|
Cash & Equivalents
|
| | 23.94M | | 176.97M | 159.05M | 128.88M | 128.88M | 93.92M | 90.63M | 77.81M | 75.35M | 77.81M | 67.41M | 71.73M | 54.89M | 71.73M | 60.13M | 63.87M | 63.87M | 59.34M | 65.46M | 72.42M |
|
Short-term Investments
|
| | 30.00M | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
| | 53.94M | | 176.97M | 159.05M | 128.88M | 128.88M | 93.92M | 90.63M | 77.81M | 75.35M | 77.81M | 67.41M | 71.73M | 54.89M | 71.73M | 60.13M | 63.87M | 63.87M | 59.34M | 65.46M | 72.42M |
|
Receivables - Net
|
| | 25.26M | | 19.84M | 24.40M | 31.02M | 30.53M | 26.91M | 25.05M | 38.14M | 37.50M | 32.51M | 34.72M | 47.87M | 41.26M | 38.63M | 35.49M | 50.98M | 40.00M | 42.95M | 41.84M | 54.06M |
|
Receivables - Other
|
| | | | | | | | | | 0.29M | | | | 0.25M | | | | 0.77M | | | | |
|
Receivables
|
| | 25.26M | | 19.84M | 24.40M | 31.02M | 30.53M | 26.91M | 25.05M | 38.43M | 37.50M | 32.51M | 34.72M | 48.12M | 41.26M | 38.63M | 35.49M | 51.75M | 40.00M | 42.95M | 41.84M | 54.06M |
|
Current Deferred Tax Assets
|
| | 5.50M | | 6.67M | 7.44M | 8.47M | 9.51M | 10.15M | 10.40M | 9.79M | 9.37M | 9.00M | 8.68M | 11.16M | 11.09M | 10.96M | 10.57M | 11.37M | 11.07M | 11.18M | 11.01M | 11.55M |
|
Prepaid Assets
|
| | 2.10M | | 2.27M | 4.77M | 7.85M | 10.99M | 9.57M | 6.89M | 6.63M | 5.02M | 6.18M | 6.90M | 5.60M | 6.41M | 7.70M | 5.68M | 4.57M | 5.57M | 7.33M | 6.79M | 5.95M |
|
Current Assets
|
| | 88.25M | | 207.71M | 197.38M | 187.69M | 187.51M | 151.93M | 143.29M | 142.18M | 137.09M | 130.56M | 127.66M | 146.38M | 123.83M | 129.40M | 122.30M | 141.36M | 126.92M | 131.65M | 136.09M | 150.34M |
|
Property, Plant & Equipment (Net)
|
| | 6.09M | | 6.17M | 6.17M | 6.36M | 20.05M | 27.39M | 31.38M | 31.82M | 31.90M | 30.94M | 29.74M | 28.63M | 27.62M | 27.14M | 26.45M | 25.92M | 24.87M | 23.79M | 22.91M | 22.04M |
|
Goodwill
|
| | 2.87M | | | | 11.32M | 11.32M | 13.37M | 13.07M | 12.87M | 12.87M | 12.87M | 12.87M | 12.87M | 3.29M | | | 25.27M | | | | |
|
Intangibles
|
| | | | 3.89M | 3.83M | 11.62M | 10.58M | 11.96M | 10.76M | 9.56M | 8.36M | 7.16M | 5.96M | 4.79M | | | | 5.58M | | | | |
|
Goodwill & Intangibles
|
| | 2.87M | | 3.89M | 3.83M | 22.93M | 21.89M | 25.33M | 23.83M | 22.43M | 21.23M | 20.02M | 18.82M | 17.65M | 21.19M | 19.99M | 32.44M | 30.85M | 40.81M | 47.30M | 46.52M | 45.58M |
|
Other Non-Current Assets
|
| | 6.03M | | 1.97M | 1.72M | 11.47M | 11.46M | 11.37M | 10.32M | 9.81M | 9.86M | 9.90M | 9.95M | 10.02M | 10.19M | 10.31M | 10.43M | 10.57M | 10.71M | 10.84M | 10.98M | 6.36M |
|
Non-Current Assets
|
| | 15.39M | | 17.77M | 18.47M | 39.31M | 93.45M | 107.65M | 108.28M | 103.86M | 99.59M | 95.44M | 90.77M | 92.63M | 95.61M | 92.86M | 104.10M | 101.56M | 110.77M | 113.73M | 112.18M | 110.80M |
|
Assets
|
| | 103.63M | | 225.48M | 215.85M | 227.00M | 280.96M | 259.58M | 251.57M | 246.04M | 236.68M | 226.01M | 218.43M | 239.01M | 219.44M | 222.25M | 226.40M | 242.91M | 237.69M | 245.38M | 248.27M | 261.14M |
|
Accounts Payables
|
| | 4.35M | | 9.59M | 9.19M | 11.30M | 27.02M | 17.58M | 9.24M | 7.14M | 6.09M | 7.41M | 11.40M | 8.42M | 5.97M | 5.04M | 10.96M | 12.40M | 9.56M | 9.42M | 14.71M | 13.87M |
|
Payables
|
| | 4.35M | | 9.59M | 9.19M | 11.30M | 27.02M | 17.58M | 9.24M | 7.14M | 6.09M | 7.41M | 11.40M | 8.42M | 5.97M | 5.04M | 10.96M | 12.40M | 9.56M | 9.42M | 14.71M | 13.87M |
|
Accumulated Expenses
|
| | 12.99M | | 14.53M | 16.98M | 28.20M | 28.39M | 30.50M | 27.82M | 27.99M | 23.91M | 23.05M | 23.62M | 23.26M | 25.85M | 24.76M | 26.25M | 29.33M | 28.91M | 31.21M | 36.08M | 41.34M |
|
Short term Debt
|
| | 26.85M | | | | | | | | 25.00M | | | | 25.00M | | | | | | | | |
|
Current Leases
|
| | | | | | | 0.50M | 8.88M | 9.12M | 9.09M | 8.41M | 7.75M | 6.79M | 7.09M | 6.41M | 6.83M | 8.51M | 6.92M | 8.04M | 7.94M | 8.18M | 8.84M |
|
Current Deferred Revenue
|
| | 53.15M | | 65.33M | 65.76M | 76.68M | 89.66M | 90.18M | 83.50M | 93.19M | 100.93M | 96.78M | 89.82M | 99.97M | 107.64M | 108.00M | 98.56M | 108.23M | 109.17M | 114.23M | 104.11M | 112.17M |
|
Total Current Liabilities
|
| | 108.36M | | 103.00M | 107.80M | 134.15M | 165.84M | 167.69M | 174.33M | 180.93M | 180.69M | 175.55M | 169.96M | 184.19M | 161.63M | 161.39M | 162.62M | 177.19M | 174.82M | 180.43M | 181.66M | 196.56M |
|
Non-Current Deffered Revenue
|
| | 3.01M | | 2.79M | 2.68M | 2.60M | 1.61M | 1.27M | 1.04M | 0.97M | 0.48M | 0.33M | 0.39M | 0.88M | 0.72M | 0.69M | 0.62M | 1.17M | 1.19M | 2.18M | 1.36M | 1.23M |
|
Preferred Stock Liabilities
|
| | 135.81M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
1.05M | 3.47M | 4.80M | 2.88M | 5.13M | 7.86M | | 3.80M | 8.57M | 41.46M | 40.08M | 37.84M | 9.10M | 13.69M | 35.33M | 34.56M | 8.59M | 32.55M | 17.61M | 31.93M | 11.95M | 33.86M | 21.24M |
|
Other Non-Current Liabilities
|
| | 0.77M | | 0.01M | | 3.26M | | 3.18M | 3.05M | 2.11M | 2.02M | 1.79M | 1.96M | 3.07M | 3.42M | 3.85M | 4.42M | 4.23M | 5.76M | 6.27M | 6.38M | 5.57M |
|
Total Non-Current Liabilities
|
| | 112.11M | | 106.40M | | 138.82M | | 208.92M | 216.84M | 221.98M | 219.01M | 211.96M | 204.28M | 220.39M | 196.92M | 194.97M | 195.79M | 211.17M | 207.94M | 215.55M | 216.88M | 232.25M |
|
Total Liabilities
|
| | 112.88M | | 106.41M | 111.07M | 142.09M | | 212.10M | 219.88M | 224.09M | 221.03M | 213.75M | 206.24M | 223.47M | 200.34M | 198.81M | 200.22M | 215.40M | 213.71M | 221.82M | 223.26M | 237.82M |
|
Total Debt
|
| | 26.85M | | | | | | | | 25.00M | | | | 25.00M | | | | | | | | |
|
Common Equity
|
| | -145.06M | | 119.07M | 104.78M | 84.91M | | | | 21.95M | | | | 15.55M | | | | 27.51M | | | | |
|
Shareholder's Equity
|
| | -145.06M | | | | 84.91M | | 47.48M | 31.68M | 21.95M | 15.66M | 12.26M | 12.18M | 15.55M | 19.11M | 23.44M | 26.18M | 27.51M | 23.98M | 23.55M | 25.01M | 23.33M |
|
Liabilities and Shareholders Equity
|
| | 103.63M | | 225.48M | 215.85M | 227.00M | 280.96M | 259.58M | 251.57M | 246.04M | 236.68M | 226.01M | 218.43M | 239.01M | 219.44M | 222.25M | 226.40M | 242.91M | 237.69M | 245.38M | 248.27M | 261.14M |
|
Retained Earnings
|
| | -171.09M | | -198.92M | -216.25M | -240.06M | | -287.74M | -308.73M | -323.73M | -335.56M | -344.85M | -349.69M | -353.10M | -355.83M | -356.57M | -359.14M | -364.56M | -373.81M | -385.66M | -390.00M | -397.49M |
|
Treasury Shares
|
| | 0.13M | | | | 0.97M | | | | 2.87M | | | | 0.00M | | | | 0.00M | | | | |