|
Cash & Equivalents
|
17.57M | 52.50M | 84.56M | 84.56M | 99.91M | 84.56M | 142.80M | 142.80M | 91.38M | 142.80M | 86.77M | 86.77M | 61.00M | 71.80M | 71.80M | 111.05M | 41.55M |
|
Short-term Investments
|
| | | | | | | | | | 50.37M | 69.31M | 83.93M | 84.24M | 54.65M | 23.76M | 34.42M |
|
Cash & Current Investments
|
17.57M | 52.50M | 84.56M | 84.56M | 99.91M | 84.56M | 142.80M | 142.80M | 91.38M | 142.80M | 137.14M | 156.08M | 144.93M | 156.03M | 126.44M | 134.81M | 75.97M |
|
Receivables - Net
|
| | 32.97M | | | 47.67M | 45.09M | | 46.23M | 36.51M | 45.37M | 41.12M | 47.54M | 51.90M | 54.42M | 42.13M | 49.97M |
|
Receivables - Other
|
| | 0.21M | | | | 0.95M | | 3.27M | 3.27M | 0.05M | 2.51M | 2.44M | 0.02M | 2.35M | 2.23M | 2.00M |
|
Receivables
|
| | 33.18M | | | 47.67M | 46.04M | | 49.50M | 39.78M | 45.42M | 43.64M | 49.98M | 51.92M | 56.77M | 44.36M | 51.97M |
|
Prepaid Assets
|
| | 3.14M | | | 3.21M | 3.14M | | 3.44M | 3.42M | 3.33M | 3.31M | 3.30M | 3.35M | 0.21M | 0.20M | 0.23M |
|
Current Assets
|
| | 120.68M | | | 156.34M | 191.15M | | 158.45M | 175.32M | 188.87M | 185.31M | 198.62M | 213.88M | 162.87M | 179.60M | 128.67M |
|
Property, Plant & Equipment (Net)
|
| | 0.26M | | | 1.10M | 1.85M | | 0.63M | 0.68M | 0.79M | 0.86M | 0.94M | 1.15M | 1.10M | 1.06M | 1.02M |
|
Long-Term Investments
|
| | | | | | | | | | 17.90M | 18.53M | 16.21M | 18.07M | 34.87M | 16.11M | 16.60M |
|
Goodwill
|
| | | | | 1.47M | 1.50M | | 48.90M | 49.24M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M |
|
Intangibles
|
| | 0.77M | | | 0.14M | 1.16M | | 15.55M | 14.30M | 12.98M | 10.76M | 9.61M | 8.48M | 6.51M | 4.42M | 2.27M |
|
Goodwill & Intangibles
|
| | 0.77M | | | 1.62M | 2.66M | | 64.45M | 63.54M | 14.81M | 12.60M | 11.45M | 10.31M | 8.34M | 6.25M | 4.11M |
|
Long-Term Deferred Tax
|
| | | | | 0.01M | 0.03M | | | 0.02M | 0.11M | 0.06M | 0.10M | 0.12M | 0.12M | 0.10M | 0.10M |
|
Other Non-Current Assets
|
| | | | | | 0.11M | | 6.16M | 1.96M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Non-Current Assets
|
| | 90.88M | | | 117.34M | 121.83M | | 214.80M | 207.64M | 133.18M | 116.85M | 108.90M | 106.68M | 119.97M | 92.60M | 81.51M |
|
Assets
|
| | 211.55M | | | 273.67M | 312.98M | | 373.25M | 382.96M | 322.04M | 302.16M | 307.52M | 320.55M | 282.84M | 272.20M | 210.18M |
|
Accounts Payables
|
| | 17.21M | | | 30.30M | 26.57M | | 18.99M | 16.98M | 30.52M | 28.25M | 25.29M | 30.30M | 25.65M | 20.21M | 28.48M |
|
Notes Payables
|
| | 0.05M | | | | | | | | | | | | | | |
|
Dividends payables
|
| | 2.59M | | | | | | | | | | | | | | |
|
Payables
|
| | 19.86M | | | 30.30M | 26.57M | | 18.99M | 16.98M | 30.52M | 28.25M | 25.29M | 30.30M | 25.65M | 20.21M | 28.48M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | -0.04M | -0.08M | | -0.14M | | -0.07M |
|
Short term Debt
|
| | 0.05M | | | | | | | | | | | | | | |
|
Current Leases
|
| | 0.29M | | | 0.86M | 0.83M | | 0.89M | 0.71M | 0.74M | 0.77M | 1.24M | 1.46M | 1.15M | 1.28M | 1.72M |
|
Current Taxes
|
| | 0.31M | | | 0.62M | 0.81M | | 3.66M | 6.78M | 4.25M | 4.64M | 5.83M | 6.47M | 3.52M | 3.03M | 3.76M |
|
Current Deferred Revenue
|
| | 215.56M | | | 282.10M | 294.61M | | 298.33M | 285.97M | 295.55M | 271.52M | 238.99M | 234.18M | 234.48M | 222.69M | 200.03M |
|
Total Current Liabilities
|
| | 233.42M | | | 313.88M | 322.82M | | 326.83M | 311.82M | 332.40M | 328.08M | 301.33M | 302.76M | 281.05M | 263.45M | 249.99M |
|
Non-Current Deffered Revenue
|
| | 79.22M | | | 119.40M | 128.07M | | 110.98M | 103.27M | 96.89M | 100.55M | 113.69M | 115.34M | 118.50M | 109.89M | 88.80M |
|
Minority Interest
|
| | | | | | 0.04M | | -0.28M | | | | | | | | |
|
Operating Leases
|
| | 1.11M | | | 0.54M | 1.93M | | 0.42M | 0.60M | 1.19M | 0.11M | 0.97M | 2.44M | 0.98M | 0.02M | 0.56M |
|
Other Non-Current Liabilities
|
| | | | | 18.47M | 22.03M | | 17.27M | 13.64M | 13.04M | 2.43M | 3.04M | 1.28M | 1.01M | 0.36M | 0.27M |
|
Total Non-Current Liabilities
|
| | 80.04M | | | 138.41M | 151.21M | | 151.62M | 144.75M | 138.42M | 109.84M | 117.70M | 117.61M | 120.49M | 110.27M | 89.62M |
|
Total Liabilities
|
| | 32.11M | | | 452.29M | 22.03M | | 478.45M | 456.57M | 27.48M | 437.93M | 419.03M | 420.37M | 401.54M | 373.73M | 339.61M |
|
Total Debt
|
| | 0.05M | | | | | | | | | | | | | | |
|
Common Equity
|
| | -101.91M | | | | -161.05M | | | | -148.78M | | | -99.81M | | -101.53M | |
|
Shareholder's Equity
|
| | -101.91M | | | -178.61M | -161.05M | | -105.20M | -73.61M | -148.78M | -135.77M | -111.51M | -99.81M | -118.71M | -101.53M | -129.43M |
|
Liabilities and Shareholders Equity
|
| | 211.55M | | | 273.67M | 312.98M | | 373.25M | 382.96M | 322.04M | 302.16M | 307.52M | 320.55M | 282.84M | 272.20M | 210.18M |
|
Treasury Shares
|
| | | | | | | | | | | | | | -33.11M | -33.10M | -33.10M |
|
Retained Earnings
|
| | -114.02M | | | -342.50M | -327.50M | | -274.43M | -243.23M | -320.19M | -308.85M | -285.17M | -274.08M | -260.81M | -248.54M | -277.67M |