|
Cash & Equivalents
|
18.84M | 20.38M | 35.74M | 47.74M | 58.24M | 388.94M | 351.73M | 197.79M | 164.95M | 97.50M | 79.91M | 36.37M | 27.00M | 100.78M | 25.16M | 10.80M | 53.21M | 18.29M | 15.48M | 11.02M | 14.93M | 26.79M | 37.73M | 47.24M |
|
Short-term Investments
|
5.00M | | | | 3.00M | 3.00M | 44.63M | 201.90M | 217.61M | 261.53M | 264.95M | 305.46M | 301.12M | 214.91M | 215.37M | 202.94M | 145.50M | 177.77M | 178.32M | 177.83M | 167.80M | 154.19M | 141.83M | 127.93M |
|
Cash & Current Investments
|
23.84M | 20.38M | 35.74M | 47.74M | 61.24M | 391.94M | 396.36M | 399.68M | 382.56M | 359.03M | 344.87M | 341.82M | 328.12M | 315.69M | 240.53M | 213.74M | 198.71M | 196.06M | 193.80M | 188.85M | 182.74M | 180.98M | 179.56M | 175.17M |
|
Receivables - Net
|
-5.43M | | | | 48.62M | 45.58M | 38.89M | 36.80M | 46.12M | 42.08M | 39.77M | 31.21M | 43.76M | 33.45M | 31.31M | 25.89M | 37.94M | 28.52M | 24.02M | 23.75M | 28.62M | 25.34M | 18.30M | 14.82M |
|
Receivables - Other
|
5.57M | | | | 10.53M | 11.14M | 11.30M | 11.72M | 11.92M | 14.35M | 12.21M | 12.02M | 13.14M | 12.57M | 12.45M | 12.33M | 12.43M | 12.35M | 11.93M | 11.31M | 10.78M | 9.95M | 9.36M | 8.75M |
|
Receivables
|
0.14M | | | | 59.15M | 56.71M | 50.20M | 48.52M | 58.04M | 56.42M | 51.98M | 43.23M | 56.89M | 46.02M | 43.77M | 38.21M | 50.37M | 40.87M | 35.96M | 35.06M | 39.40M | 35.29M | 27.66M | 23.57M |
|
Current Deferred Tax Assets
|
-3.50M | | | | -7.46M | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
2.22M | | | | 7.08M | 8.78M | 11.26M | 9.66M | 8.47M | 11.76M | 9.95M | 8.38M | 6.28M | 8.43M | 7.29M | 6.54M | 4.71M | 6.92M | 6.25M | 6.74M | 6.19M | 8.34M | 7.65M | 7.32M |
|
Current Assets
|
54.24M | | | | 127.47M | 457.44M | 457.82M | 457.86M | 449.06M | 427.21M | 406.79M | 393.43M | 391.30M | 370.14M | 291.59M | 258.49M | 253.79M | 243.85M | 236.00M | 230.65M | 228.33M | 224.61M | 214.87M | 206.05M |
|
Property, Plant & Equipment (Net)
|
5.37M | | | | 9.05M | 9.07M | 9.78M | 8.85M | 8.78M | 8.67M | 8.08M | 8.13M | 7.21M | 5.96M | 5.67M | 5.85M | 5.37M | 6.13M | 5.34M | 4.40M | 6.67M | 5.72M | 5.29M | 5.11M |
|
Intangibles
|
| | | | | | | | | | 2.25M | 1.93M | 1.98M | 1.71M | 1.52M | 1.39M | 1.30M | 1.10M | 0.98M | 0.85M | 0.66M | 0.57M | 0.45M | 0.31M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 2.25M | 1.93M | 1.98M | 1.71M | 1.52M | 1.39M | 1.30M | 1.10M | 0.98M | 0.85M | 0.66M | 0.57M | 0.45M | 0.31M |
|
Long-Term Deferred Tax
|
3.71M | | | | 7.57M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.46M | | | | 1.45M | 1.32M | 0.90M | 0.99M | 1.76M | 1.47M | 1.93M | 1.82M | 1.61M | 1.49M | 1.37M | 1.27M | 1.10M | 1.01M | 1.02M | 0.69M | 0.79M | 0.95M | 1.17M | 0.89M |
|
Non-Current Assets
|
14.30M | | | | 29.25M | 30.31M | 30.74M | 30.05M | 31.43M | 34.92M | 38.40M | 36.88M | 34.18M | 32.26M | 29.15M | 27.47M | 26.52M | 25.31M | 23.01M | 20.28M | 22.62M | 21.17M | 20.25M | 18.74M |
|
Assets
|
68.54M | | | | 156.72M | 487.75M | 488.56M | 487.91M | 480.49M | 462.13M | 445.19M | 430.31M | 425.47M | 402.40M | 320.74M | 285.96M | 280.30M | 269.16M | 259.01M | 250.93M | 250.95M | 245.78M | 235.12M | 224.79M |
|
Accounts Payables
|
2.11M | | | | 4.73M | 6.12M | 2.91M | 2.03M | 3.12M | 5.15M | 3.63M | 4.28M | 4.61M | 3.19M | 4.27M | 2.70M | 1.91M | 1.71M | 2.01M | 2.69M | 2.75M | 1.92M | 3.66M | 3.79M |
|
Payables
|
2.11M | | | | 4.73M | 6.12M | 2.91M | 2.03M | 3.12M | 5.15M | 3.63M | 4.28M | 4.61M | 3.19M | 4.27M | 2.70M | 1.91M | 1.71M | 2.01M | 2.69M | 2.75M | 1.92M | 3.66M | 3.79M |
|
Accumulated Expenses
|
3.50M | | | | 17.44M | 16.27M | 19.55M | 22.99M | 19.01M | 18.71M | 18.80M | 17.06M | 18.46M | 17.32M | 16.87M | 16.63M | 16.91M | 13.56M | 14.63M | 14.78M | 16.39M | 13.54M | 15.21M | 15.00M |
|
Other Accumulated Expenses
|
| | | | 7.70M | 6.58M | 9.24M | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
1.01M | | | | 2.36M | 2.48M | 2.36M | 2.13M | 2.04M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | 1.77M | 2.46M | 2.56M | 2.68M | 2.65M | 2.64M | 2.64M | 2.69M | 2.78M | 2.87M | 2.86M | 2.93M | 2.37M | 1.69M | 1.11M | 0.59M |
|
Current Deferred Revenue
|
44.44M | | | | 92.24M | 95.56M | 93.90M | 91.19M | 96.22M | 92.13M | 90.77M | 81.03M | 83.45M | 81.17M | 74.46M | 66.60M | 74.36M | 73.12M | 66.01M | 63.63M | 66.69M | 71.56M | 62.15M | 57.76M |
|
Total Current Liabilities
|
58.93M | | | | 116.77M | 120.43M | 118.72M | 118.33M | 120.13M | 120.08M | 117.52M | 106.81M | 110.73M | 105.56M | 98.95M | 88.96M | 96.08M | 91.30M | 85.50M | 84.03M | 88.20M | 88.71M | 82.13M | 77.14M |
|
Capital Leases
|
| | | | | | | 4.03M | 3.42M | 1.38M | 0.72M | 0.30M | 0.09M | | | | | | | | | | | |
|
Non-Current Debt
|
23.06M | | | | 25.73M | 3.64M | 3.26M | 2.54M | 1.96M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
83.86M | 83.86M | 83.86M | 83.86M | 83.86M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
-3.71M | | | | 7.57M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | 12.22M | 11.06M | 10.37M | 9.33M | 4.39M | 3.73M | 3.18M | 5.39M | 1.77M | 1.10M | 0.44M | 1.02M | 1.01M | 0.93M | 0.78M |
|
Other Non-Current Liabilities
|
3.90M | | | | 4.02M | 3.90M | 3.86M | 3.37M | 3.62M | 1.38M | 1.55M | 1.69M | 1.74M | 1.51M | 1.07M | 1.30M | 1.52M | 1.67M | 1.56M | 1.58M | 2.33M | 2.33M | 2.05M | 2.54M |
|
Total Non-Current Liabilities
|
81.99M | | | | 142.50M | 124.07M | 121.99M | 120.87M | 121.78M | 128.20M | 124.26M | 112.74M | 115.77M | 109.95M | 102.68M | 92.14M | 98.57M | 93.08M | 86.61M | 84.47M | 89.22M | 89.72M | 83.05M | 77.92M |
|
Total Liabilities
|
85.89M | 172.32M | 163.44M | 154.98M | 146.52M | 127.97M | 125.84M | 124.25M | 125.40M | 129.58M | 125.81M | 114.42M | 117.51M | 111.47M | 103.76M | 93.44M | 100.08M | 94.74M | 88.17M | 86.05M | 91.54M | 92.05M | 85.10M | 80.46M |
|
Total Debt
|
24.07M | | | | 28.09M | 6.12M | 5.62M | 4.67M | 3.99M | | | | | | | | | | | | | | | |
|
Common Equity
|
-171.21M | -172.32M | -163.44M | -154.98M | -143.66M | 359.78M | 362.72M | 363.67M | 355.09M | 332.55M | 319.38M | 315.88M | 307.96M | 290.94M | 216.99M | 192.52M | 180.22M | 174.42M | 170.85M | 164.88M | 159.41M | 153.73M | 150.02M | 144.32M |
|
Shareholder's Equity
|
-171.21M | -172.32M | -163.44M | -154.98M | -143.66M | 359.78M | 362.72M | 363.67M | 355.09M | 332.55M | 319.38M | 315.88M | 307.96M | 290.94M | 216.99M | 192.52M | 180.22M | 174.42M | 170.85M | 164.88M | 159.41M | 153.73M | 150.02M | 144.32M |
|
Liabilities and Shareholders Equity
|
68.54M | | | | 156.72M | 487.75M | 488.56M | 487.91M | 480.49M | 462.13M | 445.19M | 430.31M | 425.47M | 402.40M | 320.74M | 285.96M | 280.30M | 269.16M | 259.01M | 250.93M | 250.95M | 245.78M | 235.12M | 224.79M |
|
Retained Earnings
|
-192.02M | | | | -171.26M | -174.09M | -176.61M | -186.01M | -195.52M | -211.00M | -227.21M | -241.60M | -253.73M | -271.32M | -284.16M | -295.64M | -305.51M | -316.22M | -327.39M | -338.80M | -347.67M | -356.37M | -363.65M | -370.02M |
|
Treasury Shares
|
| | | | | 0.03M | 0.43M | 1.66M | 0.43M | 0.96M | 1.53M | 1.53M | 2.46M | 1.28M | 4.10M | 7.52M | 5.95M | 0.70M | 1.54M | 7.20M | 5.05M | 5.98M | 6.29M | 5.84M |