|
Cash & Equivalents
|
17.02M | 45.30M | 75.67M | 236.88M | 261.71M | 292.37M | 326.31M | 351.49M | 367.46M | 384.91M | 391.21M | 407.26M | 435.58M | 305.82M | 267.45M | 312.31M | 296.55M | 289.55M | 349.12M | 490.36M | 432.44M | 342.98M | 422.57M |
|
Short-term Investments
|
| 2.72M | 0.29M | 0.77M | | 3.81M | 2.77M | 2.91M | 5.88M | 10.72M | 25.44M | 25.79M | 15.85M | 12.95M | 40.48M | 213.11M | 10.39M | 8.00M | 8.00M | 94.98M | 107.85M | 201.71M | 230.51M |
|
Cash & Current Investments
|
17.02M | 48.03M | 75.97M | 237.65M | 261.71M | 296.17M | 329.08M | 354.39M | 373.34M | 395.62M | 416.65M | 433.05M | 451.42M | 318.77M | 307.93M | 525.41M | 306.94M | 297.55M | 357.12M | 585.34M | 540.29M | 544.69M | 653.09M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 6.71M | | | | 4.04M | | | |
|
Prepaid Assets
|
0.48M | 3.93M | 17.14M | 15.73M | 29.71M | 26.31M | 17.05M | 21.96M | 26.94M | 30.94M | 34.60M | 28.65M | 29.60M | 35.44M | 33.45M | 33.34M | 36.20M | 36.90M | 41.56M | 35.43M | 38.41M | 31.38M | 31.91M |
|
Current Assets
|
8.08M | 53.46M | 223.34M | 253.38M | 291.42M | 322.49M | 346.12M | 376.35M | 400.28M | 426.57M | 451.36M | 481.70M | 501.02M | 546.10M | 578.68M | 569.14M | 518.90M | 565.63M | 611.62M | 691.70M | 729.34M | 735.49M | 771.45M |
|
Property, Plant & Equipment (Net)
|
0.00M | 0.45M | 0.91M | 1.24M | 1.42M | | 1.90M | 1.83M | 1.97M | 2.44M | 2.22M | 2.12M | 2.30M | 2.10M | 1.95M | 1.58M | 1.35M | 1.42M | 1.29M | 13.96M | 13.95M | 14.20M | 14.44M |
|
Long-Term Investments
|
| | | | | | | 1.77M | 2.25M | 2.44M | 4.09M | 3.83M | 3.93M | 3.82M | 1.33M | 51.69M | 131.52M | 132.29M | 135.68M | 93.70M | 80.60M | 81.06M | 81.74M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 1.33M | 1.30M | 1.24M | 1.20M | 1.13M | 1.07M | 1.01M | 0.96M | 0.90M | 0.83M | 0.79M | 0.75M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 0.52M | | | | 0.26M | | | |
|
Other Non-Current Assets
|
| 0.20M | | | 0.20M | 0.20M | 0.20M | | | 8.48M | 14.86M | 15.41M | 16.05M | 15.08M | 15.08M | 13.02M | 12.99M | 12.94M | 13.16M | 1.98M | | | |
|
Non-Current Assets
|
10.26M | 0.65M | 0.91M | 1.24M | 1.62M | 1.81M | 2.10M | 4.46M | 5.93M | 14.91M | 23.33M | 24.64M | 28.84M | 25.44M | 22.55M | 69.81M | 149.04M | 149.50M | 152.68M | 109.93M | 96.73M | 97.43M | 98.01M |
|
Assets
|
18.34M | 54.12M | 224.25M | 254.62M | 293.03M | 324.29M | 348.22M | 380.81M | 406.21M | 441.47M | 474.69M | 506.34M | 529.86M | 571.55M | 601.23M | 638.95M | 667.94M | 715.12M | 764.31M | 801.63M | 826.07M | 832.92M | 869.46M |
|
Accounts Payables
|
0.03M | 0.72M | 1.52M | 1.57M | 2.00M | 2.55M | 3.38M | 4.39M | 4.16M | 4.07M | 4.67M | 5.38M | 2.34M | 1.27M | 1.15M | 0.93M | 0.87M | 0.86M | 0.79M | 0.96M | 0.85M | 0.72M | 0.78M |
|
Payables
|
0.03M | 0.72M | 1.52M | 1.57M | 2.00M | 2.55M | 3.38M | 4.39M | 4.16M | 4.07M | 4.67M | 5.38M | 2.34M | 1.27M | 1.15M | 0.93M | 0.87M | 0.86M | 0.79M | 0.96M | 0.85M | 0.72M | 0.78M |
|
Accumulated Expenses
|
0.13M | 1.58M | 6.60M | 6.15M | 6.54M | 9.76M | 11.29M | 14.90M | 10.48M | 14.12M | 17.74M | 22.82M | 16.95M | 24.25M | 24.02M | 25.77M | 18.17M | 25.13M | 33.74M | 32.40M | 19.88M | 21.94M | 28.03M |
|
Current Leases
|
| | | | | | | 0.47M | 0.80M | 0.76M | 1.02M | 0.86M | 2.17M | 1.29M | 1.29M | 1.15M | 1.11M | 1.07M | 1.03M | 1.01M | 0.62M | 0.76M | 0.23M |
|
Current Taxes
|
| | | | | | | | | | | | | | | 0.93M | | | | 9.12M | 9.23M | 10.43M | 2.41M |
|
Current Deferred Revenue
|
| 6.01M | | 13.36M | | | | 13.36M | | | | 24.97M | | | | 46.56M | | | | 58.08M | | | |
|
Total Current Liabilities
|
0.16M | 8.31M | 19.04M | 21.08M | 25.94M | 32.70M | 37.15M | 44.73M | 43.44M | 50.18M | 56.24M | 65.02M | 60.93M | 70.81M | 70.92M | 75.34M | 69.53M | 81.34M | 94.50M | 101.66M | 89.41M | 91.90M | 86.96M |
|
Non-Current Debt
|
| | | | | | | | 0.75M | 0.74M | 0.70M | 0.71M | 0.72M | 0.65M | 0.62M | 0.11M | 0.05M | 0.11M | 0.10M | 0.09M | 0.07M | 0.05M | 0.06M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | 2.36M | 2.02M | 2.17M |
|
Preferred Stock Liabilities
|
| 25.90M | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | -0.01M | -0.08M | -0.32M | -0.53M | -0.72M | -1.26M | -2.48M | -3.48M | -5.01M | -5.52M | -5.81M | -6.48M | -6.54M | -7.26M | -7.53M | -7.91M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 0.52M | | | | 2.40M | 2.37M | 2.59M | 2.70M |
|
Operating Leases
|
| | | | | | | 0.20M | 0.79M | 0.58M | 0.98M | 0.74M | 2.39M | 1.68M | 1.12M | 0.95M | 0.47M | 0.47M | | 0.01M | 0.16M | 0.31M | 0.26M |
|
Other Non-Current Liabilities
|
| | | | | | | 0.20M | 0.79M | 1.32M | 1.68M | 0.71M | 3.11M | 2.33M | 1.74M | 0.95M | 0.47M | 0.47M | | 2.16M | 4.89M | 4.92M | 5.14M |
|
Total Non-Current Liabilities
|
| | | | | | | 0.20M | 43.44M | 50.18M | 56.24M | 1.45M | 60.93M | 70.81M | 70.92M | 0.95M | 69.53M | 81.34M | | 2.16M | 89.41M | 91.90M | 86.96M |
|
Total Liabilities
|
0.16M | 8.31M | 19.04M | 21.08M | 25.94M | 32.70M | 37.15M | 44.93M | 44.24M | 51.50M | 57.92M | 66.47M | 64.04M | 73.14M | 72.66M | 76.29M | 70.00M | 81.81M | 94.50M | 103.82M | 94.30M | 96.82M | 92.10M |
|
Total Debt
|
| | | | | | | | 0.75M | 0.74M | 0.70M | 0.71M | 0.72M | 0.65M | 0.62M | 0.11M | 0.05M | 0.11M | 0.10M | 0.09M | 0.07M | 0.05M | 0.06M |
|
Common Equity
|
-7.12M | 19.90M | | 233.53M | | | | 335.88M | 362.06M | 390.29M | 417.30M | 439.86M | 467.09M | 500.90M | 532.05M | 567.68M | 603.46M | 639.12M | 676.29M | 704.35M | 739.03M | 743.63M | 785.27M |
|
Shareholder's Equity
|
-7.12M | 19.90M | | 233.53M | 267.10M | 291.59M | 311.08M | 335.88M | | | | 439.86M | | | | 567.68M | | | | 704.35M | | | |
|
Liabilities and Shareholders Equity
|
18.34M | 54.12M | 224.25M | 254.62M | 293.03M | 324.29M | 348.22M | 380.81M | 406.21M | 441.47M | 474.69M | 506.34M | 529.86M | 571.55M | 601.23M | 638.95M | 667.94M | 715.12M | 764.31M | 801.63M | 826.07M | 832.92M | 869.46M |
|
Treasury Shares
|
| | | | | | | -1.90M | | | | | | | | -3.97M | | | | 7.31M | | | |
|
Retained Earnings
|
| 19.90M | | 12.52M | 32.35M | 50.73M | 76.06M | 95.12M | 112.90M | 133.49M | 158.12M | 174.88M | -1.30M | -3.10M | -2.86M | 292.22M | -2.42M | -2.61M | -1.92M | 427.91M | -2.95M | -2.71M | -2.40M |