|
Cash & Equivalents
|
0.02M | 107.99M | 30.66M | 68.07M | 53.18M | 207.25M | 145.02M | 103.90M | 108.57M | 104.30M | 59.97M | 57.25M | 66.05M | 58.53M | 69.81M | 61.16M | 51.57M | 53.15M | 69.53M | 58.43M | 39.27M | 58.34M |
|
Short-term Investments
|
| | 161.94M | | | 298.83M | 342.51M | 349.98M | 311.77M | 292.98M | 306.17M | 276.39M | 244.60M | 301.35M | 270.50M | 282.44M | 270.55M | 240.13M | 188.39M | 158.29M | 141.51M | 94.47M |
|
Cash & Current Investments
|
0.02M | 107.99M | 192.60M | 68.07M | 53.18M | 506.08M | 487.53M | 453.88M | 420.35M | 397.28M | 366.13M | 333.64M | 310.65M | 359.88M | 340.31M | 343.60M | 322.11M | 293.28M | 257.92M | 216.72M | 180.78M | 152.81M |
|
Receivables - Net
|
| | 2.00M | | | 8.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | | | | | | | | | | | |
|
Receivables
|
| | 2.00M | | | 8.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.07M | 1.31M | 0.19M | 0.15M | 4.53M | 4.52M | 8.20M | 17.16M | 5.81M | 6.57M | 9.36M | 9.04M | 10.15M | 8.80M | 8.44M | 6.30M | 7.54M | 8.43M | 7.78M | 8.89M | 10.54M |
|
Current Assets
|
| 1.62M | 193.63M | 1.45M | 0.73M | 516.34M | 492.34M | 460.65M | 436.08M | 401.67M | 375.27M | 343.00M | 320.54M | 370.89M | 346.54M | 352.04M | 328.41M | 300.81M | 266.34M | 224.93M | 190.10M | 163.78M |
|
Property, Plant & Equipment (Net)
|
| | 3.82M | | | 4.71M | 4.83M | 6.54M | 8.36M | 11.30M | 10.88M | 11.11M | 10.88M | 10.26M | 9.91M | 9.52M | 9.10M | 8.59M | 8.10M | 7.54M | 7.79M | 7.35M |
|
Long-Term Investments
|
| 166.76M | 166.82M | 166.81M | 166.82M | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | 0.03M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 4.00M | 4.00M | 4.00M | 4.00M | 3.42M | 2.57M | 2.57M | 3.40M | 2.57M | 2.57M | 2.57M | 2.57M | 2.14M | 2.14M | 2.14M |
|
Non-Current Assets
|
| 166.76M | 13.62M | 166.81M | 166.82M | 13.80M | 7.82M | 10.87M | 12.31M | 62.48M | 61.20M | 60.77M | 58.78M | 57.30M | 56.03M | 54.19M | 53.04M | 51.60M | 50.15M | 49.38M | 47.79M | 46.36M |
|
Assets
|
| 168.38M | 207.25M | 168.26M | 167.55M | 530.14M | 500.15M | 471.52M | 448.40M | 464.16M | 436.47M | 403.77M | 379.33M | 428.19M | 402.57M | 406.22M | 381.45M | 352.42M | 316.49M | 274.31M | 237.89M | 210.14M |
|
Accounts Payables
|
| 0.01M | 1.84M | 0.07M | 0.03M | 3.11M | 3.23M | 3.37M | 1.69M | 6.31M | 4.45M | 6.30M | 4.79M | 2.84M | 2.79M | 3.90M | 1.06M | 4.11M | 1.60M | 3.24M | 2.61M | 2.23M |
|
Payables
|
| 0.01M | 1.84M | 0.07M | 0.03M | 3.11M | 3.23M | 3.37M | 1.69M | 6.31M | 4.45M | 6.30M | 4.79M | 2.84M | 2.79M | 3.90M | 1.06M | 4.11M | 1.60M | 3.24M | 2.61M | 2.23M |
|
Accumulated Expenses
|
| 0.07M | 6.14M | 0.20M | 0.29M | 9.98M | 9.89M | 9.69M | 14.16M | 15.75M | 17.50M | 10.69M | 13.19M | 11.47M | 15.40M | 13.76M | 16.77M | 15.01M | 16.50M | 10.37M | 11.51M | 13.11M |
|
Other Accumulated Expenses
|
| | 0.79M | | | 1.07M | 0.67M | 0.90M | 0.92M | 1.78M | 1.27M | 1.52M | 1.55M | 1.44M | 1.29M | 1.99M | 1.51M | 2.75M | 1.74M | 1.98M | 2.00M | 1.73M |
|
Current Leases
|
| | 0.96M | | | 1.09M | 1.50M | 1.07M | 0.63M | 0.78M | 1.77M | 2.64M | 1.81M | 2.04M | 2.08M | 2.07M | 2.36M | 2.86M | 2.45M | 2.82M | 2.53M | 3.10M |
|
Current Taxes
|
| | 0.01M | 0.01M | 526.00 | | 0.05M | 0.05M | 0.00M | | 0.04M | 0.04M | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 31.98M | | | 27.81M | 26.02M | 25.02M | 28.20M | 28.48M | 31.79M | 34.01M | 33.85M | 27.07M | 25.67M | 23.07M | 23.67M | 15.60M | 17.62M | 19.48M | 23.37M | |
|
Total Current Liabilities
|
| 0.12M | 40.92M | 0.30M | 0.36M | 41.99M | 40.69M | 39.21M | 44.68M | 51.32M | 55.55M | 53.67M | 53.63M | 43.42M | 45.94M | 42.79M | 43.87M | 37.58M | 38.17M | 35.92M | 40.02M | 18.44M |
|
Non-Current Deffered Revenue
|
| 5.84M | 5.84M | 5.84M | 5.84M | 116.65M | 114.72M | 111.96M | 105.01M | 99.81M | 92.09M | 84.10M | 74.67M | 70.71M | 66.68M | 62.81M | 54.44M | 50.90M | 44.77M | 37.51M | 30.44M | |
|
Preferred Stock Liabilities
|
| 157.43M | | 157.12M | 156.36M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | 6.92M | | | 6.09M | | | | 39.95M | 39.36M | 38.73M | 38.08M | 37.47M | 36.84M | 36.17M | 35.47M | 34.76M | 34.04M | 34.12M | 32.47M | 31.66M |
|
Other Non-Current Liabilities
|
| | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 168.65M | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| 5.95M | 168.65M | 6.14M | 6.19M | 164.72M | 155.41M | 151.17M | 149.69M | 191.08M | 186.99M | 176.51M | 166.38M | 151.59M | 149.46M | 141.77M | 133.78M | 123.25M | 116.97M | 107.55M | 102.94M | 50.10M |
|
Common Equity
|
0.02M | 5.00M | 38.60M | 5.00M | 5.00M | 365.41M | 344.75M | 320.36M | 298.70M | 273.07M | 249.48M | 227.26M | 212.94M | 276.60M | 253.11M | 264.45M | 247.67M | 229.17M | 199.52M | 166.76M | 134.95M | 160.03M |
|
Shareholder's Equity
|
0.02M | 5.00M | 38.60M | 5.00M | 5.00M | 365.41M | 344.75M | 320.36M | 298.70M | 273.07M | 249.48M | 227.26M | 212.94M | 276.60M | 253.11M | 264.45M | 247.67M | 229.17M | 199.52M | 166.76M | 134.95M | 160.03M |
|
Liabilities and Shareholders Equity
|
| 168.38M | 207.25M | 168.26M | 167.55M | 530.14M | 500.15M | 471.52M | 448.40M | 464.16M | 436.47M | 403.77M | 379.33M | 428.19M | 402.57M | 406.22M | 381.45M | 352.42M | 316.49M | 274.31M | 237.89M | 210.14M |
|
Retained Earnings
|
| -0.05M | -103.10M | -0.36M | -1.13M | -139.29M | -161.34M | -186.54M | -211.40M | -240.45M | -269.51M | -297.52M | -318.23M | -340.49M | -371.26M | -409.17M | -434.72M | -463.89M | -501.56M | -541.43M | -580.29M | -564.40M |
|
Treasury Shares
|
| 0.01M | 0.26M | | | | | | | | | 0.63M | 0.69M | 0.76M | 0.76M | 1.25M | 1.26M | 1.20M | 1.21M | 1.54M | 1.41M | 1.28M |