|
Cash & Equivalents
|
| | 153.34M | | | | | 482.98M | 227.38M | 214.53M | 238.66M | 243.34M | 283.04M | 282.50M | 271.69M | 225.61M | 218.43M | 221.08M | 203.46M | 211.81M |
|
Short-term Investments
|
| | | | | | | 186.72M | 342.98M | 304.56M | 258.56M | 253.66M | 237.07M | 230.48M | 251.65M | 271.96M | 287.45M | 247.15M | 217.71M | 199.16M |
|
Cash & Current Investments
|
| | 153.34M | | | | | 669.70M | 570.36M | 519.09M | 497.23M | 497.00M | 520.12M | 512.98M | 523.34M | 497.57M | 505.88M | 468.22M | 421.17M | 410.97M |
|
Receivables - Net
|
21.04M | | 36.31M | 43.50M | 41.66M | 51.68M | 52.00M | 47.64M | 44.42M | 36.26M | 32.90M | 32.99M | 27.25M | 26.25M | 27.83M | 24.31M | 23.45M | 24.81M | 25.78M | 24.87M |
|
Receivables - Other
|
3.73M | | 4.10M | 4.40M | 4.64M | 4.61M | 4.65M | 4.74M | 4.87M | 4.91M | 4.96M | 5.09M | 5.07M | 4.98M | 4.80M | 4.52M | 4.28M | 3.98M | 2.71M | 2.90M |
|
Receivables
|
24.76M | | 40.41M | 47.90M | 46.30M | 56.29M | 56.65M | 52.38M | 49.29M | 41.17M | 37.86M | 38.08M | 32.32M | 31.24M | 32.62M | 28.84M | 27.73M | 28.79M | 28.48M | 27.77M |
|
Prepaid Assets
|
5.46M | | 13.11M | 11.07M | 9.72M | 10.60M | 13.10M | 11.33M | 12.65M | 9.70M | 9.92M | 11.03M | 9.85M | 7.91M | 12.68M | 17.99M | 10.06M | 9.90M | 10.03M | 11.04M |
|
Current Assets
|
144.76M | | 206.86M | 263.85M | 310.64M | 812.28M | 769.67M | 733.41M | 632.29M | 569.96M | 545.01M | 546.12M | 562.29M | 552.13M | 568.65M | 544.40M | 543.67M | 506.92M | 459.68M | 449.78M |
|
Property, Plant & Equipment (Net)
|
5.04M | | 8.94M | 9.10M | 8.70M | 9.05M | 8.88M | 8.52M | 8.10M | 7.83M | 7.15M | 6.75M | 6.21M | 5.75M | 5.34M | 5.05M | 4.89M | 4.68M | 4.68M | 4.34M |
|
Goodwill
|
1.72M | | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 1.72M | 8.52M | 8.52M | 8.52M | 8.52M | 8.52M |
|
Intangibles
|
11.19M | | 12.21M | 12.81M | 13.66M | 14.47M | 15.02M | 15.43M | 15.76M | 16.74M | 17.13M | 18.19M | 18.61M | 18.36M | 19.48M | 18.89M | 18.51M | 18.22M | 17.68M | 16.56M |
|
Goodwill & Intangibles
|
12.91M | | 13.93M | 14.53M | 15.38M | 16.19M | 16.74M | 17.16M | 17.48M | 18.46M | 18.85M | 19.91M | 20.33M | 20.08M | 21.21M | 27.41M | 27.03M | 26.74M | 26.20M | 25.08M |
|
Long-Term Deferred Tax
|
23.08M | | 36.53M | 41.35M | 38.03M | 43.39M | 43.38M | 40.63M | 38.65M | 43.26M | 46.95M | 55.49M | 57.05M | 70.74M | 57.91M | 58.63M | 73.74M | 77.28M | 81.84M | 75.96M |
|
Other Non-Current Assets
|
0.11M | | 1.30M | 1.23M | 3.34M | 1.15M | 1.09M | 1.02M | 1.04M | 0.97M | 0.90M | 0.82M | 0.76M | 0.85M | 0.59M | 0.54M | 0.47M | 0.49M | 0.41M | 0.31M |
|
Non-Current Assets
|
67.36M | | 83.88M | 88.32M | 87.98M | 89.64M | 88.46M | 85.00M | 82.27M | 87.15M | 89.20M | 97.11M | 97.21M | 110.31M | 96.63M | 107.64M | 120.39M | 122.45M | 132.72M | 123.77M |
|
Assets
|
212.13M | | 290.74M | 352.17M | 398.62M | 901.92M | 858.13M | 818.41M | 714.56M | 657.11M | 634.21M | 643.23M | 659.50M | 662.44M | 665.27M | 652.03M | 664.06M | 629.38M | 592.40M | 573.55M |
|
Accounts Payables
|
13.51M | | 31.98M | 32.46M | 24.86M | 22.00M | 25.30M | 13.74M | 21.18M | 16.14M | 12.76M | 8.61M | 11.84M | 9.85M | 7.55M | 8.99M | 10.52M | 8.79M | 8.13M | 11.38M |
|
Payables
|
13.51M | | 31.98M | 32.46M | 24.86M | 22.00M | 25.30M | 13.74M | 21.18M | 16.14M | 12.76M | 8.61M | 11.84M | 9.85M | 7.55M | 8.99M | 10.52M | 8.79M | 8.13M | 11.38M |
|
Accumulated Expenses
|
38.84M | | 54.70M | 67.47M | 86.21M | 72.37M | 71.00M | 75.76M | 69.11M | 51.83M | 45.63M | 41.41M | 41.74M | 34.98M | 38.07M | 42.53M | 43.49M | 40.77M | 43.09M | 42.75M |
|
Other Accumulated Expenses
|
2.32M | | 0.11M | 0.13M | 2.46M | 5.74M | 7.76M | 2.46M | 1.53M | 4.36M | 7.48M | 14.15M | 1.16M | 14.38M | 0.14M | 0.02M | 1.09M | 2.90M | 5.78M | 1.50M |
|
Current Leases
|
1.67M | | 5.14M | 5.68M | 6.11M | 6.03M | 6.05M | 5.68M | 5.43M | 5.39M | 4.94M | 4.46M | 4.43M | 4.96M | 4.70M | 3.75M | 2.79M | 2.08M | 2.18M | 2.43M |
|
Current Deferred Revenue
|
15.11M | | 23.08M | 25.41M | 23.25M | 25.50M | 25.17M | 24.06M | 19.58M | 19.49M | 17.66M | 16.22M | 12.86M | 13.02M | 12.47M | 12.21M | 10.84M | 11.72M | 11.71M | 11.27M |
|
Total Current Liabilities
|
71.45M | | 116.69M | 132.83M | 142.89M | 137.59M | 148.32M | 127.63M | 129.66M | 103.15M | 101.16M | 90.82M | 84.87M | 83.12M | 75.77M | 73.49M | 81.59M | 72.25M | 83.75M | 75.31M |
|
Non-Current Debt
|
25.37M | | | | | 540.86M | 541.07M | 541.31M | 541.56M | 541.81M | 542.06M | 542.32M | 542.58M | 542.84M | 543.11M | 543.38M | 543.65M | 543.93M | 544.21M | 544.49M |
|
Preferred Stock Liabilities
|
136.86M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
25.13M | | 21.48M | 19.86M | 19.18M | 17.53M | 15.93M | 14.34M | 13.02M | 12.29M | 11.13M | 9.94M | 8.72M | 8.12M | 7.05M | 6.67M | 6.29M | 6.29M | 11.96M | 11.33M |
|
Other Non-Current Liabilities
|
3.61M | | 1.84M | 1.62M | 1.58M | 2.32M | 3.22M | 1.87M | 1.70M | 3.72M | 5.71M | 12.09M | 14.97M | 15.71M | 14.92M | 14.90M | 19.10M | 18.24M | 18.35M | 18.57M |
|
Total Non-Current Liabilities
|
121.96M | | 139.99M | 154.51M | 162.07M | 695.99M | 705.33M | 683.28M | 684.24M | 657.25M | 654.35M | 643.07M | 636.17M | 634.09M | 625.92M | 623.54M | 631.53M | 622.46M | 639.92M | 631.13M |
|
Total Liabilities
|
125.57M | | 141.84M | 156.14M | 163.65M | 698.30M | 708.55M | 685.15M | 685.94M | 660.97M | 660.06M | 655.16M | 651.13M | 649.79M | 640.84M | 638.44M | 650.63M | 640.70M | 658.27M | 649.70M |
|
Total Debt
|
25.37M | | | | | 540.86M | 541.07M | 541.31M | 541.56M | 541.81M | 542.06M | 542.32M | 542.58M | 542.84M | 543.11M | 543.38M | 543.65M | 543.93M | 544.21M | 544.49M |
|
Common Equity
|
-50.30M | | 148.90M | 196.03M | 234.97M | 203.62M | 149.58M | 133.26M | 28.62M | -3.86M | -25.85M | -11.93M | 8.37M | 12.65M | 24.43M | 13.59M | 13.43M | -11.33M | -65.87M | -76.15M |
|
Shareholder's Equity
|
-50.30M | | 148.90M | 196.03M | 234.97M | 203.62M | 149.58M | 133.26M | 28.62M | -3.86M | -25.85M | -11.93M | 8.37M | 12.65M | 24.43M | 13.59M | 13.43M | -11.33M | -65.87M | -76.15M |
|
Liabilities and Shareholders Equity
|
212.13M | | 290.74M | 352.17M | 398.62M | 901.92M | 858.13M | 818.41M | 714.56M | 657.11M | 634.21M | 643.23M | 659.50M | 662.44M | 665.27M | 652.03M | 664.06M | 629.38M | 592.40M | 573.55M |
|
Treasury Shares
|
0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 18.60M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Retained Earnings
|
-71.38M | | -110.83M | -88.77M | -67.78M | -59.37M | -46.26M | -25.70M | -6.29M | -3.01M | -24.93M | -11.16M | -5.53M | -12.04M | -5.02M | -7.59M | -18.39M | -31.22M | -65.23M | -75.57M |