|
Cash & Equivalents
|
| | 23.94M | 176.97M | 159.05M | 128.88M | 125.02M | 93.92M | 90.63M | 77.81M | 75.35M | 72.98M | 67.41M | 71.73M | 54.89M | 61.79M | 60.13M | 63.87M | 59.57M | 59.34M | 65.46M |
|
Short-term Investments
|
0.45M | 0.45M | 30.00M | 30.00M | 30.00M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.45M | 0.45M | 53.94M | 206.97M | 189.05M | 128.88M | 125.02M | 93.92M | 90.63M | 77.81M | 75.35M | 72.98M | 67.41M | 71.73M | 54.89M | 61.79M | 60.13M | 63.87M | 59.57M | 59.34M | 65.46M |
|
Receivables - Net
|
| | 25.26M | 19.84M | 24.40M | 31.02M | 0.49M | 4.33M | 25.05M | 38.14M | 0.64M | 5.63M | 34.72M | 47.87M | 6.99M | 38.63M | 13.36M | 50.98M | 11.76M | 42.95M | 41.84M |
|
Receivables - Other
|
| | | | | | | | | 0.29M | | | | 0.25M | | | | 0.77M | | | |
|
Receivables
|
| | 25.26M | 19.84M | 24.40M | 31.02M | 0.49M | 4.33M | 25.05M | 38.43M | 0.64M | 5.63M | 34.72M | 48.12M | 6.99M | 38.63M | 13.36M | 51.75M | 11.76M | 42.95M | 41.84M |
|
Current Deferred Tax Assets
|
-2.64M | -3.85M | -5.21M | 6.67M | -4.06M | 8.47M | -1.77M | -2.36M | -2.13M | 1.67M | 1.45M | 2.59M | 3.59M | 11.16M | 0.41M | 0.58M | 1.59M | 11.37M | 11.07M | 11.18M | 11.01M |
|
Prepaid Assets
|
| -0.51M | 2.10M | 2.27M | 4.77M | 7.85M | 10.99M | -1.48M | 6.89M | 6.63M | 5.02M | -1.13M | 6.90M | 5.60M | -1.32M | -2.92M | 5.68M | 4.57M | 5.57M | 7.33M | 6.79M |
|
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 |
|
Property, Plant & Equipment (Net)
|
-0.30M | -0.43M | 6.09M | -1.02M | -1.42M | 6.36M | -4.78M | -19.62M | -26.32M | 31.82M | -1.13M | -1.31M | -1.38M | 28.63M | -0.36M | -0.91M | -1.20M | 25.92M | -0.50M | 23.79M | -1.21M |
|
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 | | | | 9.56M | | | | 4.79M | 21.19M | 19.99M | 32.44M | 5.58M | 40.81M | 47.30M | 46.52M |
|
Goodwill & Intangibles
|
| | 2.87M | 3.89M | 3.83M | 11.62M | 10.58M | 11.96M | 10.76M | 9.56M | 8.36M | 7.16M | 5.96M | 4.79M | 24.48M | 19.99M | 32.44M | 30.85M | 40.81M | 47.30M | 46.52M |
|
Other Non-Current Assets
|
-0.11M | | 6.03M | -0.51M | 1.72M | 11.47M | 11.46M | 11.37M | 10.32M | 9.81M | -0.04M | -0.09M | -0.13M | 10.02M | -0.17M | -0.29M | -0.41M | 10.57M | 10.71M | 10.84M | -0.41M |
|
Non-Current Assets
|
| | 0.40M | 0.33M | 0.33M | 0.81M | 0.81M | 0.90M | 0.94M | 0.44M | 0.01M | 0.02M | 0.03M | 0.49M | 0.46M | 0.45M | 0.41M | 0.50M | 0.74M | 0.96M | 0.67M |
|
Assets
|
| | 103.63M | | | 227.00M | | | | 246.04M | | | | 239.01M | | | | 242.91M | | | |
|
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 |
|
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 |
|
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 |
|
Short term Debt
|
| | 26.85M | | | | | | 25.00M | 25.00M | 25.00M | 25.00M | 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 |
|
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 |
|
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 |
|
Non-Current Deffered Revenue
|
| | 3.01M | 0.61M | 0.59M | 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 |
|
Preferred Stock Liabilities
|
| | 135.81M | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 46.03M | 39.96M | 41.46M | 40.08M | 37.84M | 36.08M | 33.93M | 35.33M | 34.56M | 32.88M | 32.55M | 39.73M | 31.93M | 32.94M | 33.86M |
|
Other Non-Current Liabilities
|
| -0.05M | 0.77M | 0.01M | -0.02M | 3.26M | -0.06M | -0.43M | 3.05M | 2.11M | -2.36M | -2.36M | -2.36M | 3.07M | 0.19M | 0.62M | 4.42M | 4.23M | 0.07M | 0.11M | 6.38M |
|
Total Non-Current Liabilities
|
| 0.05M | 112.11M | 106.40M | 111.09M | 138.82M | 0.06M | 212.53M | 216.84M | 221.98M | 223.39M | 216.12M | 208.61M | 220.39M | 200.14M | 198.19M | 195.79M | 211.17M | 213.64M | 221.71M | 216.88M |
|
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 |
|
Total Debt
|
| | 26.85M | | | | | | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | | | | | | | |
|
Common 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 |
|
Shareholder's Equity
|
| | -145.06M | 119.07M | 104.78M | 84.91M | | | | 21.95M | | | | 15.55M | | | | 27.51M | | | |
|
Liabilities and Shareholders Equity
|
| | 103.63M | | | 227.00M | | | | 246.04M | | | | 239.01M | | | | 242.91M | | | |
|
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 |
|
Treasury Shares
|
| | 0.13M | | | 0.97M | | | | 2.87M | | | | 0.00M | | | | 0.00M | | | |