|
Assets
|
| 213.10M | 182.62M | 135.45M | 143.35M | 171.70M | 213.05M | 210.37M | 205.43M | 332.13M | 483.75M | 533.46M | 593.79M | 634.25M | 648.44M | 656.20M |
|
Cash & Equivalents
|
205.29M | 42.56M | 87.92M | 88.77M | 64.76M | 60.90M | 50.84M | 100.91M | 33.63M | 61.01M | 45.07M | 61.03M | 52.07M | 135.03M | 135.82M | 102.32M |
|
Short-term Investments
|
| 155.48M | 60.96M | 31.63M | 65.59M | 68.92M | 92.34M | 100.91M | 109.79M | 196.35M | 267.06M | 306.71M | 380.74M | 331.83M | 252.44M | 272.33M |
|
Cash & Current Investments
|
205.29M | 198.04M | 148.88M | 120.40M | 130.35M | 129.82M | 143.18M | 201.83M | 143.41M | 257.36M | 312.13M | 367.74M | 432.81M | 466.86M | 388.26M | 374.64M |
|
Receivables - Net
|
| 0.51M | 1.62M | 1.17M | 2.03M | 3.65M | 16.33M | 20.27M | 17.60M | 28.78M | 26.37M | 30.04M | 32.47M | 33.51M | 34.16M | 47.10M |
|
Receivables - Other
|
| | 0.12M | | 2.00M | 1.60M | | | | | | | | | | |
|
Receivables
|
| 0.51M | 1.73M | 1.17M | 4.03M | 5.25M | 16.33M | 20.27M | 17.60M | 28.78M | 26.37M | 30.04M | 32.47M | 33.51M | 34.16M | 47.10M |
|
Raw Materials
|
| | | | | 0.20M | | | | | | | | | | |
|
Work In Process
|
| | | | | 1.33M | | 0.02M | 0.08M | | | | | | | |
|
Finished Goods
|
| | | | | 3.39M | 1.29M | 0.76M | 0.76M | | | | | | | |
|
Inventory
|
| | | 0.06M | | 5.17M | 1.29M | 0.78M | 0.84M | 0.99M | 3.96M | 6.37M | 8.25M | 11.49M | 10.21M | 9.51M |
|
Current Deferred Tax Assets
|
| 0.18M | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 1.84M | 3.00M | 3.97M | 2.70M | 3.08M | 5.74M | 11.79M | 8.00M | 12.00M | 14.50M | 10.09M | 12.00M | 17.73M | 9.17M | 15.42M |
|
Current Assets
|
| 200.57M | 153.50M | 125.97M | 135.61M | 141.73M | 166.55M | 174.18M | 169.86M | 299.13M | 354.14M | 409.14M | 478.30M | 519.29M | 432.95M | 438.89M |
|
Property, Plant & Equipment (Net)
|
| 0.94M | 0.96M | 2.35M | 2.20M | 2.44M | 4.57M | 5.01M | 5.31M | 4.42M | 3.86M | 4.14M | 3.11M | 2.57M | 2.04M | 2.13M |
|
Long-Term Investments
|
| | 19.01M | | | | | | | | | | | | | |
|
Intangibles
|
| 9.52M | 12.00M | 12.00M | 5.04M | 15.90M | 60.94M | 60.94M | 26.07M | 24.54M | 23.04M | 21.56M | 20.08M | 18.57M | 121.37M | 114.10M |
|
Goodwill & Intangibles
|
| 9.52M | 12.00M | 12.00M | 5.04M | 15.90M | 60.94M | 60.94M | 26.07M | 24.54M | 23.04M | 21.56M | 20.08M | 18.57M | 121.37M | 114.10M |
|
Long-Term Deferred Tax
|
| 1.64M | | | | | | | | | 87.68M | 81.52M | 74.88M | 74.04M | 75.00M | 81.44M |
|
Other Non-Current Assets
|
| 0.43M | 0.60M | 0.60M | 0.50M | 0.81M | | | | | | | | | | |
|
Non-Current Assets
|
| 12.53M | 29.12M | 9.48M | 7.74M | 29.97M | 46.50M | 36.20M | 35.57M | 33.00M | 129.61M | 124.31M | 115.49M | 114.95M | 215.49M | 217.31M |
|
Accounts Payables
|
| 0.65M | 1.00M | 0.29M | 0.66M | 7.29M | 15.77M | 16.20M | 20.34M | 21.58M | 27.59M | 31.51M | 34.44M | 45.55M | 38.46M | 39.09M |
|
Payables
|
| 0.65M | 1.00M | 0.29M | 0.66M | 7.29M | 15.77M | 16.20M | 20.34M | 21.58M | 27.59M | 31.51M | 34.44M | 45.55M | 38.46M | 39.09M |
|
Accumulated Expenses
|
| 1.32M | 3.38M | 5.19M | 5.18M | 0.60M | 35.55M | 34.12M | 5.32M | | | | | | | |
|
Other Accumulated Expenses
|
| | 0.26M | 0.32M | 0.67M | 2.02M | 1.68M | 1.13M | 1.99M | | | | | | | |
|
Current Taxes
|
| 2.27M | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
197.43M | 170.64M | 143.85M | 117.06M | 90.28M | 0.25M | | | | | | | | | | |
|
Total Current Liabilities
|
| 31.03M | 31.62M | 32.26M | 32.85M | 7.79M | 51.32M | 50.32M | 70.36M | 53.02M | 59.51M | 65.94M | 74.42M | 91.44M | 87.70M | 99.98M |
|
Capital Leases
|
| | | | | | | | | | | | | | | 3.15M |
|
Non-Current Deffered Revenue
|
| 143.85M | 117.06M | 90.28M | 63.49M | 3.10M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.01M | 1.10M | 0.67M | -0.39M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 14.60M | 13.61M | 12.37M | 11.14M | 9.40M | 4.94M |
|
Other Non-Current Liabilities
|
| | | | | 3.10M | 3.71M | 3.72M | 3.67M | 3.69M | 0.84M | 2.76M | 4.39M | 6.80M | 8.83M | 9.59M |
|
Total Non-Current Liabilities
|
| | | | | 7.79M | 76.32M | 75.32M | 70.36M | 53.02M | 71.96M | 77.43M | 84.47M | 100.25M | 94.70M | 108.07M |
|
Total Liabilities
|
-23.03M | 175.37M | 149.14M | 125.54M | 99.22M | 10.89M | 80.02M | 79.04M | 74.04M | 56.71M | 72.80M | 80.19M | 88.86M | 107.05M | 103.53M | 117.66M |
|
Common Equity
|
23.03M | 37.73M | 33.47M | 9.90M | 44.12M | 160.82M | 133.03M | 131.33M | 131.39M | 275.42M | 410.94M | 453.27M | 504.93M | 527.20M | 544.91M | 538.55M |
|
Shareholder's Equity
|
23.03M | 37.73M | 33.47M | 9.90M | 44.12M | 160.82M | 133.03M | 131.33M | 131.39M | 275.42M | 410.94M | 453.27M | 504.93M | 527.20M | 544.91M | 538.55M |
|
Liabilities and Shareholders Equity
|
| 213.10M | 182.62M | 135.45M | 143.35M | 171.70M | 213.05M | 210.37M | 205.43M | 332.13M | 483.75M | 533.46M | 593.79M | 634.25M | 648.44M | 656.20M |
|
Retained Earnings
|
| -253.64M | -263.44M | -291.11M | -308.17M | -287.98M | -327.85M | -345.86M | -361.43M | -336.22M | -220.66M | -197.33M | -164.18M | -157.90M | -155.39M | -174.29M |
|
Treasury Shares
|
0.01M | 0.36M | 0.52M | 0.71M | 0.88M | 1.03M | 1.02M | 1.14M | 1.36M | 1.31M | 1.65M | 1.64M | 1.76M | 1.92M | 1.91M | 2.65M |