|
Cash & Equivalents
|
5.93M | 40.47M | 31.98M | 66.05M | 131.29M | 130.79M | 121.54M | 115.88M | 123.13M | 133.86M | 179.25M | 149.69M | 207.55M | 162.89M | 219.08M | 241.02M |
|
Short-term Investments
|
| | | | | | 7.52M | 23.08M | 40.19M | 44.54M | 34.28M | 37.79M | 49.76M | 51.41M | 56.36M | |
|
Cash & Current Investments
|
5.93M | 40.47M | 31.98M | 66.05M | 131.29M | 130.79M | 129.06M | 138.95M | 163.32M | 178.40M | 213.54M | 187.48M | 257.31M | 214.31M | 275.44M | 241.02M |
|
Receivables - Net
|
-0.64M | 5.57M | 7.96M | 10.94M | 11.61M | 15.42M | 17.61M | 20.75M | 24.90M | 27.49M | 33.00M | 37.81M | 38.81M | 42.50M | 50.16M | 56.21M |
|
Receivables
|
-0.64M | 5.57M | 7.96M | 10.94M | 11.61M | 15.42M | 17.61M | 20.75M | 24.90M | 27.49M | 33.00M | 37.81M | 38.81M | 42.50M | 50.16M | 56.21M |
|
Current Deferred Tax Assets
|
4.13M | 4.72M | 5.75M | 7.35M | 9.05M | 12.05M | 15.09M | 19.22M | 29.97M | 34.50M | 35.27M | 37.99M | 44.53M | 52.76M | 62.40M | 65.34M |
|
Prepaid Assets
|
1.44M | 0.87M | 1.76M | 5.44M | 2.85M | 3.85M | 5.03M | 7.01M | 6.15M | 9.23M | 11.28M | 12.31M | 16.04M | 16.32M | 16.76M | 23.51M |
|
Current Assets
|
16.26M | 51.64M | 48.24M | 91.51M | 156.07M | 162.19M | 166.79M | 185.93M | 224.33M | 249.62M | 291.62M | 271.36M | 352.44M | 322.81M | 401.44M | 381.91M |
|
Buildings
|
0.61M | 0.72M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
2.52M | 2.76M | 3.38M | 7.67M | 9.92M | 11.36M | 13.62M | 15.31M | 16.86M | 20.96M | 23.75M | 26.43M | 31.90M | 35.46M | 36.04M | 37.55M |
|
Long-Term Investments
|
| | | | | | 14.95M | 7.49M | 5.21M | | | 2.50M | | | | |
|
Goodwill
|
1.17M | 1.17M | 5.85M | 25.49M | 25.49M | 34.85M | 33.85M | 49.78M | 51.61M | 69.66M | 76.84M | 134.85M | 143.66M | 197.28M | 249.18M | 399.18M |
|
Intangibles
|
| 0.29M | 5.77M | 24.87M | 24.87M | 29.50M | 29.45M | 38.06M | 38.98M | 50.97M | 54.74M | 88.34M | 58.59M | 88.35M | 107.34M | 181.29M |
|
Goodwill & Intangibles
|
0.29M | 0.29M | 11.62M | 50.36M | 50.36M | 64.35M | 63.30M | 87.84M | 90.59M | 120.63M | 131.58M | 223.19M | 202.25M | 285.64M | 356.52M | 580.47M |
|
Long-Term Deferred Tax
|
| | 11.79M | 11.10M | 11.93M | 11.04M | 11.15M | 12.45M | 13.70M | 10.46M | 2.63M | 0.19M | 0.18M | 0.23M | 0.51M | 0.51M |
|
Other Non-Current Assets
|
1.62M | 1.94M | 2.51M | 3.20M | 3.68M | 5.27M | 5.26M | 6.09M | 9.97M | 10.97M | 11.67M | 12.61M | 15.19M | 17.42M | 20.35M | 20.57M |
|
Non-Current Assets
|
0.06M | 0.08M | 29.38M | 67.69M | 67.25M | 81.58M | 94.94M | 2.10M | 2.20M | 1.70M | 2.00M | 255.10M | 263.40M | 350.10M | 422.40M | 649.32M |
|
Assets
|
| 57.88M | 77.62M | 159.20M | 223.33M | 243.78M | 261.73M | 298.37M | 339.74M | 386.12M | 447.44M | 526.46M | 615.85M | 672.91M | 823.84M | 1,031.23M |
|
Accounts Payables
|
| 1.00M | 1.41M | 1.86M | 1.80M | 3.96M | 2.16M | 2.30M | 4.46M | 4.44M | 4.27M | 5.35M | 8.33M | 11.26M | 7.42M | 8.58M |
|
Payables
|
| 1.00M | 1.41M | 1.86M | 1.80M | 3.96M | 2.16M | 2.30M | 4.46M | 4.44M | 4.27M | 5.35M | 8.33M | 11.26M | 7.42M | 8.58M |
|
Accumulated Expenses
|
1.12M | 3.58M | 5.12M | 6.04M | 7.98M | 9.93M | 11.15M | 13.74M | 15.23M | 20.41M | 22.30M | 22.87M | 31.66M | 30.23M | 41.59M | 47.16M |
|
Other Accumulated Expenses
|
0.03M | 0.00M | | | | | | | | | | | | | | |
|
Current Leases
|
| 0.12M | | | | | | | | | 3.78M | 2.80M | 4.11M | 4.28M | 4.46M | 4.58M |
|
Current Deferred Revenue
|
3.41M | 3.58M | 3.84M | 5.50M | 6.33M | 7.50M | 7.74M | 9.99M | 10.03M | 9.86M | 10.52M | 11.12M | 50.43M | 57.42M | 69.19M | 74.26M |
|
Total Current Liabilities
|
11.29M | 9.09M | 11.47M | 14.47M | 18.91M | 24.56M | 24.23M | 32.16M | 43.95M | 56.52M | 68.03M | 80.13M | 102.87M | 110.64M | 130.67M | 146.68M |
|
Capital Leases
|
0.34M | 0.12M | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.35M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
4.03M | 5.00M | 6.60M | 8.31M | 8.79M | 10.65M | 11.01M | 10.85M | 3.06M | 5.37M | 2.85M | 3.00M | 5.14M | 4.77M | 6.93M | 6.19M |
|
Non-Current Deferred Tax Liability
|
0.03M | | | | | 0.04M | | 1.91M | 1.89M | 1.38M | 1.19M | 2.94M | 27.10M | 41.23M | 51.69M | 15.54M |
|
Operating Leases
|
| | | | | | | | | | 20.09M | 19.67M | 16.43M | 13.01M | 9.57M | 7.88M |
|
Other Non-Current Liabilities
|
0.37M | 0.28M | | | | | | | | 1.37M | 0.41M | 1.88M | | | 0.23M | 0.24M |
|
Total Non-Current Liabilities
|
-0.37M | 14.09M | | | | | | | | 65.78M | 92.16M | 103.86M | | | 156.14M | 176.30M |
|
Total Liabilities
|
| 14.37M | 18.07M | 24.38M | 30.56M | 38.68M | 39.55M | 49.10M | 51.63M | 67.15M | 92.56M | 105.74M | 131.59M | 135.84M | 156.37M | 176.54M |
|
Total Debt
|
0.35M | | | | | | | | | | | | | | | |
|
Common Equity
|
-60.47M | 43.51M | 59.55M | 134.82M | 192.77M | 205.09M | 222.19M | 257.77M | 288.11M | 318.97M | 354.88M | 420.72M | 484.26M | 537.07M | 667.48M | 854.69M |
|
Shareholder's Equity
|
-60.47M | 43.51M | 59.55M | 134.82M | 192.77M | 205.09M | 222.19M | 257.77M | 288.11M | 318.97M | 354.88M | 420.72M | 484.26M | 537.07M | 667.48M | 854.69M |
|
Liabilities and Shareholders Equity
|
| 57.88M | 77.62M | 159.20M | 223.33M | 243.78M | 261.73M | 298.37M | 339.74M | 386.12M | 447.44M | 526.46M | 615.85M | 672.91M | 823.84M | 1,031.23M |
|
Treasury Shares
|
0.07M | | | 0.07M | 0.10M | 0.12M | 0.14M | 0.38M | 0.65M | 0.76M | 1.24M | 1.61M | 1.79M | 0.36M | 2.15M | 1.93M |
|
Retained Earnings
|
-65.65M | -62.77M | -49.06M | -47.84M | -46.79M | -44.09M | -39.45M | -33.74M | -8.61M | 15.26M | 48.97M | 93.49M | 138.09M | 193.22M | 259.05M | 336.10M |