|
Cash & Equivalents
|
227.40M | 204.40M | 253.45M | 227.36M | 210.79M | 194.81M | 179.33M | 209.52M | 199.41M | 172.56M | 143.63M | 137.70M | 113.78M | 72.11M | 114.71M | 115.52M | 68.78M | 92.77M | 64.40M | 130.65M | 120.27M | 101.03M | 125.03M | 103.66M | 66.52M | 32.17M | 14.84M |
|
Short-term Investments
|
| | | | 0.38M | | 0.25M | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
227.40M | 204.40M | 253.45M | 227.36M | 211.16M | 194.81M | 179.59M | 209.52M | 199.41M | 172.56M | 143.63M | 137.70M | 113.78M | 72.11M | 114.71M | 115.52M | 68.78M | 92.77M | 64.40M | 130.65M | 120.27M | 101.03M | 125.03M | 103.66M | 66.52M | 32.17M | 14.84M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | 21.33M | | 32.69M | 22.40M | 10.14M | 10.91M | 1.63M | 3.28M | 0.71M | 0.73M | 2.32M | 2.81M |
|
Receivables - Other
|
| | | 23.34M | 27.98M | 24.43M | 26.64M | 38.48M | 12.02M | 17.97M | 16.77M | 22.38M | 13.08M | 15.94M | 23.70M | 21.33M | 36.30M | | | | | | | 0.95M | 0.27M | | |
|
Receivables
|
| | | | | | | | | | | | | | | 42.67M | | 32.69M | 22.40M | 10.14M | 10.91M | 1.63M | 3.28M | 1.66M | 1.00M | 2.32M | 2.81M |
|
Work In Process
|
| | | | | | | | | | | | | | | 0.74M | | | 0.73M | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.61M | 0.31M | |
|
Prepaid Assets
|
2.12M | 5.34M | 11.51M | 4.46M | 3.46M | 7.32M | 4.00M | 7.08M | 6.37M | 6.51M | 8.84M | 8.10M | 7.22M | 6.68M | 10.17M | 8.13M | 6.98M | 8.11M | 7.00M | 5.62M | 5.08M | 4.96M | 7.03M | 6.83M | 6.93M | 7.03M | 7.20M |
|
Current Assets
|
231.16M | 212.88M | 271.09M | 268.98M | 251.01M | 235.21M | 217.88M | 272.58M | 230.13M | 207.04M | 176.93M | 183.24M | 142.93M | 104.41M | 155.04M | 154.34M | 121.48M | 143.14M | 103.53M | 159.62M | 149.30M | 110.77M | 139.05M | 123.52M | 79.89M | 47.08M | 34.17M |
|
Property, Plant & Equipment (Net)
|
15.86M | 15.91M | 16.90M | 23.86M | 25.43M | 27.81M | 34.82M | 44.04M | 47.30M | 54.68M | 63.70M | 75.86M | 84.07M | 91.39M | 93.62M | 109.27M | 112.58M | 114.00M | 111.88M | 115.90M | 111.41M | 108.84M | 112.54M | 102.88M | 104.41M | 110.82M | 107.65M |
|
Long-Term Investments
|
| | | | | | | | 6.67M | 6.67M | 6.67M | 6.66M | 6.66M | 6.66M | 6.66M | 6.33M | 6.33M | 6.33M | 6.33M | 6.77M | 6.77M | 6.77M | 6.77M | 6.75M | 6.75M | 6.75M | 6.75M |
|
Intangibles
|
| | | | | | | 2.12M | 2.06M | 1.99M | 1.86M | 1.79M | 1.67M | 1.47M | 1.29M | 1.33M | 1.29M | 1.25M | 1.14M | 1.12M | 1.04M | 0.97M | 0.95M | 0.82M | 0.77M | 0.74M | 0.65M |
|
Goodwill & Intangibles
|
| | | | | | | 2.12M | 2.06M | 1.99M | 1.86M | 1.79M | 1.67M | 1.47M | 1.29M | 1.33M | 1.29M | 1.25M | 1.14M | 1.12M | 1.04M | 0.97M | 0.95M | 0.82M | 0.77M | 0.74M | 0.65M |
|
Other Non-Current Assets
|
0.12M | 0.35M | 0.84M | 0.95M | 0.76M | 0.77M | 0.81M | 1.03M | 1.03M | 1.20M | 1.17M | 1.40M | 1.61M | 1.50M | 1.32M | 1.40M | 1.43M | 1.47M | 1.42M | 1.92M | 1.14M | 1.14M | 2.16M | 2.01M | 2.09M | 2.26M | 2.27M |
|
Non-Current Assets
|
26.70M | 40.20M | 46.66M | 54.91M | 53.66M | 55.40M | 75.16M | 91.12M | 109.55M | 119.72M | 126.41M | 136.92M | 144.77M | 148.05M | 146.38M | 156.17M | 166.66M | 167.12M | 154.88M | 157.36M | 150.97M | 146.92M | 150.38M | 136.47M | 134.26M | 141.53M | 145.17M |
|
Assets
|
257.85M | 253.08M | 317.75M | 323.89M | 304.67M | 290.61M | 293.05M | 363.70M | 339.68M | 326.77M | 303.34M | 320.16M | 287.69M | 252.46M | 301.41M | 318.24M | 288.14M | 310.26M | 267.19M | 326.74M | 309.24M | 266.65M | 299.49M | 269.75M | 224.01M | 198.72M | 189.47M |
|
Accounts Payables
|
3.38M | 3.23M | 3.80M | 3.76M | 7.29M | 3.09M | 5.20M | 7.13M | 7.90M | 11.64M | 11.42M | 15.35M | 18.50M | 18.11M | 21.69M | 16.62M | 29.75M | 28.50M | 20.77M | 16.04M | 21.22M | 21.40M | 29.50M | 23.59M | 20.29M | 25.59M | 21.54M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 74.06M |
|
Payables
|
3.38M | 3.23M | 3.80M | 3.76M | 7.29M | 3.09M | 5.20M | 7.13M | 7.90M | 11.64M | 11.42M | 15.35M | 18.50M | 18.11M | 21.69M | 16.62M | 29.75M | 28.50M | 20.77M | 16.04M | 21.22M | 21.40M | 29.50M | 23.59M | 20.29M | 25.59M | 95.59M |
|
Accumulated Expenses
|
8.00M | 9.58M | 9.35M | 18.08M | 12.78M | 18.49M | 15.56M | 20.86M | 17.25M | 17.56M | 21.93M | 27.59M | 23.18M | 23.57M | 24.77M | 39.82M | 31.07M | 24.89M | 28.25M | 42.64M | 17.35M | 16.93M | 19.34M | 27.41M | 23.96M | 15.48M | 23.87M |
|
Other Accumulated Expenses
|
0.21M | | | 0.19M | 0.24M | 0.21M | 0.64M | 0.81M | 0.44M | 0.13M | 0.33M | 0.46M | 0.35M | 0.98M | 3.36M | 6.63M | 2.57M | 2.23M | 2.48M | 1.28M | 1.01M | 0.97M | 1.28M | 0.90M | 0.58M | 6.81M | 28.24M |
|
Current Leases
|
0.68M | 1.66M | 2.03M | 1.67M | 1.96M | 2.14M | 2.12M | 2.58M | 2.77M | 3.17M | 3.28M | 3.37M | 3.63M | 3.63M | 3.66M | 3.88M | 4.02M | 4.13M | 4.09M | 4.19M | 4.19M | 4.21M | 4.18M | 4.05M | 3.30M | 2.65M | 2.48M |
|
Current Deferred Revenue
|
20.95M | 26.32M | 24.12M | 25.68M | 20.93M | 23.00M | 23.72M | 23.55M | 25.60M | 24.88M | 23.00M | 21.82M | 20.19M | 21.20M | 18.88M | 15.12M | 13.69M | 12.06M | 7.92M | 2.93M | 3.77M | 3.50M | 5.11M | 4.83M | 4.24M | 2.91M | 2.74M |
|
Total Current Liabilities
|
33.20M | 40.79M | 39.29M | 49.20M | 43.03M | 46.72M | 46.61M | 54.15M | 53.52M | 57.25M | 59.63M | 68.13M | 65.50M | 67.50M | 72.36M | 82.07M | 81.10M | 71.80M | 63.51M | 67.08M | 47.54M | 47.01M | 59.42M | 60.78M | 52.37M | 53.44M | 152.92M |
|
Capital Leases
|
2.91M | 15.39M | 20.60M | 21.50M | 19.17M | 18.56M | 17.13M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | 0.95M | 0.56M | 0.30M | 70.84M | 71.03M | 71.30M | 71.57M | 71.84M | 72.12M | 72.39M | 72.67M | 72.94M | 73.22M | 73.50M | 73.77M | |
|
Non-Current Deffered Revenue
|
77.19M | 67.20M | 62.84M | 60.54M | 55.70M | 50.69M | 48.28M | 49.30M | 43.30M | 39.33M | 32.49M | 43.05M | 37.28M | 21.34M | 15.49M | 27.44M | 26.43M | 25.36M | 23.19M | 34.02M | 53.33M | 53.76M | 58.90M | 57.58M | 59.62M | 63.04M | 64.21M |
|
Non-Current Deferred Tax Liability
|
| | | 0.20M | 0.19M | 0.19M | 0.20M | 0.21M | 0.20M | 0.21M | 0.20M | 0.20M | 0.19M | 0.18M | 0.17M | 0.19M | 0.19M | 0.19M | 0.18M | | | | | | | | |
|
Operating Leases
|
| | | 21.50M | | | | 19.67M | 20.00M | 22.36M | 21.26M | 20.36M | 20.77M | 19.06M | 17.46M | 17.33M | 16.45M | 15.51M | 14.26M | 12.95M | 11.80M | 10.69M | 9.61M | 7.52M | 4.09M | 4.05M | 11.53M |
|
Other Non-Current Liabilities
|
0.13M | 0.13M | 0.13M | 1.65M | 1.65M | 1.68M | 1.74M | 1.81M | 1.86M | 1.90M | 1.92M | 2.08M | 2.11M | 2.10M | 2.08M | 2.18M | 2.24M | 2.30M | 2.32M | 2.40M | 2.44M | 2.49M | 2.88M | 2.82M | 1.34M | 1.45M | 1.36M |
|
Total Non-Current Liabilities
|
113.30M | 123.38M | 122.73M | 131.43M | 118.09M | 116.16M | 112.22M | 123.32M | 117.03M | 119.15M | 113.58M | 132.68M | 124.30M | 108.39M | 176.66M | 198.32M | 195.68M | 184.44M | 172.99M | 186.17M | 185.06M | 184.12M | 200.87M | 199.10M | 189.57M | 194.30M | 228.66M |
|
Total Liabilities
|
113.44M | 123.51M | 122.86M | 133.09M | 119.74M | 117.85M | 113.96M | 125.14M | 118.88M | 121.05M | 115.50M | 134.76M | 126.41M | 110.49M | 178.74M | 200.50M | 197.92M | 186.74M | 175.31M | 188.57M | 187.50M | 186.61M | 203.75M | 201.92M | 190.91M | 195.76M | 230.03M |
|
Total Debt
|
| | | | | | | | | | | 0.95M | 0.56M | 0.30M | 70.84M | 71.03M | 71.30M | 71.57M | 71.84M | 72.12M | 72.39M | 72.67M | 72.94M | 73.22M | 73.50M | 73.77M | |
|
Common Equity
|
144.42M | 129.56M | 194.89M | 190.80M | 184.92M | 172.77M | 179.09M | 238.56M | 220.79M | 205.72M | 187.84M | 185.40M | 161.28M | 141.97M | 122.67M | 117.74M | 90.22M | 123.53M | 91.89M | 138.18M | 121.73M | 80.04M | 95.74M | 67.83M | 33.10M | 2.96M | -40.56M |
|
Shareholder's Equity
|
144.42M | 129.56M | 194.89M | 190.80M | 184.92M | 172.77M | 179.09M | 238.56M | 220.79M | 205.72M | 187.84M | 185.40M | 161.28M | 141.97M | 122.67M | 117.74M | 90.22M | 123.53M | 91.89M | 138.18M | 121.73M | 80.04M | 95.74M | 67.83M | 33.10M | 2.96M | -40.56M |
|
Liabilities and Shareholders Equity
|
257.85M | 253.08M | 317.75M | 323.89M | 304.67M | 290.61M | 293.05M | 363.70M | 339.68M | 326.77M | 303.34M | 320.16M | 287.69M | 252.46M | 301.41M | 318.24M | 288.14M | 310.26M | 267.19M | 326.74M | 309.24M | 266.65M | 299.49M | 269.75M | 224.01M | 198.72M | 189.47M |
|
Retained Earnings
|
-166.27M | -187.09M | -197.55M | -203.04M | -218.72M | -244.14M | -250.57M | -261.03M | -284.64M | -304.73M | -330.70M | -340.59M | -371.63M | -405.61M | -442.90M | -470.20M | -500.60M | -530.15M | -574.45M | -554.23M | -574.70M | -623.30M | -662.62M | -702.02M | -742.00M | -780.80M | -831.31M |
|
Treasury Shares
|
0.54M | | 0.33M | 0.22M | 0.11M | | | 0.55M | | | 1.42M | 1.42M | 2.20M | 2.18M | 2.18M | 2.18M | 2.74M | 2.78M | 2.66M | 2.66M | 4.09M | 4.36M | 4.25M | 4.25M | 3.39M | 6.25M | 6.18M |