|
Cash & Equivalents
|
22.98M | 28.43M | 18.03M | 91.95M | 193.23M | 116.31M | 106.28M | 249.65M |
|
Short-term Investments
|
46.42M | 4.76M | 210.25M | 178.92M | 251.75M | 247.18M | 211.45M | 142.35M |
|
Cash & Current Investments
|
69.40M | 33.19M | 228.28M | 270.87M | 444.98M | 363.49M | 317.73M | 392.00M |
|
Receivables - Net
|
| 27.70M | 27.57M | 48.30M | 48.80M | 47.97M | 60.29M | 57.18M |
|
Receivables - Other
|
2.80M | 3.40M | 2.90M | 1.60M | 0.80M | 0.90M | 4.70M | 11.80M |
|
Receivables
|
| 31.10M | 30.47M | 49.90M | 49.60M | 48.87M | 64.99M | 68.98M |
|
Current Deferred Tax Assets
|
| 0.65M | 0.94M | | | | | |
|
Prepaid Assets
|
| 5.32M | 8.39M | 10.63M | 14.61M | 16.34M | 15.38M | 16.47M |
|
Current Assets
|
| 66.86M | 264.24M | 329.80M | 508.39M | 427.80M | 393.40M | 465.65M |
|
Property, Plant & Equipment (Net)
|
| 4.68M | 4.29M | 12.86M | 23.32M | 25.93M | 25.71M | 29.39M |
|
Goodwill
|
| 3.69M | 3.69M | 107.82M | 169.97M | 185.98M | 190.65M | 259.76M |
|
Intangibles
|
| 28.30M | 25.54M | 98.92M | 104.79M | 92.19M | 73.38M | 86.05M |
|
Goodwill & Intangibles
|
| 32.00M | 29.23M | 206.74M | 274.76M | 278.17M | 264.04M | 345.81M |
|
Other Non-Current Assets
|
| 1.10M | 0.81M | 3.61M | 4.50M | 3.73M | 4.74M | 6.02M |
|
Non-Current Assets
|
| 44.12M | 38.12M | 247.94M | 323.70M | 324.49M | 308.42M | 393.28M |
|
Assets
|
| 110.97M | 302.36M | 577.74M | 832.10M | 752.29M | 701.81M | 858.93M |
|
Accounts Payables
|
| 1.81M | 3.62M | 5.33M | 4.69M | 4.42M | 6.64M | 11.43M |
|
Payables
|
| 1.81M | 3.62M | 5.33M | 4.69M | 4.42M | 6.64M | 11.43M |
|
Accumulated Expenses
|
| 9.20M | 8.94M | 16.51M | 23.73M | 19.69M | 23.28M | 26.34M |
|
Short term Debt
|
| 2.17M | | 14.43M | 4.58M | | | 231.18M |
|
Current Leases
|
| 2.58M | 2.81M | 2.62M | 3.42M | 3.43M | 3.36M | 3.61M |
|
Current Deferred Revenue
|
10.70M | 32.00M | 32.10M | 49.00M | 57.60M | 55.10M | 55.80M | 53.50M |
|
Total Current Liabilities
|
| 41.81M | 48.22M | 88.04M | 93.05M | 82.51M | 89.03M | 325.85M |
|
Non-Current Debt
|
| 18.81M | 48.20M | 168.99M | 180.94M | 226.52M | 228.03M | 151.18M |
|
Non-Current Deffered Revenue
|
| 7.28M | 1.46M | 1.88M | 0.93M | 0.10M | 0.08M | 0.25M |
|
Preferred Stock Liabilities
|
| 409.85M | | | | | | |
|
Operating Leases
|
| 6.80M | 4.46M | 26.29M | 23.67M | 21.45M | 21.03M | 16.29M |
|
Other Non-Current Liabilities
|
| 3.77M | 0.33M | 16.84M | 14.72M | 0.12M | 0.07M | 0.15M |
|
Total Non-Current Liabilities
|
| 72.13M | 101.39M | 284.80M | 295.28M | 327.15M | 334.82M | 493.57M |
|
Total Liabilities
|
| 75.90M | 101.72M | 301.64M | 310.00M | 327.28M | 334.89M | 493.72M |
|
Total Debt
|
| 20.99M | 48.20M | 183.42M | 185.52M | 226.52M | 228.03M | 382.36M |
|
Common Equity
|
| -374.77M | 200.64M | 276.10M | 522.10M | 425.01M | 366.92M | 365.21M |
|
Shareholder's Equity
|
| -374.77M | 200.64M | 276.10M | 522.10M | 425.01M | 366.92M | 365.21M |
|
Liabilities and Shareholders Equity
|
| 110.97M | 302.36M | 577.74M | 832.10M | 752.29M | 701.81M | 858.93M |
|
Retained Earnings
|
| -374.77M | -610.51M | -725.65M | -878.86M | -999.02M | -1117.17M | -1186.67M |
|
Treasury Shares
|
| 0.80M | 0.50M | 1.84M | 2.27M | 0.71M | 3.11M | 3.51M |