|
Cash & Equivalents
|
0.04M | 0.36M | | 0.43M | 0.16M | 0.02M | 33.39M | 22.91M | 20.99M | 21.25M | 16.36M | 19.06M | 20.79M | 27.24M | 27.60M | 10.89M | 18.28M | 28.54M |
|
Short-term Investments
|
| | | | | | 54.88M | 90.70M | 82.16M | 75.38M | 70.62M | 49.95M | 36.43M | 32.15M | 31.84M | 32.70M | 23.33M | 30.96M |
|
Cash & Current Investments
|
0.04M | 0.36M | | 0.43M | 0.16M | 0.02M | 88.27M | 113.61M | 103.15M | 96.63M | 86.98M | 69.01M | 57.23M | 59.38M | 59.43M | 43.59M | 41.62M | 59.50M |
|
Receivables - Net
|
| | 21.14M | | | | 30.29M | 1.82M | 8.61M | 6.14M | 3.84M | 4.04M | 6.88M | 3.50M | 5.27M | 6.48M | 2.71M | 3.10M |
|
Receivables - Other
|
| | | | | | | | | | 0.80M | | | | 2.60M | 0.70M | 0.40M | 0.30M |
|
Receivables
|
| | 21.14M | | | | 30.29M | 1.82M | 8.61M | 6.14M | 4.64M | 4.04M | 6.88M | 3.50M | 7.87M | 7.18M | 3.11M | 3.40M |
|
Prepaid Assets
|
| 0.88M | 1.41M | 0.66M | 0.53M | 0.40M | 6.39M | 5.66M | 4.18M | 4.08M | 4.07M | 3.67M | 3.20M | 3.73M | 3.43M | 3.50M | 3.30M | 3.75M |
|
Current Assets
|
| 1.24M | 22.54M | 1.10M | 0.69M | 0.42M | 124.95M | 121.08M | 115.94M | 106.85M | 94.90M | 76.72M | 67.30M | 66.61M | 68.14M | 53.58M | 47.62M | 66.35M |
|
Property, Plant & Equipment (Net)
|
| | 6.79M | | | | 19.98M | 19.31M | 19.23M | 18.51M | 18.25M | 17.96M | 17.33M | 16.33M | 15.49M | 14.71M | 14.06M | 13.28M |
|
Long-Term Investments
|
| 235.75M | 235.75M | 235.80M | 236.10M | 237.19M | | | | | | | | | | | | |
|
Goodwill
|
| | 83.98M | | | | 83.98M | 83.98M | 83.98M | 83.98M | 83.98M | 83.98M | 83.98M | 83.98M | 83.98M | 83.98M | 83.98M | 83.98M |
|
Intangibles
|
| | 176.32M | | | | 167.24M | 164.35M | 161.92M | 158.77M | 155.47M | 152.06M | 147.51M | 144.12M | 138.06M | 134.83M | 131.60M | 128.38M |
|
Goodwill & Intangibles
|
| | 260.30M | | | | 251.22M | 248.33M | 245.90M | 242.75M | 239.45M | 236.03M | 231.49M | 228.10M | 222.04M | 218.81M | 215.58M | 212.36M |
|
Other Non-Current Assets
|
0.60M | | 1.50M | | | | 3.13M | 3.34M | 3.35M | 3.19M | 2.19M | 1.93M | 1.71M | 1.62M | 1.54M | 1.28M | 1.17M | 1.03M |
|
Non-Current Assets
|
| 235.75M | 281.92M | 235.80M | 236.10M | 237.19M | 296.26M | 291.96M | 289.30M | 284.86M | 280.32M | 275.84M | 269.96M | 264.94M | 257.42M | 252.60M | 248.06M | 243.34M |
|
Assets
|
0.63M | 236.99M | 304.46M | 236.90M | 236.79M | 237.61M | 421.21M | 413.04M | 405.24M | 391.71M | 375.23M | 352.56M | 337.26M | 331.55M | 325.56M | 306.18M | 295.67M | 309.69M |
|
Accounts Payables
|
| 0.03M | 2.92M | 0.37M | 4.54M | 6.30M | 2.97M | 2.48M | 2.36M | 2.50M | 4.41M | 3.56M | 2.81M | 2.19M | 2.30M | 1.93M | 1.98M | 1.91M |
|
Payables
|
| 0.03M | 2.92M | 0.37M | 4.54M | 6.30M | 2.97M | 2.48M | 2.36M | 2.50M | 4.41M | 3.56M | 2.81M | 2.19M | 2.30M | 1.93M | 1.98M | 1.91M |
|
Accumulated Expenses
|
0.44M | 0.04M | 3.75M | 0.31M | 0.31M | 0.31M | 5.56M | 3.91M | 4.93M | 6.52M | 7.07M | 4.03M | 4.55M | 5.45M | 6.14M | 3.58M | 4.71M | 5.15M |
|
Short term Debt
|
5.00 | | 2.54M | 0.04M | 0.06M | 0.09M | 4.02M | 2.47M | 2.81M | 1.75M | 1.30M | 0.89M | 0.33M | 0.51M | 0.53M | 0.35M | 1.12M | 0.72M |
|
Current Leases
|
| | 0.58M | | | | 1.78M | 2.44M | 3.42M | 3.45M | 3.49M | 3.52M | 3.56M | 3.75M | 3.78M | 3.81M | 3.84M | 3.86M |
|
Current Taxes
|
| | | | | | 3.48M | 3.49M | 3.46M | 3.46M | | | | | | | | |
|
Current Deferred Revenue
|
| | 10.79M | | | | 8.21M | 6.89M | 7.27M | 7.38M | 6.85M | 5.53M | 2.91M | 2.51M | 2.50M | 1.73M | 1.00M | 1.64M |
|
Total Current Liabilities
|
| 0.10M | 20.58M | 5.46M | 6.98M | 10.27M | 26.02M | 21.68M | 24.24M | 25.06M | 23.12M | 17.52M | 14.15M | 14.40M | 15.09M | 11.41M | 12.64M | 13.28M |
|
Non-Current Deffered Revenue
|
| 8.05M | 9.23M | 8.05M | 8.05M | 4.03M | 4.33M | 3.02M | 3.48M | 1.95M | 0.86M | 0.28M | 0.07M | 0.04M | 0.12M | | 0.04M | |
|
Preferred Stock Liabilities
|
| 235.75M | 235.75M | 235.75M | 236.10M | 237.19M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 38.90M | | | | 39.87M | 20.40M | 17.19M | 13.87M | 38.11M | 8.74M | 6.84M | 4.13M | 2.31M | 2.21M | 2.33M | 1.17M |
|
Operating Leases
|
| | 13.27M | | | | 24.02M | 25.86M | 26.52M | 26.18M | 22.07M | 24.93M | 24.33M | 23.84M | 19.38M | 22.48M | 21.78M | 21.07M |
|
Other Non-Current Liabilities
|
| | 4.83M | | | | 4.09M | 3.68M | 3.38M | 3.52M | 3.20M | 3.18M | 1.19M | 1.11M | 0.95M | 0.30M | 0.59M | 0.52M |
|
Total Non-Current Liabilities
|
| | 65.33M | | | | 75.75M | 68.56M | 68.05M | 63.64M | 57.44M | 47.98M | 41.89M | 38.72M | 36.99M | 32.37M | 33.02M | 31.73M |
|
Total Liabilities
|
0.62M | 8.15M | 70.16M | 13.51M | 15.03M | 14.29M | 79.84M | 72.24M | 71.43M | 67.16M | 60.64M | 51.16M | 43.08M | 39.83M | 37.94M | 32.67M | 33.61M | 32.25M |
|
Total Debt
|
5.00 | | 2.54M | 0.04M | 0.06M | 0.09M | 4.02M | 2.47M | 2.81M | 1.75M | 1.30M | 0.89M | 0.33M | 0.51M | 0.53M | 0.35M | 1.12M | 0.72M |
|
Common Equity
|
0.02M | -6.90M | 234.31M | -12.36M | -14.34M | -13.87M | 341.37M | 340.80M | 333.81M | 324.55M | 314.58M | 301.39M | 294.18M | 291.73M | 287.62M | 273.52M | 262.06M | 277.44M |
|
Shareholder's Equity
|
0.02M | -6.90M | 234.31M | -12.36M | -14.34M | -13.87M | 341.37M | 340.80M | 333.81M | 324.55M | 314.58M | 301.39M | 294.18M | 291.73M | 287.62M | 273.52M | 262.06M | 277.44M |
|
Liabilities and Shareholders Equity
|
0.63M | 236.99M | 304.46M | 236.90M | 236.79M | 237.61M | 421.21M | 413.04M | 405.24M | 391.71M | 375.23M | 352.56M | 337.26M | 331.55M | 325.56M | 306.18M | 295.67M | 309.69M |
|
Retained Earnings
|
-0.01M | -6.90M | | -12.36M | -14.34M | -13.87M | 11.25M | 5.15M | -9.58M | -25.31M | -39.37M | -58.33M | -71.96M | -88.33M | -101.40M | -119.60M | -135.47M | -152.00M |
|
Treasury Shares
|
| | | | | | 0.86M | 1.44M | 2.16M | 2.12M | 1.88M | 2.32M | 2.08M | 2.07M | 1.76M | 2.15M | 2.03M | 1.93M |