|
Cash & Equivalents
|
9.53M | 10.49M | 14.40M | 16.48M | 33.12M | 23.84M | 109.32M | 14.03M | 33.79M | 23.58M | 24.93M | 41.41M | 4.44M | 46.88M | 36.47M | 29.47M | 0.78M | 80.30M | 58.31M | 53.03M | 51.85M | 61.39M | 48.02M | 86.58M | 80.54M | 119.31M | 81.31M | 111.76M |
|
Short-term Investments
|
25.17M | 21.78M | 22.37M | 22.33M | 22.33M | 22.88M | 37.65M | 45.04M | 24.32M | 10.54M | 5.55M | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
34.70M | 32.27M | 36.77M | 38.80M | 55.45M | 46.72M | 146.97M | 59.07M | 58.11M | 34.11M | 30.49M | 41.41M | 4.44M | 46.88M | 36.47M | 29.47M | 0.78M | 80.30M | 58.31M | 53.03M | 51.85M | 61.39M | 48.02M | 86.58M | 80.54M | 119.31M | 81.31M | 111.76M |
|
Receivables - Net
|
18.63M | 24.35M | 33.88M | 32.17M | 36.24M | 34.94M | 44.63M | 48.12M | 48.84M | 50.20M | 71.61M | 75.54M | 88.01M | 94.61M | 119.70M | 186.85M | 162.86M | 187.91M | 243.00M | 242.08M | 261.97M | 322.72M | 357.27M | 326.67M | 305.72M | 334.25M | 490.24M | 463.23M |
|
Receivables
|
18.63M | 24.35M | 33.88M | 32.17M | 36.24M | 34.94M | 44.63M | 48.12M | 48.84M | 50.20M | 71.61M | 75.54M | 88.01M | 94.61M | 119.70M | 186.85M | 162.86M | 187.91M | 243.00M | 242.08M | 261.97M | 322.72M | 357.27M | 326.67M | 305.72M | 334.25M | 490.24M | 463.23M |
|
Prepaid Assets
|
5.86M | 8.26M | 9.13M | 10.37M | 14.86M | 13.60M | 26.32M | 31.66M | 34.12M | 33.40M | 37.79M | 40.21M | 37.07M | 31.48M | 40.52M | 46.41M | 44.09M | 41.29M | 60.12M | 65.75M | 72.94M | 82.68M | 86.59M | 104.83M | 91.09M | 92.29M | 120.74M | 113.14M |
|
Property, Plant & Equipment (Net)
|
0.95M | 0.92M | 0.89M | 0.86M | 0.84M | 0.81M | 0.79M | 0.75M | 0.74M | 0.68M | 0.63M | 0.58M | 0.53M | 0.48M | 0.69M | 0.66M | 0.60M | 0.54M | 0.50M | 0.43M | 0.37M | 0.31M | 0.25M | 0.41M | 0.43M | 2.39M | 2.93M | 2.69M |
|
Long-Term Investments
|
147.39M | 148.72M | 230.43M | 246.31M | 239.48M | 296.23M | 320.50M | 435.85M | 422.31M | 412.82M | 402.19M | 425.40M | 465.94M | 486.30M | 515.99M | 512.26M | 553.64M | 593.85M | 601.55M | 634.66M | 689.58M | 704.63M | 729.89M | 930.88M | 987.72M | 1,049.42M | 1,174.99M | 1,213.12M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | 3.75M | | | | 3.75M | | | |
|
Intangibles
|
0.74M | 0.74M | 0.74M | 0.74M | 0.74M | 0.74M | 0.74M | 0.74M | 11.51M | 11.19M | 10.85M | 10.51M | 10.01M | 9.20M | 8.89M | 8.57M | 10.02M | 7.95M | | | 11.80M | | | | 14.29M | | | |
|
Goodwill & Intangibles
|
0.74M | 0.74M | 0.74M | 0.74M | 0.74M | 0.74M | 0.74M | 0.74M | 11.51M | 11.19M | 10.85M | 10.51M | 10.01M | 9.20M | 8.89M | 8.57M | 8.26M | 7.95M | 13.10M | 12.71M | 12.31M | 11.93M | 11.54M | 11.15M | 13.24M | 24.93M | 62.84M | 62.54M |
|
Long-Term Deferred Tax
|
| 0.52M | | | | | | | | | | | | | 7.53M | 12.20M | 10.62M | 9.01M | 10.62M | 13.64M | 10.12M | 9.41M | 9.45M | 4.02M | 8.77M | 5.60M | 3.06M | 2.54M |
|
Other Non-Current Assets
|
0.40M | 0.40M | 0.48M | 0.42M | 0.23M | 0.31M | 0.62M | 0.16M | 0.25M | 0.27M | 0.69M | 0.23M | 0.09M | 0.06M | 0.04M | 0.07M | 0.06M | 0.07M | 0.29M | 0.26M | 0.31M | 0.38M | 0.18M | 0.10M | 0.10M | 0.01M | 0.02M | 0.02M |
|
Assets
|
231.13M | 246.24M | 349.43M | 372.83M | 395.46M | 443.64M | 584.05M | 699.76M | 729.09M | 825.87M | 829.66M | 876.81M | 925.73M | 957.43M | 1,051.14M | 1,216.47M | 1,306.45M | 1,440.99M | 1,546.31M | 1,626.33M | 1,708.02M | 1,884.68M | 2,016.05M | 2,276.01M | 2,262.22M | 2,426.51M | 2,832.49M | 2,943.55M |
|
Accounts Payables
|
9.24M | 8.36M | 9.73M | 15.53M | 13.55M | 10.32M | 10.47M | 13.23M | 20.73M | 19.57M | 20.95M | 21.55M | 21.28M | 26.56M | 17.65M | 20.66M | 25.76M | 19.40M | 24.84M | 32.53M | 42.38M | 39.64M | 52.05M | 75.42M | 70.08M | 65.41M | 153.76M | 109.39M |
|
Notes Payables
|
19.08M | 19.10M | | | | | | | | | | | | 15.00M | 23.00M | 26.40M | 36.40M | 71.40M | 71.40M | 52.60M | 52.60M | 43.00M | | | | | | |
|
Payables
|
28.32M | 27.46M | 9.73M | 15.53M | 13.55M | 10.32M | 10.47M | 13.23M | 20.73M | 19.57M | 20.95M | 21.55M | 21.28M | 41.56M | 40.65M | 47.05M | 62.16M | 90.80M | 96.24M | 85.13M | 94.98M | 82.64M | 52.05M | 75.42M | 70.08M | 65.41M | 153.76M | 109.39M |
|
Other Accumulated Expenses
|
16.06M | 12.63M | 14.63M | 16.97M | 16.82M | 18.35M | 24.22M | 132.08M | 129.04M | 207.46M | 169.09M | 175.69M | 173.37M | 165.11M | 163.67M | 205.82M | 231.41M | 264.97M | 298.08M | 324.35M | 342.27M | 402.19M | 466.60M | 497.44M | 503.38M | 543.89M | 598.66M | 684.27M |
|
Current Taxes
|
| 1.57M | 3.32M | 0.13M | 1.12M | 3.92M | 6.62M | | | | | | 10.27M | | | | | | | | 7.25M | 6.85M | | | | | 0.01M | 1.75M |
|
Current Deferred Revenue
|
79.13M | 92.26M | 103.39M | 116.16M | 130.37M | 137.10M | 150.05M | 173.59M | 183.49M | 195.77M | 222.61M | 257.67M | 284.67M | 316.68M | 376.81M | 443.46M | 471.31M | 496.18M | 528.29M | 570.45M | 597.10M | 662.31M | 720.53M | 739.62M | 741.69M | 813.46M | 900.99M | 979.37M |
|
Non-Current Deferred Tax Liability
|
| | 0.06M | 1.81M | 2.00M | 1.03M | 4.46M | 4.23M | 5.38M | 3.18M | 4.41M | 4.42M | 3.91M | | | | | | | | | | | | | | | |
|
Total Liabilities
|
134.84M | 144.33M | 149.79M | 164.37M | 176.91M | 182.82M | 208.81M | 337.86M | 365.38M | 449.48M | 452.91M | 499.03M | 531.57M | 577.03M | 673.08M | 848.62M | 921.70M | 1,036.34M | 1,132.60M | 1,205.00M | 1,236.77M | 1,383.03M | 1,483.44M | 1,572.70M | 1,533.19M | 1,636.06M | 1,985.29M | 2,065.44M |
|
Common Equity
|
96.29M | 101.91M | 199.64M | 208.46M | 218.56M | 260.82M | 375.24M | 361.89M | 363.71M | 376.38M | 376.75M | 377.78M | 394.17M | 380.40M | 378.06M | 367.85M | 384.75M | 404.65M | 413.71M | 421.33M | 471.25M | 501.66M | 532.61M | 703.31M | 729.03M | 790.45M | 847.20M | 878.11M |
|
Shareholder's Equity
|
96.29M | 101.91M | 199.64M | 208.46M | 218.56M | 260.82M | 375.24M | 361.89M | 363.71M | 376.38M | 376.75M | 377.78M | 394.17M | 380.40M | 378.06M | 367.85M | 384.75M | 404.65M | 413.71M | 421.33M | 471.25M | 501.66M | 532.61M | 703.31M | 729.03M | 790.45M | 847.20M | 878.11M |
|
Liabilities and Shareholders Equity
|
231.13M | 246.24M | 349.43M | 372.83M | 395.46M | 443.64M | 584.05M | 699.76M | 729.09M | 825.87M | 829.66M | 876.81M | 925.73M | 957.43M | 1,051.14M | 1,216.47M | 1,306.45M | 1,440.99M | 1,546.31M | 1,626.33M | 1,708.02M | 1,884.68M | 2,016.05M | 2,276.01M | 2,262.22M | 2,426.51M | 2,832.49M | 2,943.55M |
|
Retained Earnings
|
28.36M | 8.82M | 15.52M | 22.98M | 33.86M | 45.63M | 57.64M | 41.96M | 39.96M | 56.59M | 53.08M | 53.32M | 69.95M | 71.50M | 78.81M | 80.09M | 87.71M | 98.19M | 107.02M | 118.88M | 144.64M | 171.03M | 196.75M | 227.25M | 262.22M | 305.14M | 351.67M | 365.84M |
|
Treasury Shares
|
| | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.04M | 0.24M | 0.24M | 0.36M | 0.22M | 0.35M | 0.40M | 0.38M | 0.13M | 0.30M | 0.42M | 0.42M | | 0.46M | 0.46M | 0.46M | | 0.50M | 0.31M |