|
Cash & Equivalents
|
120.22M | 120.74M | 92.18M | 96.74M | 124.38M | 115.71M | 118.42M | 95.61M | 125.52M | 99.13M | 110.68M | 204.71M | 263.71M | 225.46M | 270.74M | 266.23M |
|
Short-term Investments
|
| 4.41M | 6.08M | 6.31M | 8.58M | 8.73M | 10.34M | | | 1.44M | | | | | | |
|
Cash & Current Investments
|
120.22M | 125.16M | 98.26M | 103.05M | 132.96M | 124.44M | 128.76M | 95.61M | 125.52M | 100.57M | 110.68M | 204.71M | 263.71M | 225.46M | 270.74M | 266.23M |
|
Receivables - Net
|
25.08M | 47.42M | 56.26M | 62.10M | 71.14M | 86.83M | 97.38M | 100.28M | 92.23M | 100.11M | 100.94M | 109.20M | 124.42M | 166.77M | 181.17M | 205.47M |
|
Receivables
|
25.08M | 47.42M | 56.26M | 62.10M | 71.14M | 86.83M | 97.38M | 100.28M | 92.23M | 100.11M | 100.94M | 109.20M | 124.42M | 166.77M | 181.17M | 205.47M |
|
Current Deferred Tax Assets
|
| 7.21M | 7.60M | 7.79M | 7.30M | 9.90M | 10.23M | | | | | | | | | |
|
Prepaid Assets
|
4.85M | 5.52M | 6.06M | 7.39M | 6.34M | 7.28M | 9.22M | 10.18M | 9.15M | 11.17M | 14.16M | 14.72M | 17.05M | 18.88M | 20.71M | 31.56M |
|
Current Assets
|
168.75M | 188.98M | 174.51M | 181.51M | 218.74M | 229.86M | 236.91M | 207.02M | 228.07M | 215.38M | 232.04M | 334.04M | 408.42M | 415.38M | 479.19M | 503.26M |
|
Property, Plant & Equipment (Net)
|
-1.36M | 14.83M | 13.32M | 15.65M | 14.34M | 17.27M | 21.18M | 17.42M | 15.49M | 14.32M | 22.73M | 17.90M | 13.89M | 12.80M | 11.79M | 13.97M |
|
Long-Term Investments
|
2.80M | 1.71M | 0.85M | | | | | | | | | | | | | |
|
Goodwill
|
62.28M | 62.27M | 62.26M | 62.27M | 62.27M | 62.25M | 62.23M | 62.23M | 62.25M | 62.24M | 62.24M | 62.30M | 62.24M | 62.23M | 62.23M | 62.23M |
|
Intangibles
|
3.47M | 34.88M | 34.88M | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
65.75M | 97.14M | 97.14M | 62.27M | 62.27M | 62.25M | 62.23M | 62.23M | 62.25M | 62.24M | 62.24M | 62.30M | 62.24M | 62.23M | 62.23M | 62.23M |
|
Long-Term Deferred Tax
|
| 8.82M | 5.70M | 0.73M | 0.43M | 0.27M | 4.65M | 2.87M | 1.88M | 5.44M | 6.81M | 5.76M | 7.65M | 37.21M | 66.04M | 94.50M |
|
Other Non-Current Assets
|
2.34M | 2.67M | 2.95M | 1.66M | 2.05M | 8.52M | 7.28M | 7.60M | 7.30M | 9.77M | 12.57M | 13.99M | 20.24M | 24.77M | 32.45M | 35.66M |
|
Non-Current Assets
|
95.96M | 17.51M | 16.27M | 17.31M | 16.39M | 25.79M | 28.45M | 25.03M | 22.80M | 24.09M | 71.19M | 63.36M | 61.40M | 55.37M | 65.89M | 97.56M |
|
Assets
|
264.71M | 280.46M | 259.60M | 261.81M | 297.83M | 318.17M | 332.24M | 297.14M | 315.00M | 307.15M | 372.28M | 465.41M | 539.71M | 570.18M | 673.35M | 757.55M |
|
Accounts Payables
|
4.43M | 7.75M | 8.09M | 10.23M | 11.55M | 12.48M | 11.22M | 12.05M | 14.03M | 18.18M | 20.56M | 17.80M | 19.62M | 25.70M | 24.51M | 26.61M |
|
Payables
|
4.43M | 7.75M | 8.09M | 10.23M | 11.55M | 12.48M | 11.22M | 12.05M | 14.03M | 18.18M | 20.56M | 17.80M | 19.62M | 25.70M | 24.51M | 26.61M |
|
Accumulated Expenses
|
12.86M | 19.81M | 16.50M | 16.72M | 19.46M | 30.89M | 29.28M | 20.70M | 15.83M | 29.48M | 45.99M | 41.96M | 53.10M | 54.47M | 73.21M | 72.18M |
|
Other Accumulated Expenses
|
15.43M | 13.86M | | | | | | | | | | | 22.74M | | | |
|
Current Taxes
|
0.80M | | | 4.02M | 7.13M | 7.97M | 4.07M | 8.92M | 7.23M | 3.54M | 1.35M | 1.87M | 0.38M | 2.05M | 3.03M | 1.26M |
|
Current Deferred Revenue
|
37.44M | 44.97M | 49.88M | 47.94M | 53.81M | 58.97M | 68.76M | 63.46M | 75.07M | 81.89M | 94.37M | 114.16M | 153.20M | 208.81M | 237.79M | 277.97M |
|
Total Current Liabilities
|
70.95M | 86.38M | 88.12M | 91.14M | 104.19M | 122.81M | 127.19M | 117.64M | 124.25M | 145.26M | 181.60M | 196.99M | 249.04M | 315.60M | 365.92M | 400.30M |
|
Non-Current Deffered Revenue
|
7.83M | 7.44M | 6.61M | 5.77M | 4.72M | 4.96M | 3.81M | 2.93M | 2.14M | 1.92M | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.39M | 8.82M | | 0.66M | 3.18M | 3.96M | 0.04M | 0.05M | 0.07M | 0.05M | 0.04M | | | | | |
|
Operating Leases
|
| | | | | | | | | | 32.42M | 27.84M | 23.16M | 14.06M | 17.69M | 47.79M |
|
Other Non-Current Liabilities
|
10.39M | 2.84M | 2.79M | 2.74M | 4.16M | 4.41M | 5.72M | 7.15M | 13.58M | 14.69M | 15.95M | 21.69M | 16.86M | 13.72M | 11.47M | 10.33M |
|
Total Non-Current Liabilities
|
-10.39M | -2.84M | -2.79M | -2.74M | -4.16M | -4.41M | -5.72M | -7.15M | -13.58M | -14.69M | -15.95M | -21.69M | -16.86M | -13.72M | -11.47M | -10.33M |
|
Common Equity
|
183.37M | 183.80M | 162.08M | 161.51M | 181.59M | 182.02M | 195.49M | 169.37M | 174.96M | 147.15M | 142.28M | 218.90M | 250.64M | 226.80M | 278.28M | 299.13M |
|
Shareholder's Equity
|
183.37M | 183.80M | 162.08M | 161.51M | 181.59M | 182.02M | 195.49M | 169.37M | 174.96M | 147.15M | 142.28M | 218.90M | 250.64M | 226.80M | 278.28M | 299.13M |
|
Liabilities and Shareholders Equity
|
264.71M | 280.46M | 259.60M | 261.81M | 297.83M | 318.17M | 332.24M | 297.14M | 315.00M | 307.15M | 372.28M | 465.41M | 539.71M | 570.18M | 673.35M | 757.55M |
|
Retained Earnings
|
182.39M | 184.15M | 166.99M | 165.43M | 188.60M | 191.31M | 207.07M | 184.56M | 186.12M | 163.36M | 159.49M | 236.52M | 269.84M | 253.71M | 304.70M | 329.44M |
|
Treasury Shares
|
-1.41M | 2.77M | 14.74M | 8.09M | 3.13M | 2.87M | 1.95M | 2.99M | 2.83M | 3.26M | 1.75M | 0.56M | 0.89M | 1.57M | 1.38M | 1.39M |