|
Cash & Equivalents
|
7.51M | 7.99M | 7.82M | 12.67M | 101.26M | 81.49M | 68.39M | 44.60M | 40.20M | | 43.88M | 40.41M | 39.23M | 38.18M | 52.78M | 57.95M | 24.61M | 90.90M | 124.13M | 123.90M | 34.25M | 103.49M | 354.25M | 319.97M | 337.95M | 348.09M | 331.06M | 283.16M |
|
Short-term Investments
|
2.54M | | | | 3.31M | 18.60M | 28.62M | 49.14M | 45.81M | | 48.37M | | 70.77M | 75.17M | 75.44M | 87.53M | 78.24M | 72.67M | 61.05M | 84.80M | 32.73M | 32.98M | 33.02M | 69.24M | 47.23M | 49.86M | 104.86M | 187.45M |
|
Cash & Current Investments
|
10.05M | 7.99M | 7.82M | 12.67M | 104.56M | 100.09M | 97.01M | 93.74M | 86.01M | | 92.26M | 40.41M | 110.00M | 113.35M | 128.22M | 145.47M | 102.86M | 163.57M | 185.19M | 208.70M | 66.98M | 136.47M | 387.27M | 389.20M | 385.17M | 397.95M | 435.92M | 470.61M |
|
Receivables - Net
|
0.87M | | | | 0.74M | 0.20M | 0.53M | 1.04M | 1.05M | | 4.50M | | 6.46M | 5.48M | 6.99M | 7.61M | 8.28M | 9.83M | 8.70M | 11.54M | 11.40M | 11.21M | 8.68M | 14.40M | 1.17M | 18.39M | 18.23M | 16.20M |
|
Receivables - Other
|
0.21M | | | | 0.60M | | | | 0.75M | | | | 0.65M | | | | 0.59M | | | | 2.50M | | | | 1.89M | | | |
|
Receivables
|
1.08M | | | | 1.34M | 0.20M | 0.53M | 1.04M | 1.80M | | 4.50M | | 7.11M | 5.48M | 6.99M | 7.61M | 8.87M | 9.83M | 8.70M | 11.54M | 13.90M | 11.21M | 8.68M | 14.40M | 3.06M | 18.39M | 18.23M | 16.20M |
|
Prepaid Assets
|
2.30M | | | | 4.73M | 5.39M | 6.68M | 8.51M | 10.15M | | 14.34M | | 11.99M | 14.34M | 15.48M | 19.99M | 17.35M | 24.23M | 24.41M | 21.94M | 19.25M | 17.59M | 25.45M | 18.30M | 11.94M | 19.53M | 25.77M | 27.23M |
|
Current Assets
|
13.21M | | | | 110.03M | 108.63M | 107.10M | 106.55M | 103.12M | | 115.76M | | 132.30M | 135.09M | 152.34M | 174.63M | 197.86M | 198.71M | 219.40M | 243.13M | 264.94M | 294.97M | 671.30M | 749.29M | 730.28M | 785.38M | 794.73M | 819.30M |
|
Property, Plant & Equipment (Net)
|
2.28M | | | | 4.23M | 5.13M | 6.21M | 7.18M | 7.21M | | 9.00M | | 8.73M | 8.66M | 8.54M | 8.32M | 8.75M | 9.17M | 10.57M | 12.61M | 16.20M | 18.16M | 19.75M | 20.64M | 21.95M | 23.71M | 27.08M | 30.63M |
|
Intangibles
|
| | | | | 1.29M | 1.27M | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | 1.29M | 1.27M | 1.26M | 6.21M | | 5.90M | | 6.20M | 6.01M | 5.83M | 5.64M | 5.45M | 46.55M | 49.71M | 48.42M | 45.05M | 44.42M | 43.69M | 42.96M | 42.23M | 41.50M | 41.46M | 40.73M |
|
Long-Term Deferred Tax
|
-0.07M | | | | -0.02M | 0.01M | 0.01M | 0.01M | 0.08M | | -0.06M | -0.08M | -0.11M | -0.03M | -0.05M | -0.07M | -0.32M | -0.21M | -0.40M | -0.44M | -2.72M | -0.10M | -0.41M | -0.75M | -0.96M | 0.13M | 0.53M | -0.35M |
|
Other Non-Current Assets
|
0.56M | | | | 1.09M | 1.24M | 1.44M | 1.66M | 1.88M | | 1.95M | | 2.20M | 2.37M | 2.45M | 2.51M | 2.62M | 3.00M | 3.09M | 3.01M | 3.82M | 1.13M | 1.42M | 1.72M | 3.06M | 3.02M | 2.62M | 4.09M |
|
Non-Current Assets
|
2.84M | | | | 5.33M | 7.66M | 8.92M | 10.10M | 15.30M | | 16.85M | | 17.13M | 17.04M | 16.81M | 16.46M | 16.82M | 58.72M | 63.37M | 64.05M | 65.08M | 63.72M | 64.87M | 65.32M | 114.47M | 167.96M | 202.35M | 216.84M |
|
Assets
|
16.05M | | | | 115.36M | 116.30M | 116.02M | 116.65M | 118.42M | 122.56M | 132.61M | 139.60M | 149.43M | 152.13M | 169.15M | 191.09M | 214.68M | 257.44M | 282.76M | 307.18M | 330.01M | 358.68M | 736.17M | 814.61M | 844.75M | 953.33M | 997.07M | 1,036.14M |
|
Accounts Payables
|
1.94M | | | | 4.09M | 4.67M | 4.94M | 5.57M | 4.61M | 10.91M | 10.21M | 12.59M | 12.28M | 16.87M | 16.23M | 16.98M | 20.71M | 26.28M | 28.93M | 41.62M | 34.24M | 34.30M | 38.50M | 39.86M | 45.57M | 49.47M | 46.07M | 48.21M |
|
Payables
|
1.94M | | | | 4.09M | 4.67M | 4.94M | 5.57M | 4.61M | 10.91M | 10.21M | 12.59M | 12.28M | 16.87M | 16.23M | 16.98M | 20.71M | 26.28M | 28.93M | 41.62M | 34.24M | 34.30M | 38.50M | 39.86M | 45.57M | 49.47M | 46.07M | 48.21M |
|
Accumulated Expenses
|
3.22M | | | | 5.90M | 7.99M | 9.63M | 10.47M | 14.19M | | 14.67M | | 20.28M | 13.20M | 16.08M | 16.89M | 18.85M | 21.88M | 26.65M | 28.41M | 37.59M | 43.67M | 41.05M | 43.44M | 35.56M | 39.51M | 42.97M | 47.41M |
|
Other Accumulated Expenses
|
2.48M | | | | 5.88M | 7.20M | 9.27M | 11.22M | 13.64M | | 15.10M | | 15.21M | 15.43M | 20.13M | 21.45M | 20.23M | 27.98M | 25.94M | 22.99M | 28.07M | 33.19M | 41.56M | 31.10M | 32.04M | 36.15M | 45.45M | 40.73M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 15.34M | 15.26M | 14.27M |
|
Current Deferred Revenue
|
18.37M | | | | 35.78M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
26.01M | | | | 51.66M | 63.95M | 73.65M | 83.82M | 96.50M | | 123.05M | | 148.33M | 159.86M | 178.30M | 190.40M | 206.77M | 245.84M | 263.74M | 283.10M | 302.38M | 312.65M | 335.31M | 333.96M | 340.39M | 390.96M | 412.02M | 420.00M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | 285.02M | 332.74M | 337.78M | 342.89M | 348.09M | 353.36M |
|
Non-Current Deffered Revenue
|
0.62M | | | | 35.78M | 44.09M | 49.80M | 56.56M | 64.06M | | 83.06M | | 100.56M | 114.36M | 125.86M | 135.07M | 146.99M | 169.71M | 182.22M | 190.08M | 202.48M | 201.50M | 214.21M | 219.56M | 227.23M | 250.50M | 262.26M | 269.38M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 0.73M | | 0.68M | | 0.62M | 0.60M | 0.57M | 0.54M | 0.63M | 0.43M | 3.91M | 4.47M | 0.76M | 0.72M | 0.68M | 0.64M | 0.60M | 0.82M | 0.57M | 0.42M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 43.42M | 42.78M | 40.25M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | | | | | 2.97M | | | | 2.60M | | 2.07M | 2.48M |
|
Total Non-Current Liabilities
|
| | | | 1.40M | | | | 3.27M | | 4.34M | | 4.91M | 5.19M | 6.39M | 8.80M | 10.38M | 13.68M | 18.25M | 19.70M | 16.31M | 10.98M | 297.01M | 346.52M | 352.09M | 403.67M | 412.43M | 417.38M |
|
Total Liabilities
|
26.63M | | | | 53.06M | 65.71M | 75.64M | 86.14M | 99.77M | | 127.39M | | 153.24M | 165.05M | 184.69M | 199.20M | 217.15M | 259.52M | 281.99M | 302.80M | 318.69M | 323.63M | 632.33M | 680.49M | 692.49M | 794.63M | 824.45M | 837.37M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M | 1.22M |
|
Common Equity
|
-10.57M | | | | 62.30M | | | | | | | | | | | | | | | | | | | | | | | |
|
Shareholder's Equity
|
-10.57M | | | | 62.30M | 50.59M | 40.37M | 30.51M | 18.65M | | 5.22M | | -3.81M | -12.91M | -15.53M | -8.12M | -2.47M | -2.09M | 0.77M | 4.38M | 11.32M | 35.05M | 103.84M | 134.12M | 152.26M | 158.70M | 172.63M | 198.77M |
|
Liabilities and Shareholders Equity
|
16.05M | | | | 115.36M | 116.30M | 116.02M | 116.65M | 118.42M | 122.56M | 132.61M | 139.60M | 149.43M | 152.13M | 169.15M | 191.09M | 214.68M | 257.44M | 282.76M | 307.18M | 330.01M | 358.68M | 736.17M | 814.61M | 844.75M | 953.33M | 997.07M | 1,036.14M |
|
Treasury Shares
|
| | | | 0.12M | | | | 0.04M | | | | 0.73M | | | | 1.37M | | | | 2.08M | | | | 2.09M | | | |
|
Retained Earnings
|
-59.79M | | | | -88.51M | -103.43M | -117.23M | -130.00M | -145.08M | | -173.38M | | -196.41M | -216.32M | -227.74M | -237.39M | -243.31M | -264.19M | -278.46M | -292.98M | -299.58M | -304.68M | -310.32M | -316.24M | -318.37M | -349.11M | -365.85M | -383.21M |
|
Preferred Shares
|
0.02M | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | | 603.70M | 174.29M | 359.71M | 556.50M |