|
Cash & Equivalents
|
27.74M | 76.54M | 496.81M | 181.90M | 83.90M | 118.05M |
|
Short-term Investments
|
| | | 226.90M | 215.04M | 104.03M |
|
Cash & Current Investments
|
27.74M | 76.54M | 496.81M | 408.80M | 298.94M | 222.07M |
|
Receivables - Net
|
| 47.11M | 44.37M | 38.95M | 43.32M | 55.83M |
|
Receivables
|
| 47.11M | 44.37M | 38.95M | 43.32M | 55.83M |
|
Prepaid Assets
|
| 7.13M | 16.39M | 27.42M | 19.56M | 17.72M |
|
Current Assets
|
| 125.43M | 551.52M | 475.65M | 370.15M | 302.23M |
|
Property, Plant & Equipment (Net)
|
| 159.85M | 133.28M | 108.09M | 113.43M | 121.75M |
|
Goodwill
|
88.39M | 88.39M | 103.22M | 112.75M | 136.26M | 136.35M |
|
Intangibles
|
| 11.99M | 14.20M | 14.83M | 32.45M | 63.94M |
|
Goodwill & Intangibles
|
88.39M | 100.39M | 117.42M | 127.58M | 168.70M | 200.29M |
|
Other Non-Current Assets
|
| 5.40M | 6.10M | 6.20M | 18.30M | 11.90M |
|
Non-Current Assets
|
| 273.88M | 269.92M | 277.07M | 331.85M | 331.57M |
|
Assets
|
| 399.31M | 821.44M | 752.72M | 702.00M | 633.80M |
|
Accounts Payables
|
| 1.45M | 2.85M | 6.90M | 2.60M | 2.60M |
|
Notes Payables
|
| 8.24M | | | | |
|
Payables
|
| 9.69M | 2.85M | 6.90M | 2.60M | 2.60M |
|
Accumulated Expenses
|
| 30.20M | 48.82M | 46.02M | 44.78M | 42.60M |
|
Other Accumulated Expenses
|
| | | | | 11.91M |
|
Short term Debt
|
| | | | | 4.70M |
|
Current Leases
|
| | | 4.88M | 7.98M | 9.22M |
|
Current Taxes
|
| | | | | 2.79M |
|
Current Deferred Revenue
|
| 57.57M | 64.23M | 51.90M | 72.33M | 82.28M |
|
Total Current Liabilities
|
| 108.81M | 132.04M | 122.26M | 136.65M | 142.08M |
|
Non-Current Debt
|
| 62.64M | | | | |
|
Convertible Debt
|
| 92.97M | | | | |
|
Non-Current Deffered Revenue
|
| 15.12M | 3.58M | 2.88M | 5.29M | 11.18M |
|
Operating Leases
|
| | | 17.14M | 16.95M | 12.39M |
|
Other Non-Current Liabilities
|
| 11.36M | 23.22M | 16.67M | 9.14M | 18.08M |
|
Total Non-Current Liabilities
|
| 280.44M | 149.97M | 159.95M | 174.84M | 174.43M |
|
Total Liabilities
|
| 291.80M | 173.20M | 176.62M | 183.98M | 192.51M |
|
Total Debt
|
| 62.64M | | | | 4.70M |
|
Common Equity
|
217.64M | 107.51M | 648.25M | 576.10M | 518.02M | 441.29M |
|
Shareholder's Equity
|
217.64M | 107.51M | 648.25M | 576.10M | 518.02M | 441.29M |
|
Liabilities and Shareholders Equity
|
| 399.31M | 821.44M | 752.72M | 702.00M | 633.80M |
|
Retained Earnings
|
| -639.90M | -777.03M | -939.30M | -1079.81M | -1203.00M |
|
Preferred Shares
|
| 0.01M | | | | |
|
Treasury Shares
|
1.44M | 1.66M | 5.44M | 16.97M | 26.72M | 32.61M |