|
Cash & Equivalents
|
175.03M | 130.18M | 533.87M | 510.96M | 512.17M | 427.91M | 313.69M | 275.63M | 323.23M | 327.97M | 305.56M | 256.81M | 272.36M | 204.56M | 190.59M | 189.62M | 230.26M | 235.93M |
|
Short-term Investments
|
| | | | | 66.05M | | | | 0.10M | 171.37M | 3.33M | 0.10M | 0.10M | 163.84M | 167.40M | 161.72M | 135.29M |
|
Cash & Current Investments
|
175.03M | 130.18M | 533.87M | 510.96M | 512.17M | 493.97M | 313.69M | 275.63M | 323.23M | 328.07M | 476.94M | 260.14M | 272.46M | 204.66M | 354.44M | 357.01M | 391.98M | 371.22M |
|
Receivables - Net
|
46.26M | 40.66M | 73.18M | 67.70M | 69.31M | 71.58M | 104.53M | 96.42M | 87.00M | 82.86M | 92.56M | 99.77M | 82.08M | 81.16M | 88.22M | 111.17M | 84.44M | 76.56M |
|
Receivables - Other
|
0.30M | | 0.10M | 0.20M | 0.10M | 0.10M | 0.40M | | | | | | | | | | | |
|
Receivables
|
46.56M | 40.66M | 73.28M | 67.90M | 69.41M | 71.68M | 104.93M | 96.42M | 87.00M | 82.86M | 92.56M | 99.77M | 82.08M | 81.16M | 88.22M | 111.17M | 84.44M | 76.56M |
|
Prepaid Assets
|
6.04M | 17.68M | 15.93M | 15.28M | 13.89M | 13.48M | 14.88M | 17.42M | 14.15M | 18.36M | 20.92M | 25.61M | 19.92M | 24.78M | 22.73M | 26.13M | 22.92M | 28.59M |
|
Current Assets
|
236.96M | 205.95M | 641.87M | 617.02M | 622.22M | 608.40M | 615.01M | 595.02M | 605.34M | 621.71M | 632.33M | 603.43M | 567.90M | 508.01M | 506.33M | 541.06M | 547.50M | 524.14M |
|
Property, Plant & Equipment (Net)
|
9.11M | 10.59M | 9.89M | 8.94M | 8.29M | 7.82M | 7.01M | 6.21M | 5.49M | 4.98M | 4.44M | 4.07M | 3.84M | 3.32M | 4.53M | 6.76M | 7.19M | 6.98M |
|
Long-Term Investments
|
| | 10.00M | 15.00M | 15.00M | 12.10M | 12.10M | 12.10M | 10.31M | 10.31M | 10.31M | 10.31M | | | | | | |
|
Goodwill
|
| 12.65M | 12.65M | 12.65M | 12.65M | 12.65M | 12.65M | 12.65M | 12.65M | 12.65M | 12.65M | 12.65M | 12.65M | 12.65M | 12.65M | 12.65M | 12.65M | 12.65M |
|
Intangibles
|
14.01M | 18.54M | 20.05M | 21.69M | 23.52M | 25.89M | 27.41M | 29.05M | 30.35M | 30.92M | 31.39M | 32.10M | 32.88M | 33.27M | 31.55M | 30.76M | 29.49M | 29.12M |
|
Goodwill & Intangibles
|
14.01M | 31.19M | 32.70M | 34.34M | 36.16M | 38.53M | 40.06M | 41.69M | 43.00M | 43.57M | 44.03M | 44.74M | 45.53M | 45.92M | 44.19M | 43.41M | 42.14M | 41.77M |
|
Other Non-Current Assets
|
2.90M | 2.90M | 2.90M | 3.63M | 3.63M | 3.63M | 3.63M | 3.63M | 3.53M | 3.43M | 35.79M | 0.10M | 1.11M | 1.11M | 32.21M | 30.19M | 28.48M | 26.64M |
|
Non-Current Assets
|
45.13M | 84.01M | 97.98M | 121.87M | 123.77M | 122.00M | 122.55M | 121.88M | 116.80M | 114.78M | 108.87M | 105.03M | 104.03M | 100.89M | 99.30M | 97.94M | 96.46M | 94.77M |
|
Assets
|
282.10M | 289.95M | 739.85M | 738.89M | 745.99M | 730.39M | 737.57M | 716.90M | 722.14M | 736.49M | 741.20M | 708.45M | 671.94M | 608.90M | 605.63M | 638.99M | 643.96M | 618.90M |
|
Accounts Payables
|
23.71M | 26.22M | 34.63M | 16.27M | 17.32M | 17.06M | 14.53M | 10.79M | 5.31M | 5.66M | 2.51M | 3.08M | 3.67M | 4.27M | 6.31M | 4.43M | 7.41M | 6.53M |
|
Payables
|
23.71M | 26.22M | 34.63M | 16.27M | 17.32M | 17.06M | 14.53M | 10.79M | 5.31M | 5.66M | 2.51M | 3.08M | 3.67M | 4.27M | 6.31M | 4.43M | 7.41M | 6.53M |
|
Accumulated Expenses
|
46.78M | 39.66M | 40.14M | 35.70M | 33.72M | 36.78M | 31.25M | 27.34M | 27.17M | 31.04M | 27.78M | 30.54M | 34.83M | 32.18M | 31.16M | 30.17M | 27.59M | 26.19M |
|
Other Accumulated Expenses
|
1.38M | 2.50M | 2.83M | 2.97M | 3.47M | 2.46M | 6.99M | 7.03M | 6.55M | 4.78M | 3.81M | | 2.94M | 3.39M | 5.46M | 4.76M | 2.43M | 2.66M |
|
Current Leases
|
| | | 7.41M | 7.14M | 7.01M | 7.00M | 6.91M | 7.08M | 6.97M | 5.83M | 3.58M | 4.71M | 4.69M | 2.50M | 2.58M | 2.93M | 5.30M |
|
Current Deferred Revenue
|
142.38M | 167.22M | 210.55M | 230.52M | 243.65M | 240.95M | 278.28M | 280.40M | 287.52M | 282.17M | 282.41M | 317.90M | 312.23M | 302.32M | 293.54M | 328.36M | 312.86M | 297.17M |
|
Total Current Liabilities
|
263.81M | 276.95M | 341.34M | 339.60M | 353.87M | 358.25M | 386.91M | 382.53M | 383.53M | 386.45M | 380.13M | 408.29M | 408.84M | 402.85M | 397.48M | 420.32M | 402.67M | 389.18M |
|
Non-Current Deffered Revenue
|
0.94M | 1.36M | 2.28M | 2.82M | 3.02M | 3.10M | 4.34M | 4.35M | 2.18M | 2.52M | 3.00M | 2.34M | 2.46M | 2.36M | 2.44M | 2.02M | 1.64M | 1.24M |
|
Preferred Stock Liabilities
|
274.10M | 274.27M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 18.87M | 16.87M | 15.02M | 6.54M | 11.83M | 10.36M | 8.63M | 1.12M | 4.53M | 13.08M | 12.11M | 8.31M | 9.87M | 9.22M | 11.97M |
|
Other Non-Current Liabilities
|
3.93M | 4.18M | 6.53M | 4.51M | 4.42M | 4.52M | 0.46M | 0.02M | 0.03M | 0.03M | 0.05M | 0.39M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Total Non-Current Liabilities
|
264.75M | 278.31M | 343.62M | 353.87M | 366.62M | 369.36M | 397.79M | 391.79M | 388.99M | 390.63M | 384.26M | 411.57M | 419.67M | 412.64M | 408.23M | 429.63M | 410.59M | 397.09M |
|
Total Liabilities
|
268.68M | 282.50M | 350.15M | 358.38M | 371.04M | 373.88M | 398.26M | 391.81M | 389.02M | 390.65M | 384.30M | 411.96M | 419.69M | 412.65M | 408.23M | 429.63M | 410.60M | 397.09M |
|
Common Equity
|
-260.69M | -266.81M | 389.70M | 380.51M | 374.95M | 356.52M | 339.31M | 325.08M | 333.12M | 345.84M | 356.89M | 296.49M | 252.25M | 196.26M | 197.39M | 209.36M | 233.36M | 221.81M |
|
Shareholder's Equity
|
-260.69M | -266.81M | 389.70M | 380.51M | 374.95M | 356.52M | 339.31M | 325.08M | 333.12M | 345.84M | 356.89M | 296.49M | 252.25M | 196.26M | 197.39M | 209.36M | 233.36M | 221.81M |
|
Liabilities and Shareholders Equity
|
282.10M | 289.95M | 739.85M | 738.89M | 745.99M | 730.39M | 737.57M | 716.90M | 722.14M | 736.49M | 741.20M | 708.45M | 671.94M | 608.90M | 605.63M | 638.99M | 643.96M | 618.90M |
|
Retained Earnings
|
-378.50M | -417.14M | -458.53M | -484.18M | -513.56M | -560.25M | -612.40M | -656.95M | -682.68M | -699.45M | -719.70M | -738.04M | -769.85M | -795.12M | -804.99M | -806.76M | -800.49M | -798.85M |
|
Treasury Shares
|
| | 2.55M | 4.11M | 7.99M | 16.72M | 16.18M | 16.74M | 17.70M | 17.30M | 15.77M | 4.96M | 8.75M | 15.07M | 14.89M | 14.43M | 16.95M | 4.10M |