|
Cash & Equivalents
|
23.46M | 26.81M | 27.71M | 19.02M | 29.77M | 179.74M | 143.95M | 119.54M | 55.66M | 52.64M | 44.62M | 41.58M | 40.18M | 34.07M | 36.68M | 31.57M | 34.27M | 36.84M | 33.06M | 31.70M | 35.45M | 41.51M |
|
Short-term Investments
|
| | | | | | | | 34.89M | 39.74M | 41.34M | 34.39M | 29.43M | 35.08M | 32.69M | 37.29M | 34.03M | 40.87M | 48.27M | 31.22M | 35.76M | 30.69M |
|
Cash & Current Investments
|
23.46M | 26.81M | 27.71M | 19.02M | 29.77M | 179.74M | 143.95M | 119.54M | 90.55M | 92.38M | 85.97M | 75.97M | 69.61M | 69.16M | 69.38M | 68.86M | 68.30M | 77.71M | 81.33M | 62.92M | 71.20M | 72.20M |
|
Receivables - Net
|
| | 17.13M | | 23.75M | 24.19M | 17.51M | 19.84M | 32.21M | 23.27M | 28.79M | 18.23M | 29.76M | 21.86M | 23.31M | 17.84M | 22.12M | 22.65M | 19.98M | 18.21M | 21.24M | 20.26M |
|
Receivables - Other
|
| | 0.34M | | 0.30M | 0.17M | 0.58M | 0.29M | 0.54M | 0.17M | 0.42M | 0.31M | 2.60M | 2.60M | 3.40M | 0.06M | 3.40M | 3.40M | 3.51M | 3.51M | 3.51M | 3.51M |
|
Receivables
|
| | 17.47M | | 24.05M | 24.36M | 18.09M | 20.13M | 32.75M | 23.44M | 29.21M | 18.54M | 32.36M | 24.46M | 26.71M | 17.89M | 25.51M | 26.04M | 23.48M | 21.72M | 24.75M | 23.77M |
|
Prepaid Assets
|
| | 2.77M | | 4.71M | 7.83M | 5.11M | 8.14M | 7.49M | 7.86M | 7.52M | 8.08M | 7.40M | 7.43M | 8.41M | 8.30M | 7.52M | 7.92M | 9.48M | 9.94M | 12.31M | 11.05M |
|
Current Assets
|
| | 53.46M | | 65.78M | 220.46M | 175.65M | 156.83M | 140.74M | 133.97M | 133.03M | 112.96M | 117.54M | 109.05M | 111.73M | 105.42M | 108.33M | 118.55M | 121.56M | 101.40M | 114.42M | 112.47M |
|
Property, Plant & Equipment (Net)
|
| | 4.15M | | 7.26M | 8.24M | 9.50M | 11.13M | 12.22M | 13.77M | 15.14M | 18.71M | 20.10M | 20.76M | 20.11M | 19.01M | 18.07M | 17.06M | 16.19M | 15.24M | 14.28M | 13.29M |
|
Long-Term Investments
|
| | | | | | | | 3.42M | 1.97M | | 1.02M | 1.01M | 1.90M | 5.84M | 4.90M | 2.95M | 2.23M | 3.38M | 18.00M | 4.13M | 11.90M |
|
Goodwill
|
| | 11.07M | | 11.07M | 11.07M | 11.07M | 11.07M | 11.07M | 11.07M | 11.07M | 11.07M | 11.07M | 11.07M | 11.07M | 11.07M | 11.07M | 11.07M | 11.07M | 11.07M | 11.07M | 11.07M |
|
Intangibles
|
| | 2.83M | | 2.35M | 2.13M | 1.91M | 1.70M | 1.53M | 1.39M | 1.24M | 1.08M | 0.93M | 0.81M | 0.69M | 0.57M | 0.45M | 0.33M | 0.21M | 0.10M | 0.09M | 0.08M |
|
Goodwill & Intangibles
|
| | 13.90M | | 13.42M | 13.20M | 12.98M | 12.77M | 12.60M | 12.46M | 12.31M | 12.15M | 12.00M | 11.88M | 11.76M | 11.64M | 11.52M | 11.40M | 11.28M | 11.17M | 11.16M | 11.15M |
|
Other Non-Current Assets
|
| | 15.88M | | 20.73M | 23.20M | 22.62M | 21.63M | 22.70M | 22.13M | 21.69M | 20.54M | 19.35M | 18.28M | 17.31M | 15.76M | 14.53M | 13.77M | 13.61M | 12.20M | 10.78M | 9.44M |
|
Non-Current Assets
|
| | 37.49M | | 46.35M | 47.01M | 47.65M | 52.49M | 78.40M | 76.84M | 73.14M | 72.84M | 71.36M | 70.47M | 72.00M | 67.66M | 62.98M | 60.03M | 59.75M | 71.40M | 55.03M | 60.15M |
|
Assets
|
| | 90.95M | | 112.14M | 267.47M | 223.29M | 209.31M | 219.14M | 210.81M | 206.17M | 185.81M | 188.91M | 179.52M | 183.74M | 173.08M | 171.30M | 178.58M | 181.31M | 172.80M | 169.45M | 172.62M |
|
Accounts Payables
|
| | 5.04M | | 14.52M | 17.21M | 18.50M | 17.60M | 14.55M | 15.05M | 16.53M | 16.85M | 16.27M | 17.18M | 17.28M | 18.92M | 19.55M | 20.14M | 14.26M | 12.30M | 12.47M | 12.86M |
|
Payables
|
| | 5.04M | | 14.52M | 17.21M | 18.50M | 17.60M | 14.55M | 15.05M | 16.53M | 16.85M | 16.27M | 17.18M | 17.28M | 18.92M | 19.55M | 20.14M | 14.26M | 12.30M | 12.47M | 12.86M |
|
Accumulated Expenses
|
| | 16.27M | | 20.36M | 20.54M | 18.63M | 16.79M | 17.41M | 16.43M | 14.88M | 12.48M | 12.47M | 12.38M | 12.65M | 11.55M | 11.75M | 12.01M | 15.40M | 15.03M | 14.08M | 14.13M |
|
Other Accumulated Expenses
|
| | 0.00M | | 0.00M | 0.00M | 1.73M | 1.88M | 1.44M | 1.34M | 0.97M | 0.86M | 0.81M | 0.80M | 1.17M | 1.00M | 1.07M | 0.99M | 2.23M | 0.89M | 0.90M | 1.39M |
|
Short term Debt
|
| | 1.00M | | 1.74M | 2.29M | 2.79M | 3.54M | 4.30M | 5.05M | 5.79M | 34.35M | 32.90M | 31.45M | 1.61M | 2.07M | 2.28M | 2.50M | 3.11M | 3.76M | 4.42M | 5.03M |
|
Current Leases
|
| | 1.74M | | 0.89M | 0.53M | | 0.73M | 1.35M | 1.96M | 2.35M | 2.53M | 2.44M | 2.34M | 2.37M | 2.41M | 2.40M | 2.45M | 2.50M | 2.54M | 2.73M | 2.80M |
|
Current Deferred Revenue
|
| | 47.69M | | 59.07M | 63.01M | 51.69M | 48.76M | 51.90M | 58.28M | 59.84M | 50.49M | 57.07M | 59.24M | 62.36M | 53.91M | 55.46M | 63.21M | 63.12M | 53.88M | 55.08M | 61.05M |
|
Total Current Liabilities
|
| | 82.99M | | 101.78M | 108.00M | 98.09M | 92.38M | 97.53M | 103.18M | 108.84M | 124.92M | 131.73M | 127.03M | 99.91M | 96.94M | 98.49M | 106.12M | 101.66M | 95.82M | 97.97M | 100.73M |
|
Capital Leases
|
| | 0.14M | | 0.00M | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | 47.16M | | 59.75M | 58.99M | 35.80M | 34.35M | 32.90M | 31.45M | 30.00M | | | | 33.05M | 31.74M | 31.11M | 30.48M | 29.15M | 27.89M | 26.62M | 25.33M |
|
Non-Current Deffered Revenue
|
| | 1.86M | | 1.75M | 1.75M | 1.95M | 1.74M | 1.48M | 1.51M | 1.27M | 1.02M | 0.80M | 0.58M | 0.37M | 0.20M | 0.08M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M |
|
Preferred Stock Liabilities
|
158.19M | 158.19M | 160.11M | | 161.26M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 4.10M | 23.41M | 23.14M | 20.70M | 22.18M | 21.12M | 19.92M | 17.80M | 19.41M | 18.48M | 18.10M | 15.26M | 16.90M | 17.77M | 17.42M |
|
Other Non-Current Liabilities
|
| | 56.78M | | 53.85M | 2.39M | 2.19M | 2.33M | 2.10M | 2.00M | 2.02M | 2.25M | 2.17M | 2.15M | 2.29M | 2.07M | 2.06M | 2.11M | 10.77M | 12.01M | 12.83M | 14.17M |
|
Total Non-Current Liabilities
|
| | 108.50M | | 117.69M | 63.13M | 39.93M | 42.01M | 58.54M | 56.13M | 53.99M | 22.92M | 21.65M | 20.31M | 53.51M | 51.01M | 49.34M | 48.32M | 55.26M | 54.32M | 54.52M | 54.16M |
|
Total Liabilities
|
| | 191.50M | | 219.47M | 171.13M | 138.02M | 134.39M | 156.07M | 159.31M | 162.82M | 147.84M | 153.38M | 147.34M | 153.42M | 147.94M | 147.83M | 154.44M | 156.92M | 150.14M | 152.49M | 154.89M |
|
Total Debt
|
| | 48.16M | | 61.49M | 61.29M | 38.59M | 37.89M | 37.20M | 36.49M | 35.80M | 34.35M | 32.90M | 31.45M | 34.66M | 33.81M | 33.39M | 32.98M | 32.26M | 31.65M | 31.04M | 30.36M |
|
Common Equity
|
-224.51M | -229.88M | -260.66M | -270.16M | -268.60M | 96.34M | 85.27M | 74.92M | 63.07M | 51.50M | 43.35M | 37.97M | 35.52M | 32.18M | 30.32M | 25.14M | 23.48M | 24.14M | 24.39M | 22.66M | 16.95M | 17.73M |
|
Shareholder's Equity
|
-224.51M | -229.88M | -260.66M | -270.16M | -268.60M | 96.34M | 85.27M | 74.92M | 63.07M | 51.50M | 43.35M | 37.97M | 35.52M | 32.18M | 30.32M | 25.14M | 23.48M | 24.14M | 24.39M | 22.66M | 16.95M | 17.73M |
|
Liabilities and Shareholders Equity
|
| | 90.95M | | 112.14M | 267.47M | 223.29M | 209.31M | 219.14M | 210.81M | 206.17M | 185.81M | 188.91M | 179.52M | 183.74M | 173.08M | 171.30M | 178.58M | 181.31M | 172.80M | 169.45M | 172.62M |
|
Treasury Shares
|
7.69M | 7.69M | 7.69M | 7.69M | 7.69M | 7.69M | 7.69M | 7.69M | 7.69M | 7.69M | 7.69M | 7.69M | 7.69M | 7.69M | 7.69M | 7.69M | 7.75M | 9.44M | 12.33M | 11.10M | 14.57M | 14.57M |
|
Retained Earnings
|
| | -263.28M | | -281.56M | -306.71M | | 0.52M | -1.19M | -0.74M | -0.30M | -0.55M | -0.26M | -0.68M | -437.50M | -448.59M | -458.60M | 0.30M | -468.81M | -469.93M | -477.68M | -480.31M |