|
Cash & Equivalents
|
120.49M | 114.64M | 549.44M | 553.92M | 577.33M | 591.16M | 599.97M | 608.18M | 641.09M | 678.66M | 701.74M | 747.61M | 829.71M | 888.24M | 854.41M | 785.79M | 884.00M | 976.23M | 1,011.54M |
|
Short-term Investments
|
| | | | | | | | | | | | | | 26.35M | 91.85M | 115.28M | 121.65M | 109.91M |
|
Cash & Current Investments
|
120.49M | 114.64M | 549.44M | 553.92M | 577.33M | 591.16M | 599.97M | 608.18M | 641.09M | 678.66M | 701.74M | 747.61M | 829.71M | 888.24M | 880.76M | 877.64M | 999.28M | 1,097.88M | 1,121.45M |
|
Receivables - Net
|
20.45M | 25.13M | 20.74M | 33.16M | 28.57M | 28.21M | 30.20M | 46.73M | 52.51M | 53.41M | 61.71M | 88.97M | 76.42M | 77.72M | 94.22M | 128.92M | 114.18M | 112.92M | 124.49M |
|
Receivables
|
20.45M | 25.13M | 20.74M | 33.16M | 28.57M | 28.21M | 30.20M | 46.73M | 52.51M | 53.41M | 61.71M | 88.97M | 76.42M | 77.72M | 94.22M | 128.92M | 114.18M | 112.92M | 124.49M |
|
Prepaid Assets
|
3.85M | 5.63M | 6.44M | 7.97M | 6.95M | 6.56M | 7.91M | 7.23M | 7.50M | 7.79M | 9.53M | 7.28M | 10.75M | 12.32M | 16.13M | 14.83M | 16.63M | 19.39M | 16.71M |
|
Current Assets
|
158.38M | 162.57M | 596.34M | 619.27M | 640.63M | 655.15M | 668.33M | 697.18M | 741.23M | 784.94M | 819.11M | 897.80M | 977.28M | 1,041.56M | 1,058.44M | 1,101.59M | 1,219.66M | 1,323.99M | 1,367.11M |
|
Property, Plant & Equipment (Net)
|
6.43M | 7.69M | 8.01M | 8.21M | 10.25M | 13.36M | 13.19M | 12.97M | 12.84M | 12.57M | 12.01M | 11.79M | 13.21M | 18.34M | 19.50M | 18.94M | 19.16M | 19.68M | 24.63M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 55.33M | 98.29M | 83.34M | 75.36M | 98.73M |
|
Goodwill
|
| | | | | | | 4.05M | 4.05M | 4.05M | 4.05M | 4.05M | 4.05M | 4.05M | 10.54M | 10.54M | 10.54M | 10.54M | 35.34M |
|
Intangibles
|
2.30M | 3.73M | 4.18M | 4.57M | 5.49M | 6.41M | 7.02M | 8.50M | 8.47M | 10.40M | 13.77M | 15.99M | 18.59M | 20.59M | 21.90M | 19.90M | 18.87M | 19.92M | 27.97M |
|
Goodwill & Intangibles
|
2.30M | 3.73M | 4.18M | 4.57M | 5.49M | 6.41M | 7.02M | 12.55M | 12.53M | 14.45M | 17.82M | 20.05M | 22.64M | 24.64M | 32.44M | 30.44M | 29.41M | 30.46M | 63.30M |
|
Long-Term Deferred Tax
|
| | | | | 0.42M | 0.42M | 0.63M | 0.63M | 0.63M | 0.63M | 0.77M | 0.77M | 0.83M | 0.83M | 0.68M | 0.68M | 0.68M | 240.17M |
|
Other Non-Current Assets
|
0.56M | 0.90M | 1.01M | 0.89M | 1.04M | 1.21M | 1.59M | 1.51M | 1.37M | 1.24M | 1.25M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 8.66M | 9.70M |
|
Non-Current Assets
|
17.36M | 19.12M | 21.43M | 42.04M | 43.88M | 45.90M | 45.37M | 50.16M | 49.15M | 49.86M | 51.61M | 56.16M | 91.39M | 97.88M | 161.11M | 200.14M | 183.49M | 218.57M | 518.53M |
|
Assets
|
175.74M | 181.69M | 617.78M | 661.31M | 684.51M | 701.05M | 713.70M | 747.35M | 790.38M | 834.80M | 870.71M | 953.96M | 1,068.67M | 1,139.44M | 1,219.55M | 1,301.73M | 1,403.15M | 1,542.56M | 1,885.64M |
|
Accounts Payables
|
2.20M | 4.27M | 8.71M | 7.82M | 2.02M | 1.50M | 3.36M | 1.18M | 0.99M | 2.31M | 2.71M | 2.45M | 2.62M | 3.40M | 3.65M | 6.38M | 2.55M | 7.73M | 3.57M |
|
Payables
|
2.20M | 4.27M | 8.71M | 7.82M | 2.02M | 1.50M | 3.36M | 1.18M | 0.99M | 2.31M | 2.71M | 2.45M | 2.62M | 3.40M | 3.65M | 6.38M | 2.55M | 7.73M | 3.57M |
|
Accumulated Expenses
|
8.63M | 9.78M | 9.45M | 12.93M | 14.52M | 17.54M | 17.18M | 21.97M | 18.96M | 21.99M | 23.28M | 24.93M | 21.42M | 22.80M | 27.84M | 36.38M | 30.54M | 32.45M | 39.23M |
|
Current Taxes
|
0.07M | 0.01M | 0.03M | 0.11M | 0.14M | 0.09M | 0.14M | 1.07M | 0.93M | 0.06M | 0.06M | 0.79M | 0.36M | 0.04M | 0.04M | 6.59M | 6.38M | 0.02M | 0.02M |
|
Current Deferred Revenue
|
54.79M | 71.00M | 80.46M | 98.27M | 119.10M | 128.19M | 134.94M | 157.55M | 181.94M | 192.75M | 208.89M | 249.19M | 279.31M | 291.48M | 310.60M | 372.88M | 415.02M | 431.18M | 441.73M |
|
Total Current Liabilities
|
65.69M | 85.05M | 98.64M | 119.13M | 135.78M | 147.33M | 155.63M | 181.77M | 202.81M | 217.11M | 234.93M | 277.36M | 303.72M | 317.72M | 342.13M | 422.23M | 454.49M | 471.38M | 484.54M |
|
Preferred Stock Liabilities
|
182.61M | 182.61M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 10.27M | | | 0.31M | 0.29M | 0.30M | 0.30M | 0.30M |
|
Operating Leases
|
8.13M | 7.81M | 8.40M | 29.12M | 28.02M | 25.50M | 24.24M | 23.50M | 22.38M | 21.29M | 20.96M | 21.09M | 56.64M | 57.23M | 57.27M | 54.66M | 54.53M | 96.81M | 97.32M |
|
Total Liabilities
|
73.82M | 92.86M | 107.05M | 148.25M | 163.80M | 172.83M | 179.87M | 205.27M | 225.19M | 238.40M | 255.90M | 298.46M | 357.62M | 372.50M | 397.10M | 477.18M | 509.32M | 565.53M | 578.10M |
|
Common Equity
|
-80.69M | -93.78M | 510.73M | 513.06M | 520.71M | 528.22M | 533.83M | 542.08M | 565.19M | 596.40M | 614.82M | 655.50M | 711.05M | 766.94M | 822.45M | 824.55M | 893.83M | 977.03M | 1,307.54M |
|
Shareholder's Equity
|
-80.69M | -93.78M | 510.73M | 513.06M | 520.71M | 528.22M | 533.83M | 542.08M | 565.19M | 596.40M | 614.82M | 655.50M | 711.05M | 766.94M | 822.45M | 824.55M | 893.83M | 977.03M | 1,307.54M |
|
Liabilities and Shareholders Equity
|
175.74M | 181.69M | 617.78M | 661.31M | 684.51M | 701.05M | 713.70M | 747.35M | 790.38M | 834.80M | 870.71M | 953.96M | 1,068.67M | 1,139.44M | 1,219.55M | 1,301.73M | 1,403.15M | 1,542.56M | 1,885.64M |
|
Retained Earnings
|
-110.78M | -124.43M | -153.40M | -170.91M | -183.07M | -198.11M | -216.56M | -230.49M | -233.07M | -229.34M | -226.54M | -214.42M | -187.47M | -163.11M | -139.75M | -125.85M | -90.71M | -45.93M | 246.26M |
|
Treasury Shares
|
0.03M | 0.59M | 0.70M | 0.73M | 0.76M | 1.82M | 1.85M | 2.04M | 2.05M | 2.37M | 2.22M | 2.03M | 1.84M | 2.02M | 1.94M | 1.80M | 1.64M | 1.64M | 1.55M |