|
Assets
|
| 86.47M | 203.49M | 267.13M | 563.62M | 595.99M | 620.34M | 523.76M | 508.81M | 610.08M |
|
Cash & Equivalents
|
30.03M | 24.42M | 34.37M | 91.75M | 256.08M | 230.41M | 261.21M | 190.21M | 210.18M | 123.13M |
|
Short-term Investments
|
| | 83.97M | 51.02M | | | | | | 9.67M |
|
Cash & Current Investments
|
30.03M | 24.42M | 118.34M | 142.78M | 256.08M | 230.41M | 261.21M | 190.21M | 210.18M | 132.80M |
|
Receivables - Net
|
| 27.65M | 44.66M | 55.34M | 80.58M | 97.45M | 101.61M | 109.73M | 108.20M | 112.94M |
|
Receivables - Other
|
| | | | | | | | | 1.70M |
|
Receivables
|
| 27.65M | 44.66M | 55.34M | 80.58M | 97.45M | 101.61M | 109.73M | 108.20M | 114.64M |
|
Current Deferred Tax Assets
|
| | 9.34M | 17.82M | 28.42M | 30.32M | | | | |
|
Prepaid Assets
|
| 3.51M | 7.70M | 14.13M | 12.73M | 17.99M | 13.54M | 15.63M | 14.85M | 18.09M |
|
Current Assets
|
| 61.83M | 180.04M | 230.07M | 377.81M | 376.18M | 410.35M | 346.59M | 359.91M | 285.80M |
|
Property, Plant & Equipment (Net)
|
| 11.61M | 11.44M | 11.08M | 26.20M | 80.34M | 74.60M | 62.07M | 48.54M | 39.69M |
|
Goodwill
|
4.48M | 4.44M | 4.92M | 4.70M | 4.53M | 4.84M | 4.60M | 4.50M | 4.48M | 96.78M |
|
Intangibles
|
| 3.13M | 2.76M | 1.96M | 1.34M | 0.80M | 0.22M | 0.19M | 0.17M | 94.25M |
|
Goodwill & Intangibles
|
4.48M | 7.57M | 7.68M | 6.66M | 5.88M | 5.64M | 4.82M | 4.69M | 4.65M | 191.03M |
|
Other Non-Current Assets
|
| 4.95M | | | 26.05M | 22.69M | 27.29M | | 16.71M | 11.14M |
|
Non-Current Assets
|
| 24.64M | 23.45M | 37.06M | 185.81M | 219.81M | 209.98M | 177.17M | 148.90M | 324.28M |
|
Accounts Payables
|
| 25.63M | 27.42M | 44.24M | 59.48M | 54.19M | 48.43M | 49.02M | 38.77M | 70.02M |
|
Payables
|
| 25.63M | 27.42M | 44.24M | 59.48M | 54.19M | 48.43M | 49.02M | 38.77M | 70.02M |
|
Short term Debt
|
| | | | | | | | | 26.94M |
|
Current Leases
|
| | | | 8.64M | 14.16M | 18.84M | 18.16M | 16.80M | 18.60M |
|
Current Deferred Revenue
|
| 57.11M | 89.47M | 135.54M | 176.81M | 191.81M | 223.43M | 223.71M | 212.21M | 229.14M |
|
Total Current Liabilities
|
| 83.68M | 118.18M | 179.78M | 244.93M | 260.16M | 290.70M | 290.88M | 267.77M | 344.71M |
|
Non-Current Debt
|
| 5.00M | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 4.35M | 3.21M | 1.61M | | | | | | |
|
Preferred Stock Liabilities
|
120.61M | 120.61M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.17M | | | | | | | | |
|
Operating Leases
|
| | | | 115.19M | 123.58M | 113.78M | 100.53M | 89.56M | 76.81M |
|
Other Non-Current Liabilities
|
| 0.58M | 0.65M | 2.80M | 2.29M | 5.01M | 3.98M | 4.33M | 4.30M | 18.06M |
|
Total Non-Current Liabilities
|
| 93.03M | 121.39M | 179.78M | 360.12M | 383.75M | 404.48M | 391.41M | 357.34M | 438.83M |
|
Total Liabilities
|
95.24M | 93.61M | 122.04M | 182.58M | 362.41M | 388.75M | 408.46M | 395.74M | 361.64M | 456.88M |
|
Total Debt
|
| 5.00M | | | | | | | | 26.94M |
|
Common Equity
|
-95.24M | -127.75M | 81.45M | 84.55M | 201.21M | 207.24M | 211.87M | 128.02M | 147.17M | 153.19M |
|
Shareholder's Equity
|
-95.24M | -127.75M | 81.45M | 84.55M | 201.21M | 207.24M | 211.87M | 128.02M | 147.17M | 153.19M |
|
Liabilities and Shareholders Equity
|
| 86.47M | 203.49M | 267.13M | 563.62M | 595.99M | 620.34M | 523.76M | 508.81M | 610.08M |
|
Treasury Shares
|
4.71M | 0.33M | 6.51M | 6.51M | 6.51M | 6.51M | 6.51M | 13.84M | 23.33M | 10.32M |
|
Retained Earnings
|
| -166.88M | -233.45M | -301.11M | -422.65M | -517.35M | -610.60M | -676.54M | -679.17M | -707.12M |