|
Cash & Equivalents
|
0.15M | 0.02M | 0.10M | 32.20M | 175.12M | 175.36M | 78.01M | 61.22M | 47.50M | 38.10M | 24.40M | 24.43M | 44.50M | 38.40M | 33.40M | 35.30M | 46.90M | 39.20M | 31.80M |
|
Short-term Investments
|
| | | 0.84M | | | 0.83M | 0.83M | 0.84M | 0.84M | 7.11M | 7.13M | 7.13M | 7.05M | 7.04M | 5.80M | 4.53M | 4.51M | 4.51M |
|
Cash & Current Investments
|
0.15M | 0.02M | 0.10M | 33.04M | 175.12M | 175.36M | 78.84M | 62.06M | 48.34M | 38.94M | 31.51M | 31.57M | 51.63M | 45.45M | 40.44M | 41.10M | 51.43M | 43.71M | 36.31M |
|
Receivables - Net
|
| | | 11.17M | | | 12.49M | 14.91M | 17.28M | 14.94M | 13.75M | 16.93M | 14.38M | 13.55M | 11.25M | 13.46M | 11.12M | 9.36M | 9.71M |
|
Receivables - Other
|
| | | 1.48M | | | 1.58M | 1.46M | 1.73M | 1.66M | 2.20M | 1.18M | 1.04M | 0.93M | 0.28M | 1.24M | 0.40M | 0.77M | 0.89M |
|
Receivables
|
| | | 12.65M | | | 14.06M | 16.37M | 19.01M | 16.61M | 15.96M | 18.11M | 15.43M | 14.48M | 11.53M | 14.71M | 11.52M | 10.13M | 10.60M |
|
Prepaid Assets
|
0.69M | 0.54M | 0.38M | 5.53M | 0.35M | 0.20M | 5.29M | 4.32M | 5.23M | 3.37M | 3.49M | 2.59M | 4.00M | 3.69M | 3.41M | 2.91M | 2.42M | 2.93M | 2.81M |
|
Current Assets
|
0.84M | 0.56M | 0.48M | 54.30M | 0.57M | 0.22M | 102.45M | 86.00M | 76.07M | 62.17M | 48.18M | 49.80M | 69.67M | 61.95M | 54.36M | 57.19M | 65.45M | 56.67M | 49.07M |
|
Property, Plant & Equipment (Net)
|
| | | 7.51M | | | 7.37M | 7.33M | 7.01M | 6.72M | 6.41M | 6.14M | 5.86M | 5.61M | 5.44M | 5.05M | 4.78M | 4.58M | 4.35M |
|
Long-Term Investments
|
175.08M | 175.08M | 175.08M | 175.10M | 175.12M | 175.36M | | | | | | | | | | | | | |
|
Goodwill
|
| | | 188.77M | | | 192.46M | 194.36M | 208.06M | 208.08M | 206.89M | 187.70M | 164.33M | 164.43M | 165.96M | 159.06M | 139.57M | 139.78M | 135.36M |
|
Intangibles
|
| | | 33.73M | | | 29.66M | 28.73M | 29.36M | 27.61M | 23.86M | 18.11M | 16.79M | 15.63M | 15.01M | 15.10M | 12.47M | 12.35M | 12.60M |
|
Goodwill & Intangibles
|
| | | 222.50M | | | 222.12M | 223.09M | 237.41M | 235.69M | 230.75M | 205.82M | 181.12M | 180.07M | 180.97M | 174.16M | 152.04M | 152.12M | 147.97M |
|
Other Non-Current Assets
|
| | | 2.71M | | | 3.73M | 3.98M | 4.14M | 4.03M | 4.25M | 4.26M | 3.79M | 3.49M | 3.35M | 3.20M | 2.70M | 2.64M | 2.57M |
|
Non-Current Assets
|
175.08M | 175.08M | 175.08M | 324.19M | 175.12M | 175.36M | 347.93M | 347.15M | 364.93M | 360.79M | 352.68M | 320.76M | 288.09M | 284.31M | 283.59M | 269.01M | 234.23M | 231.68M | 224.79M |
|
Assets
|
175.92M | 175.64M | 175.56M | 378.49M | 175.69M | 175.58M | 450.38M | 433.16M | 441.00M | 422.96M | 400.86M | 370.56M | 357.76M | 346.26M | 337.95M | 326.20M | 299.69M | 288.35M | 273.87M |
|
Accounts Payables
|
0.10M | 1.68M | 1.61M | 15.80M | 1.81M | 1.75M | 11.20M | 13.74M | 13.79M | 13.30M | 12.71M | 12.91M | 11.10M | 7.81M | 7.63M | 8.46M | 9.56M | 7.64M | 7.42M |
|
Notes Payables
|
| | | | 0.30M | | | | | | | | | | | | | | |
|
Payables
|
0.10M | 1.68M | 1.61M | 15.80M | 2.11M | 1.75M | 11.20M | 13.74M | 13.79M | 13.30M | 12.71M | 12.91M | 11.10M | 7.81M | 7.63M | 8.46M | 9.56M | 7.64M | 7.42M |
|
Accumulated Expenses
|
0.15M | 0.32M | 1.39M | 2.94M | 3.97M | 5.79M | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 5.88M | | | 2.29M | 2.08M | 2.07M | 2.04M | 1.87M | 2.88M | 3.21M | 4.66M | 3.98M | 2.27M | 1.71M | 0.71M | 0.09M |
|
Short term Debt
|
| | | 13.57M | | 0.30M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.10M | 0.07M | 0.07M | 10.02M | 0.04M | 0.01M | | 6.34M |
|
Current Leases
|
| | | | | | 7.94M | 6.71M | 3.38M | 3.47M | 3.23M | 3.07M | 3.40M | 3.52M | 3.65M | 3.39M | 3.09M | 3.27M | 3.29M |
|
Current Deferred Revenue
|
| | | 29.57M | | | 38.29M | 35.57M | 48.44M | 48.80M | 45.71M | 43.53M | 45.03M | 43.92M | 40.26M | 35.25M | 35.94M | 32.73M | 30.83M |
|
Total Current Liabilities
|
0.25M | 2.00M | 2.99M | 69.47M | 6.09M | 7.84M | 61.80M | 62.11M | 70.65M | 70.78M | 65.12M | 65.65M | 63.76M | 61.37M | 66.79M | 51.25M | 51.02M | 45.43M | 48.55M |
|
Convertible Debt
|
| | | 18.30M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
6.12M | 6.12M | 6.12M | 8.24M | 6.12M | 6.12M | 0.95M | 0.92M | 1.41M | 1.22M | 1.00M | 0.88M | 0.39M | 0.21M | 0.13M | 0.22M | 0.62M | 0.45M | 0.26M |
|
Preferred Stock Liabilities
|
175.00M | 175.00M | 175.00M | 449.21M | 175.00M | 175.26M | | | | | | | | | | | 2.72M | 2.72M | |
|
Non-Current Deferred Tax Liability
|
| | | 3.48M | | | 0.80M | 0.71M | 2.96M | 2.81M | 2.69M | 2.18M | 2.06M | 1.54M | 1.27M | 1.93M | 0.86M | 0.61M | 0.59M |
|
Operating Leases
|
| | | | | | 29.58M | 29.11M | 28.35M | 27.56M | 26.84M | 26.16M | 25.84M | 24.84M | 23.98M | 22.49M | 21.77M | 20.95M | 20.14M |
|
Other Non-Current Liabilities
|
| | | 4.02M | | | 1.81M | 13.86M | 13.90M | 3.70M | 4.01M | 5.17M | 2.81M | 2.81M | 2.81M | 2.97M | 3.44M | 4.82M | 2.66M |
|
Total Non-Current Liabilities
|
| | | 407.31M | | | 267.57M | 274.61M | 286.66M | 325.54M | 313.29M | 321.94M | 248.86M | 236.56M | 236.62M | 225.40M | 0.49M | 1.19M | 195.71M |
|
Total Liabilities
|
23.47M | 21.24M | 18.67M | 411.33M | 22.76M | 25.31M | 269.38M | 288.47M | 300.56M | 329.24M | 317.29M | 327.10M | 251.66M | 239.37M | 239.43M | 228.37M | 198.27M | 190.53M | 198.37M |
|
Total Debt
|
| | | 13.57M | | 0.30M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.10M | 0.07M | 0.07M | 10.02M | 0.04M | 0.01M | | 6.34M |
|
Common Equity
|
-22.56M | -20.60M | -18.10M | -482.05M | -22.07M | -24.99M | 181.00M | 144.69M | 140.43M | 93.72M | 83.57M | 43.46M | 106.10M | 106.89M | 98.52M | 97.83M | 98.70M | 95.09M | 75.50M |
|
Shareholder's Equity
|
-22.56M | -20.60M | -18.10M | -482.05M | -22.07M | -24.99M | 181.00M | 144.69M | 140.43M | 93.72M | 83.57M | 43.46M | 106.10M | 106.89M | 98.52M | 97.83M | 98.70M | 95.09M | 75.50M |
|
Liabilities and Shareholders Equity
|
175.92M | 175.64M | 175.56M | 378.49M | 175.69M | 175.58M | 450.38M | 433.16M | 441.00M | 422.96M | 400.86M | 370.56M | 357.76M | 346.26M | 337.95M | 326.20M | 299.69M | 288.35M | 273.87M |
|
Retained Earnings
|
-22.56M | -20.60M | -18.10M | -481.41M | -22.07M | -24.99M | -658.20M | -700.74M | -720.23M | -751.20M | -765.70M | -816.42M | -765.82M | -778.60M | -793.52M | -806.90M | -811.15M | -824.42M | -849.30M |
|
Treasury Shares
|
| | | 8.70M | | 0.01M | 8.54M | 9.74M | 6.95M | 7.06M | 6.73M | 9.27M | 5.50M | 9.07M | 10.24M | 14.04M | 11.47M | 11.51M | 1.00M |