|
Cash & Equivalents
|
55.70M | 40.39M | 136.00M | 128.90M | 124.33M | 118.36M | 62.00M | 56.08M | 52.12M | 63.29M | 50.76M | 30.61M | 51.66M | 51.10M | 51.60M | 53.41M | 44.66M | 64.39M |
|
Cash & Current Investments
|
55.70M | 40.39M | 136.00M | 128.90M | 124.33M | 118.36M | 62.00M | 56.08M | 52.12M | 63.29M | 50.76M | 30.61M | 51.66M | 51.10M | 51.60M | 53.41M | 44.66M | 64.39M |
|
Receivables - Net
|
2.54M | 4.58M | 3.06M | 2.90M | 2.98M | 3.65M | 3.30M | 3.05M | 3.28M | 3.71M | 3.51M | 19.02M | 5.53M | 8.36M | 3.74M | 3.13M | 3.39M | 4.28M |
|
Receivables
|
2.54M | 4.58M | 3.06M | 2.90M | 2.98M | 3.65M | 3.30M | 3.05M | 3.28M | 3.71M | 3.51M | 19.02M | 5.53M | 8.36M | 3.74M | 3.13M | 3.39M | 4.28M |
|
Prepaid Assets
|
2.25M | 4.01M | 6.46M | 5.42M | 4.20M | 4.89M | 6.37M | 5.82M | 4.87M | 5.89M | 6.88M | 7.53M | 5.39M | 4.68M | 6.30M | 6.92M | 5.68M | 5.44M |
|
Current Assets
|
67.67M | 57.71M | 154.45M | 146.19M | 140.66M | 136.29M | 132.89M | 131.61M | 129.47M | 138.49M | 129.78M | 119.72M | 121.10M | 122.52M | 120.74M | 120.26M | 99.37M | 102.95M |
|
Property, Plant & Equipment (Net)
|
18.29M | 24.98M | 24.50M | 11.87M | 11.43M | 10.93M | 10.77M | 10.62M | 10.14M | 10.25M | 9.92M | 9.52M | 9.75M | 8.85M | 8.44M | 8.56M | 8.59M | 8.83M |
|
Goodwill
|
| | | | | | | | | | | | | | | | 29.31M | 29.46M |
|
Intangibles
|
| | | | | | | | | | | | | | | | 7.84M | 7.48M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | 37.16M | 36.95M |
|
Other Non-Current Assets
|
6.21M | 7.85M | 7.87M | 7.61M | 7.61M | 7.81M | 8.15M | 8.13M | 8.34M | 8.42M | 8.62M | 9.11M | 9.42M | 9.40M | 9.49M | 9.93M | 10.42M | 10.79M |
|
Non-Current Assets
|
25.30M | 35.16M | 33.04M | 80.01M | 78.17M | 76.25M | 75.46M | 74.41M | 73.11M | 72.35M | 71.23M | 70.45M | 70.10M | 69.51M | 68.19M | 68.05M | 104.97M | 103.51M |
|
Assets
|
92.97M | 92.87M | 187.49M | 226.20M | 218.83M | 212.54M | 208.35M | 206.02M | 202.58M | 210.83M | 201.01M | 190.17M | 191.20M | 192.03M | 188.93M | 188.31M | 204.34M | 206.46M |
|
Accounts Payables
|
3.40M | 4.50M | 4.06M | 4.23M | 4.67M | 3.40M | 3.79M | 4.15M | 4.27M | 4.79M | 5.17M | 4.16M | 7.57M | 7.60M | 8.28M | 4.87M | 5.91M | 6.12M |
|
Payables
|
3.40M | 4.50M | 4.06M | 4.23M | 4.67M | 3.40M | 3.79M | 4.15M | 4.27M | 4.79M | 5.17M | 4.16M | 7.57M | 7.60M | 8.28M | 4.87M | 5.91M | 6.12M |
|
Accumulated Expenses
|
10.29M | 16.12M | 12.25M | 11.92M | 14.14M | 15.77M | 13.64M | 14.80M | 14.48M | 16.82M | 18.49M | 13.94M | 15.49M | 18.68M | 17.64M | 20.55M | 24.95M | 27.24M |
|
Short term Debt
|
0.40M | | | | | 10.00M | 10.00M | | | | | | | | | | | |
|
Current Leases
|
7.10M | 8.57M | 8.48M | 8.33M | 7.73M | 7.72M | 6.99M | 7.04M | 6.91M | 6.76M | 6.52M | 6.42M | 6.39M | 6.36M | 6.60M | 6.70M | 6.81M | 6.70M |
|
Current Deferred Revenue
|
22.85M | 28.43M | 29.51M | 30.19M | 32.29M | 32.72M | 34.14M | 34.60M | 36.84M | 37.69M | 38.85M | 39.84M | 40.56M | 40.22M | 39.99M | 38.86M | 39.33M | 38.50M |
|
Total Current Liabilities
|
44.02M | 57.61M | 54.31M | 59.60M | 63.88M | 74.76M | 72.22M | 64.32M | 66.26M | 69.86M | 72.85M | 68.36M | 74.05M | 76.94M | 76.62M | 75.17M | 81.27M | 82.91M |
|
Capital Leases
|
7.36M | 7.48M | 6.56M | 6.57M | 6.18M | 5.29M | 6.00M | 5.92M | 5.92M | 6.00M | 6.12M | 6.31M | 6.28M | 6.25M | 6.38M | 6.68M | 6.92M | 6.34M |
|
Non-Current Debt
|
3.60M | 9.99M | 10.00M | 10.00M | 10.00M | | | 10.00M | 10.00M | 10.00M | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.00M | 3.14M | 4.32M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
151.94M | 151.94M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 52.47M | 51.83M | 51.11M | 46.91M | 49.72M | 48.77M | 47.85M | 43.08M | 46.07M | 45.08M | 44.09M | 38.96M | 42.07M | 41.04M | 40.01M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 0.51M | 2.94M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 121.96M | | 124.96M | 124.91M |
|
Total Liabilities
|
54.98M | 78.23M | 75.18M | 123.70M | 126.84M | 126.01M | 125.13M | 126.22M | 127.19M | 129.91M | 122.06M | 116.74M | 121.38M | 123.19M | 121.96M | 119.73M | 125.47M | 127.85M |
|
Total Debt
|
4.00M | 9.99M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | | | | | | | | |
|
Common Equity
|
-113.94M | -137.29M | 112.30M | 102.50M | 91.99M | 86.53M | 83.22M | 79.80M | 75.39M | 80.93M | 78.96M | 73.44M | 69.82M | 68.84M | 66.97M | 68.58M | 78.88M | 78.62M |
|
Shareholder's Equity
|
-113.94M | -137.29M | 112.30M | 102.50M | 91.99M | 86.53M | 83.22M | 79.80M | 75.39M | 80.93M | 78.96M | 73.44M | 69.82M | 68.84M | 66.97M | 68.58M | 78.88M | 78.62M |
|
Liabilities and Shareholders Equity
|
92.97M | 92.87M | 187.49M | 226.20M | 218.83M | 212.54M | 208.35M | 206.02M | 202.58M | 210.83M | 201.01M | 190.17M | 191.20M | 192.03M | 188.93M | 188.31M | 204.34M | 206.46M |
|
Retained Earnings
|
-130.21M | -167.83M | -181.90M | -195.74M | -210.60M | -222.40M | -231.64M | -239.50M | -248.50M | -255.63M | -262.67M | -269.90M | -278.42M | -284.30M | -291.01M | -299.84M | -308.55M | -317.22M |
|
Treasury Shares
|
| | 0.17M | | | | 8.28M | 7.46M | 8.81M | | 7.50M | 8.29M | 7.47M | 7.44M | 6.68M | 6.51M | 6.20M | 6.50M |