|
Cash & Equivalents
|
| | 58.57M | | 47.03M | 258.48M | 255.48M | 238.58M | 228.19M | 213.12M | 203.24M | 187.63M | 178.92M | 157.65M | 159.55M | 148.68M | 130.00M | 76.55M | 52.77M | 34.53M | 21.67M | 28.80M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | 50.24M | 76.36M | 84.28M | 92.82M | 84.68M |
|
Cash & Current Investments
|
| | 58.57M | | 47.03M | 258.48M | 255.48M | 238.58M | 228.19M | 213.12M | 203.24M | 187.63M | 178.92M | 157.65M | 159.55M | 148.68M | 130.00M | 126.79M | 129.13M | 118.81M | 114.49M | 113.49M |
|
Receivables - Net
|
| | 12.91M | | 21.20M | 23.18M | 20.74M | 24.93M | 24.31M | 22.20M | 22.72M | 23.85M | 24.58M | 27.10M | 26.99M | 24.50M | 25.33M | 23.99M | 23.12M | 22.33M | 23.86M | 24.23M |
|
Receivables - Other
|
| | 1.50M | | 5.10M | 3.20M | 3.20M | 3.40M | 2.60M | 2.50M | 2.00M | 2.50M | 3.20M | 3.00M | 2.80M | 2.90M | 2.40M | 2.70M | 2.50M | 2.80M | 2.50M | 9.24M |
|
Receivables
|
| | 14.41M | | 26.30M | 26.38M | 23.94M | 28.33M | 26.91M | 24.70M | 24.72M | 26.35M | 27.78M | 30.10M | 29.79M | 27.40M | 27.73M | 26.69M | 25.62M | 25.13M | 26.36M | 33.47M |
|
Prepaid Assets
|
| | 1.36M | | 4.33M | 6.56M | 4.63M | 3.66M | 2.95M | 6.44M | 5.58M | 4.88M | 3.72M | 6.29M | 5.79M | 5.39M | 4.81M | 6.32M | 4.69M | 4.46M | 4.57M | 6.10M |
|
Current Assets
|
| | 72.84M | | 72.55M | 288.22M | 280.85M | 267.17M | 255.45M | 241.76M | 231.54M | 216.37M | 207.21M | 191.05M | 192.34M | 178.57M | 160.15M | 157.10M | 156.94M | 145.60M | 142.92M | 153.06M |
|
Property, Plant & Equipment (Net)
|
| | 3.87M | | 4.49M | 4.95M | 5.33M | 5.85M | 7.23M | 7.49M | 7.51M | 7.79M | 8.64M | 9.18M | 9.66M | 9.52M | 9.23M | 9.24M | 7.88M | 7.54M | 7.67M | 8.03M |
|
Goodwill
|
| | | | | | | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M |
|
Intangibles
|
| | | | | | | 1.17M | 1.10M | 1.03M | 0.96M | 0.89M | 0.82M | 0.75M | 0.68M | 0.61M | 0.54M | 0.47M | 0.40M | 0.34M | 0.30M | 0.25M |
|
Goodwill & Intangibles
|
| | | | | | | 7.07M | 7.00M | 6.93M | 6.86M | 6.79M | 6.72M | 6.65M | 6.58M | 6.51M | 6.44M | 6.37M | 6.30M | 6.24M | 6.20M | 6.15M |
|
Other Non-Current Assets
|
| | 0.54M | | 0.50M | 0.53M | 0.35M | 0.38M | 0.74M | 0.74M | 0.59M | 0.72M | 0.72M | 0.73M | 0.82M | 0.80M | 0.81M | 0.82M | 0.82M | 0.82M | 0.83M | 0.82M |
|
Non-Current Assets
|
| | 6.26M | | 6.36M | 6.60M | 6.55M | 13.91M | 25.90M | 25.45M | 24.78M | 24.91M | 25.20M | 39.20M | 39.21M | 38.71M | 37.85M | 37.28M | 23.38M | 22.43M | 21.96M | 21.70M |
|
Assets
|
| | 79.11M | | 78.91M | 294.81M | 287.40M | 281.08M | 281.35M | 267.21M | 256.32M | 241.28M | 232.41M | 230.25M | 231.55M | 217.28M | 198.00M | 194.38M | 180.32M | 168.03M | 164.87M | 174.76M |
|
Accounts Payables
|
| | 3.59M | | 6.14M | 7.95M | 4.69M | 7.54M | 8.56M | 6.84M | 8.48M | 6.54M | 5.12M | 6.49M | 5.23M | 2.00M | 4.04M | 3.41M | 3.99M | 5.41M | 3.12M | 3.46M |
|
Payables
|
| | 3.59M | | 6.14M | 7.95M | 4.69M | 7.54M | 8.56M | 6.84M | 8.48M | 6.54M | 5.12M | 6.49M | 5.23M | 2.00M | 4.04M | 3.41M | 3.99M | 5.41M | 3.12M | 3.46M |
|
Accumulated Expenses
|
| | 5.24M | | 4.86M | 6.78M | 7.96M | 4.50M | 5.82M | 6.34M | 4.71M | 3.95M | 5.12M | 5.53M | 6.23M | 6.34M | 5.51M | 6.82M | 9.13M | 3.90M | 6.19M | 15.50M |
|
Current Leases
|
| | 1.02M | | 1.04M | 1.06M | 0.89M | 0.63M | 1.23M | 1.60M | 1.90M | 1.98M | 1.98M | 1.91M | 1.83M | 1.98M | 1.91M | 1.82M | 2.29M | 2.46M | 2.51M | 2.57M |
|
Current Deferred Revenue
|
| | 1.64M | | 1.50M | 1.60M | 2.20M | 3.04M | 2.70M | 2.74M | 4.10M | 4.20M | 3.31M | 3.00M | 4.30M | 3.50M | 3.52M | 3.04M | 4.30M | 3.90M | 3.50M | 4.30M |
|
Total Current Liabilities
|
| | 12.24M | | 16.45M | 20.72M | 18.65M | 19.60M | 22.95M | 22.28M | 22.77M | 20.38M | 19.96M | 21.08M | 23.12M | 17.00M | 20.47M | 20.98M | 25.69M | 19.41M | 21.17M | 38.99M |
|
Capital Leases
|
| | 0.10M | | 0.04M | 0.01M | | | 0.22M | 0.21M | 0.20M | 0.19M | 0.18M | 0.17M | 0.16M | 0.15M | 0.14M | 0.13M | 0.12M | 0.10M | 0.09M | 0.08M |
|
Preferred Stock Liabilities
|
| | 160.80M | | 160.85M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | 0.89M | | 0.36M | 0.09M | | | 11.20M | 11.06M | 8.77M | 8.45M | 7.97M | 7.56M | 7.14M | 6.70M | 6.26M | 5.82M | 6.86M | 6.22M | 5.57M | 4.91M |
|
Other Non-Current Liabilities
|
| | | | | | 0.07M | 0.65M | 0.63M | 0.72M | 0.95M | 0.46M | 0.42M | 0.39M | 0.80M | 0.28M | 0.24M | 0.20M | 0.14M | 0.13M | 0.15M | 0.15M |
|
Total Non-Current Liabilities
|
| | | | | | 18.65M | 19.60M | 32.88M | 31.71M | 31.74M | 29.02M | 28.11M | 28.81M | 30.41M | 23.84M | 26.87M | 26.92M | 32.66M | 25.73M | 26.83M | 43.98M |
|
Total Liabilities
|
| | 13.23M | | 16.85M | 20.82M | 18.72M | 20.25M | 33.51M | 32.43M | 32.69M | 29.48M | 28.54M | 29.20M | 31.21M | 24.12M | 27.11M | 27.12M | 32.81M | 25.86M | 26.98M | 44.13M |
|
Common Equity
|
| | -94.92M | | -98.80M | 273.99M | 268.68M | 260.83M | 247.84M | 234.78M | 223.64M | 211.80M | 203.88M | 201.04M | 200.34M | 193.15M | 170.89M | 167.26M | 147.51M | 142.17M | 137.90M | 130.63M |
|
Shareholder's Equity
|
| | -94.92M | | -98.80M | 273.99M | 268.68M | 260.83M | 247.84M | 234.78M | 223.64M | 211.80M | 203.88M | 201.04M | 200.34M | 193.15M | 170.89M | 167.26M | 147.51M | 142.17M | 137.90M | 130.63M |
|
Liabilities and Shareholders Equity
|
| | 79.11M | | 78.91M | 294.81M | 287.40M | 281.08M | 281.35M | 267.21M | 256.32M | 241.28M | 232.41M | 230.25M | 231.55M | 217.28M | 198.00M | 194.38M | 180.32M | 168.03M | 164.87M | 174.76M |
|
Retained Earnings
|
| | -103.12M | | -109.13M | -118.36M | -127.46M | -139.31M | -159.48M | -179.54M | -198.23M | -218.59M | -233.51M | -234.54M | -240.38M | -251.19M | -263.07M | -272.23M | -297.43M | -308.82M | -319.63M | -333.30M |
|
Treasury Shares
|
0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.47M | 0.01M | 0.00M | 2.68M | 2.98M | 0.00M | 0.00M | 0.00M | 2.54M | 0.01M | 2.60M | 0.01M | 5.09M | 0.01M | 0.01M | 7.46M |