodwill & Intangibles
|
| | 1.47M | 1.46M | 1.45M | 1.45M | 1.43M | 1.42M | 1.40M | 1.39M | 1.37M | 1.36M | 1.34M | 2.07M | 2.05M | 2.02M | 2.00M | 1.97M | 0.73M | 1.52M | 1.55M | 0.98M | 0.40M | 0.39M | 0.38M | 0.39M | 0.62M | 0.61M | 0.60M | 0.98M |
|
Other Non-Current Assets
|
| | 0.31M | 0.45M | 0.42M | 0.39M | 0.56M | 0.57M | 1.36M | 1.55M | 1.72M | 1.81M | 1.86M | 4.22M | 4.64M | 4.66M | 9.33M | 9.52M | 12.35M | 2.75M | 0.62M | 0.23M | 0.23M | 0.24M | | 22.58M | 22.60M | 22.57M | 22.56M | 26.34M |
|
Non-Current Assets
|
| | 22.93M | 29.82M | 34.83M | 40.80M | 41.56M | 47.36M | 46.80M | 46.13M | 44.59M | 43.18M | 41.81M | 44.15M | 49.74M | 47.30M | 49.47M | 46.37M | 39.06M | 35.48M | 33.83M | 18.49M | 23.42M | 23.91M | 21.77M | 42.73M | 41.40M | 42.31M | 38.67M | 41.80M |
|
Assets
|
| | 138.60M | 166.80M | 271.92M | 260.30M | 235.23M | 214.20M | 184.19M | 168.69M | 150.16M | 262.32M | 230.11M | 227.20M | 211.50M | 181.35M | 297.16M | 271.73M | 238.17M | 204.50M | 181.70M | 164.34M | 159.78M | 184.74M | 165.80M | 153.26M | 136.39M | 124.41M | 108.93M | 93.51M |
|
Accounts Payables
|
| | 2.22M | 5.06M | 2.88M | 4.46M | 2.04M | 1.77M | 1.59M | 0.96M | 0.79M | 0.45M | 0.48M | 0.49M | 1.14M | 0.70M | 0.80M | 1.06M | 0.65M | 0.70M | 0.78M | 0.53M | 2.97M | 1.14M | 1.14M | 0.96M | 1.31M | 0.92M | 1.12M | 1.34M |
|
Notes Payables
|
| | | 52.44M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 2.22M | 57.50M | 2.88M | 4.46M | 2.04M | 1.77M | 1.59M | 0.96M | 0.79M | 0.45M | 0.48M | 0.49M | 1.14M | 0.70M | 0.80M | 1.06M | 0.65M | 0.70M | 0.78M | 0.53M | 2.97M | 1.14M | 1.14M | 0.96M | 1.31M | 0.92M | 1.12M | 1.34M |
|
Accumulated Expenses
|
| | 0.96M | 4.42M | 5.81M | 2.96M | 4.42M | 2.43M | 3.34M | 4.67M | 5.75M | 2.63M | 3.61M | 4.55M | 6.76M | 3.15M | 4.05M | 5.19M | 5.10M | 1.95M | 3.50M | 3.83M | 4.98M | 1.22M | 2.48M | 3.59M | 5.18M | 1.31M | 2.45M | 3.16M |
|
Other Accumulated Expenses
|
| | | | | | 1.58M | | | | 0.85M | 2.03M | 1.61M | 1.88M | 0.98M | 1.62M | 1.45M | 1.23M | 0.74M | 1.41M | 1.21M | 1.84M | 2.39M | 2.77M | 1.92M | 1.39M | 0.99M | 0.90M | 0.72M | 0.61M |
|
Short term Debt
|
| | | | | | | | | | | | 2.43M | 2.45M | | | | | | | 22.32M | 22.36M | 22.41M | 22.46M | 22.49M | | | | | |
|
Current Leases
|
| | | | | | | 1.73M | 1.80M | 1.87M | 1.93M | 2.00M | 2.06M | 2.12M | 1.82M | 1.87M | 1.93M | 1.98M | 1.68M | 2.09M | 2.50M | 1.49M | 1.13M | 1.18M | 1.22M | 1.27M | 1.32M | 1.36M | 1.41M | 1.46M |
|
Current Deferred Revenue
|
92.90M | | 8.44M | 80.90M | 7.13M | 10.77M | 16.49M | 13.31M | 23.06M | 29.22M | 30.24M | 53.09M | 22.22M | 21.98M | 21.24M | 19.69M | 41.51M | 48.41M | 46.19M | 38.27M | 23.81M | 17.45M | 12.04M | 2.41M | 0.53M | 0.17M | 2.96M | 5.73M | 5.99M | 6.25M |
|
Total Current Liabilities
|
| | 14.07M | 71.38M | 15.82M | 23.73M | 26.93M | 23.76M | 34.31M | 41.98M | 42.83M | 63.80M | 36.25M | 36.48M | 35.98M | 29.11M | 53.92M | 61.15M | 59.66M | 46.86M | 56.40M | 50.62M | 49.99M | 33.34M | 32.96M | 11.98M | 14.98M | 12.39M | 13.57M | 15.00M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 22.28M | 22.32M | 22.34M | 22.35M | 22.37M |
|
Non-Current Deffered Revenue
|
| | 82.81M | 81.72M | 79.25M | 77.89M | 65.89M | 65.94M | 55.16M | 53.79M | 53.93M | 131.24M | 75.30M | 71.84M | 67.02M | 65.74M | 104.05M | 90.51M | 82.87M | 82.76M | 78.08M | 73.90M | 73.08M | 74.77M | 26.78M | 26.58M | 23.30M | 20.50M | 20.23M | 19.96M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | 3.46M | | | 1.64M | 2.51M | 1.51M | 1.30M | 1.30M | 1.20M | 0.89M | 0.89M | 0.89M |
|
Operating Leases
|
| | | | | | | 9.48M | 9.12M | 9.09M | 8.59M | 8.06M | 7.52M | 6.97M | 4.81M | 4.33M | 3.82M | 3.31M | 1.06M | 2.23M | 3.17M | | 7.72M | 7.41M | 7.09M | 6.75M | 6.40M | 6.05M | 7.09M | 6.75M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.39M | 0.39M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 22.02M | 14.26M | 10.61M | 10.00M | 10.00M | 10.00M | 10.00M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 105.34M | 203.10M | 119.56M | 115.76M | 110.33M | 101.69M | 184.14M | 177.35M | 167.74M | 154.32M | 137.66M | 125.28M | 130.92M | 125.52M | 76.83M | 77.78M | 70.00M | 65.07M | 64.87M | 66.88M |
|
Total Liabilities
|
35.21M | -41.11M | 98.64M | 155.97M | 97.94M | 104.51M | 96.92M | 99.17M | 98.59M | 104.86M | 105.73M | 203.49M | 129.56M | 125.76M | 120.33M | 111.69M | 194.14M | 187.35M | 177.74M | 164.32M | 147.66M | 135.28M | 140.92M | 147.53M | 91.09M | 88.39M | 80.00M | 75.07M | 74.87M | 76.88M |
|
Total Debt
|
| | | | | | | | | | | | 2.43M | 2.45M | | | | | | | 22.32M | 22.36M | 22.41M | 22.46M | 22.49M | 22.28M | 22.32M | 22.34M | 22.35M | 22.37M |
|
Common Equity
|
-35.21M | 41.11M | 39.96M | 10.83M | 173.98M | 155.79M | 138.31M | 115.03M | 85.60M | 63.82M | 44.42M | 58.82M | 100.55M | 101.44M | 91.17M | 69.66M | 103.02M | 84.38M | 60.43M | 40.18M | 34.04M | 29.06M | 18.86M | 37.21M | 74.71M | 64.87M | 56.39M | 49.34M | 34.05M | 16.63M |
|
Shareholder's Equity
|
-35.21M | 41.11M | 39.96M | 10.83M | 173.98M | 155.79M | 138.31M | 115.03M | 85.60M | 63.82M | 44.42M | 58.82M | 100.55M | 101.44M | 91.17M | 69.66M | 103.02M | 84.38M | 60.43M | 40.18M | 34.04M | 29.06M | 18.86M | 37.21M | 74.71M | 64.87M | 56.39M | 49.34M | 34.05M | 16.63M |
|
Liabilities and Shareholders Equity
|
| | 138.60M | 166.80M | 271.92M | 260.30M | 235.23M | 214.20M | 184.19M | 168.69M | 150.16M | 262.32M | 230.11M | 227.20M | 211.50M | 181.35M | 297.16M | 271.73M | 238.17M | 204.50M | 181.70M | 164.34M | 159.78M | 184.74M | 165.80M | 153.26M | 136.39M | 124.41M | 108.93M | 93.51M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | | 1.33M | 1.63M |
|
Retained Earnings
|
| | -85.19M | -115.97M | -135.41M | -156.15M | -177.07M | -203.90M | -236.60M | -262.62M | -286.07M | -304.76M | -283.11M | -294.38M | -316.68M | -344.84M | -375.88M | -399.82M | -428.31M | -453.37M | -465.26M | -473.34M | -489.63M | -481.04M | -448.29M | -464.72M | -482.46M | -503.03M | -526.55M | -548.32M |
|
Preferred Shares
|
| | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |