|
Cash & Equivalents
|
135.31M | 137.38M | 79.79M | 117.78M | 114.52M | 102.30M | 108.26M | 115.33M | 107.11M | 81.66M | 68.56M | 95.14M | 79.92M | 78.41M | 74.36M | 41.10M | 49.76M | 69.16M | 80.87M | 82.89M | 86.44M | 100.90M | 101.53M | 90.64M |
|
Short-term Investments
|
| | 49.67M | 49.49M | 49.36M | 65.49M | 63.22M | 59.68M | 69.82M | 97.66M | 105.19M | 76.97M | 92.93M | 99.05M | 106.07M | 71.93M | 44.65M | 25.05M | 12.33M | 8.62M | 3.75M | 1.00M | | |
|
Cash & Current Investments
|
135.31M | 137.38M | 129.46M | 167.27M | 163.88M | 167.79M | 171.48M | 175.01M | 176.94M | 179.32M | 173.75M | 172.11M | 172.85M | 177.46M | 180.44M | 113.03M | 94.41M | 94.21M | 93.21M | 91.51M | 90.18M | 101.90M | 101.53M | 90.64M |
|
Receivables - Net
|
11.10M | 12.31M | 14.09M | 14.41M | 17.18M | 15.93M | 16.13M | 16.04M | 25.48M | 23.08M | 24.86M | 26.73M | 35.83M | 36.70M | 42.28M | 45.09M | 63.49M | 50.42M | 58.61M | 54.36M | 84.03M | 64.78M | 67.26M | 63.50M |
|
Receivables
|
11.10M | 12.31M | 14.09M | 14.41M | 17.18M | 15.93M | 16.13M | 16.04M | 25.48M | 23.08M | 24.86M | 26.73M | 35.83M | 36.70M | 42.28M | 45.09M | 63.49M | 50.42M | 58.61M | 54.36M | 84.03M | 64.78M | 67.26M | 63.50M |
|
Prepaid Assets
|
5.05M | 5.34M | 4.16M | 4.57M | 9.65M | 7.60M | 6.85M | 7.14M | 6.20M | 9.11M | 8.53M | 8.48M | 6.42M | 10.57M | 13.41M | 13.39M | 10.32M | 18.34M | 15.07M | 14.98M | 15.82M | 19.06M | 15.71M | 15.73M |
|
Current Assets
|
157.03M | 161.14M | 154.42M | 193.70M | 199.33M | 200.87M | 205.11M | 210.05M | 222.53M | 226.77M | 223.78M | 225.25M | 235.47M | 246.43M | 259.35M | 196.23M | 195.94M | 177.75M | 183.08M | 178.52M | 210.22M | 207.54M | 207.77M | 195.02M |
|
Property, Plant & Equipment (Net)
|
13.53M | 13.12M | 13.41M | 14.24M | 14.93M | 14.35M | 13.91M | 13.35M | 12.85M | 12.47M | 12.37M | 12.25M | 11.95M | 11.62M | 11.12M | 11.40M | 11.41M | 11.61M | 11.24M | 10.77M | 10.95M | 10.90M | 9.85M | 9.87M |
|
Long-Term Investments
|
| | | | | | | | | 1.46M | 7.93M | 9.76M | 12.99M | 9.71M | 12.01M | 8.39M | 3.70M | 0.99M | | | | | | |
|
Goodwill
|
2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 9.01M | 8.91M | 122.68M | 121.40M | 121.31M | 121.31M | 121.31M | 121.31M | 121.31M | 121.31M | 166.97M |
|
Intangibles
|
5.48M | 5.13M | 4.77M | 4.41M | 4.09M | 3.83M | 3.57M | 3.31M | 3.04M | 2.79M | 2.52M | 2.26M | 2.01M | 3.44M | 3.07M | 29.67M | 28.07M | 26.50M | 24.94M | 23.39M | 21.91M | 20.62M | 19.33M | 42.14M |
|
Goodwill & Intangibles
|
7.78M | 7.42M | 7.07M | 6.71M | 6.39M | 6.13M | 5.87M | 5.61M | 5.34M | 5.08M | 4.82M | 4.56M | 4.30M | 12.45M | 11.98M | 152.35M | 149.47M | 147.81M | 146.26M | 144.70M | 143.23M | 141.94M | 140.64M | 209.11M |
|
Other Non-Current Assets
|
5.50M | 5.84M | 6.37M | 7.20M | 8.76M | 9.78M | 10.82M | 11.88M | 14.40M | 15.35M | 16.21M | 16.82M | 19.64M | 20.20M | 21.18M | 22.23M | 26.24M | 42.44M | 44.19M | 45.77M | 51.65M | 52.33M | 52.74M | 54.80M |
|
Non-Current Assets
|
32.56M | 37.39M | 37.41M | 38.55M | 40.34M | 40.33M | 40.52M | 40.59M | 42.19M | 43.71M | 51.56M | 53.27M | 58.45M | 63.20M | 65.13M | 204.08M | 200.64M | 212.19M | 210.52M | 210.31M | 218.13M | 217.11M | 215.16M | 286.38M |
|
Assets
|
189.59M | 198.53M | 191.84M | 232.25M | 239.67M | 241.19M | 245.62M | 250.65M | 264.72M | 270.49M | 275.35M | 278.52M | 293.92M | 309.63M | 324.48M | 400.31M | 396.58M | 389.94M | 393.60M | 388.83M | 428.34M | 424.66M | 422.93M | 481.40M |
|
Accounts Payables
|
2.05M | 2.53M | 2.23M | 2.04M | 1.54M | 0.70M | 0.55M | 4.36M | 2.89M | 4.77M | 6.77M | 7.20M | 4.99M | 5.72M | 9.23M | 11.56M | 6.93M | 5.74M | 9.80M | 7.54M | 6.98M | 7.26M | 11.41M | 9.39M |
|
Payables
|
2.05M | 2.53M | 2.23M | 2.04M | 1.54M | 0.70M | 0.55M | 4.36M | 2.89M | 4.77M | 6.77M | 7.20M | 4.99M | 5.72M | 9.23M | 11.56M | 6.93M | 5.74M | 9.80M | 7.54M | 6.98M | 7.26M | 11.41M | 9.39M |
|
Accumulated Expenses
|
5.06M | 5.20M | 5.82M | 5.55M | 9.88M | 7.20M | 7.84M | 9.14M | 12.56M | 11.78M | 13.08M | 13.13M | 14.32M | 14.57M | 15.67M | 14.98M | 18.36M | 16.89M | 15.41M | 15.67M | 20.57M | 16.00M | 14.28M | 17.69M |
|
Current Leases
|
2.33M | 2.14M | 1.94M | 1.90M | 2.15M | 2.51M | 2.57M | 2.63M | 2.69M | 2.75M | 3.34M | 3.35M | 3.50M | 3.58M | 3.65M | 3.73M | 3.95M | 3.97M | 4.00M | 3.91M | 3.75M | 3.50M | 2.47M | 2.57M |
|
Current Deferred Revenue
|
29.57M | 33.79M | 35.26M | 37.26M | 43.41M | 50.80M | 54.37M | 55.88M | 69.22M | 76.54M | 80.06M | 84.78M | 95.74M | 109.10M | 115.88M | 122.49M | 140.54M | 146.36M | 148.32M | 149.17M | 178.59M | 173.95M | 171.10M | 172.56M |
|
Total Current Liabilities
|
43.06M | 47.00M | 49.71M | 51.65M | 63.58M | 67.59M | 72.97M | 80.94M | 98.43M | 107.35M | 114.05M | 119.46M | 132.81M | 146.31M | 157.65M | 163.32M | 181.04M | 182.41M | 187.12M | 186.52M | 220.75M | 214.10M | 208.59M | 219.14M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 75.00M | 55.00M | 45.00M | 40.00M | 30.00M | 25.00M | 20.00M | 15.00M | 44.00M |
|
Non-Current Deffered Revenue
|
0.21M | 0.28M | 0.20M | 0.24M | 0.35M | 0.21M | 0.17M | 0.12M | 0.13M | 0.15M | 0.18M | 0.26M | 0.49M | 0.71M | 0.78M | 0.92M | 0.92M | 0.75M | 0.94M | 1.04M | 1.10M | 0.94M | 1.00M | 0.83M |
|
Operating Leases
|
18.20M | 25.41M | 24.83M | 25.65M | 23.64M | 25.50M | 24.89M | 24.27M | 20.95M | 22.99M | 23.40M | 22.47M | 18.29M | 20.95M | 20.08M | 19.39M | 15.08M | 18.06M | 17.07M | 16.75M | 14.54M | 17.46M | 15.90M | 15.32M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 0.48M | 0.48M | 0.48M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 10.54M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | 164.38M | 174.86M | 254.89M | 252.04M | 242.24M | 241.13M | 230.39M | 261.40M | 249.00M | 238.03M | 276.73M |
|
Total Liabilities
|
61.46M | 70.56M | 72.80M | 75.64M | 87.57M | 90.78M | 95.46M | 102.69M | 119.51M | 127.73M | 134.28M | 138.84M | 151.58M | 164.86M | 175.33M | 255.37M | 252.39M | 242.59M | 241.48M | 230.74M | 261.75M | 249.35M | 238.38M | 287.27M |
|
Total Debt
|
| | | | | | | | | | | | | | | 75.00M | 55.00M | 45.00M | 40.00M | 30.00M | 25.00M | 20.00M | 15.00M | 44.00M |
|
Common Equity
|
128.13M | 127.97M | 119.03M | 156.62M | 152.10M | 150.41M | 150.16M | 147.95M | 145.21M | 142.75M | 141.06M | 139.69M | 142.34M | 144.77M | 149.14M | 144.94M | 144.19M | 147.35M | 152.12M | 158.09M | 166.59M | 175.31M | 184.56M | 194.13M |
|
Shareholder's Equity
|
128.13M | 127.97M | 119.03M | 156.62M | 152.10M | 150.41M | 150.16M | 147.95M | 145.21M | 142.75M | 141.06M | 139.69M | 142.34M | 144.77M | 149.14M | 144.94M | 144.19M | 147.35M | 152.12M | 158.09M | 166.59M | 175.31M | 184.56M | 194.13M |
|
Liabilities and Shareholders Equity
|
189.59M | 198.53M | 191.84M | 232.25M | 239.67M | 241.19M | 245.62M | 250.65M | 264.72M | 270.49M | 275.35M | 278.52M | 293.92M | 309.63M | 324.48M | 400.31M | 396.58M | 389.94M | 393.60M | 388.83M | 428.34M | 424.66M | 422.93M | 481.40M |
|
Treasury Shares
|
2.01M | | | | 2.00M | | | | 2.00M | | | | 2.69M | | | | 3.10M | 3.12M | 3.13M | 3.14M | 3.15M | 3.15M | 3.15M | 3.16M |
|
Retained Earnings
|
-115.39M | -125.87M | -134.17M | -141.17M | -147.04M | -153.41M | -158.85M | -165.84M | -175.75M | -185.50M | -200.11M | -214.04M | -225.99M | -236.24M | -249.32M | -272.33M | -292.41M | -305.99M | -322.88M | -339.97M | -354.38M | -365.60M | -377.59M | -386.97M |