|
Accumulated Depreciation
|
1.59M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Accured
|
3.39M | 3.29M | 2.34M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
680.70M | 112.58M | 160.99M | 175.13M | 135.90M | 280.38M | 158.14M | 183.35M | 236.87M | 223.50M | 190.02M | 173.31M | 84.51M | 96.04M | 74.36M | 61.90M | 109.93M | 154.76M | 69.25M | 83.16M | 51.04M | 170.67M | 51.24M | 75.22M | 42.45M | 52.33M | 37.81M |
|
Receivables - Net
|
| | | | 0.20M | 0.80M | 3.10M | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | 3.80M | 4.50M | 4.20M | 9.30M | 4.10M | 9.40M | 10.20M | 4.30M | 1.50M | 1.20M | | | | | 21.43M | 22.32M | 20.77M | 21.64M | 23.48M | 23.47M |
|
Receivables
|
| | | | 0.20M | 0.80M | 3.10M | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
10.49M | 9.12M | 8.51M | 14.04M | 11.49M | 9.93M | 13.04M | 17.22M | 16.48M | 14.46M | 19.37M | 14.02M | 20.69M | 22.54M | 16.83M | 11.50M | 10.24M | 10.14M | 7.95M | 10.42M | 10.50M | 12.50M | 12.85M | 10.91M | 11.53M | 9.54M | 8.53M |
|
Current Assets
|
476.63M | 511.54M | 509.76M | 544.58M | 504.41M | 909.58M | 854.06M | 845.13M | 716.06M | 602.17M | 502.86M | 471.32M | 469.74M | 513.03M | 569.06M | 528.82M | 481.46M | 502.10M | 473.45M | 459.12M | 395.36M | 457.12M | 304.42M | 303.39M | 291.58M | 282.65M | 260.72M |
|
Property, Plant & Equipment (Net)
|
20.43M | 35.82M | 45.94M | 56.45M | 66.35M | 84.61M | 102.65M | 118.84M | 123.15M | 125.46M | 125.88M | 122.99M | 120.20M | 117.22M | 114.44M | 112.84M | 109.85M | 106.39M | 102.83M | 99.48M | 95.93M | 92.08M | 88.99M | 86.06M | 82.99M | 78.86M | 75.90M |
|
Long-Term Investments
|
214.59M | 147.77M | 100.70M | 58.32M | 60.12M | 210.79M | 207.99M | 204.21M | 264.57M | 325.52M | 378.22M | 352.18M | 284.09M | 195.64M | 85.11M | 59.15M | 42.79M | 52.59M | 32.17M | 3.65M | 12.40M | 1.13M | 111.82M | 80.67M | 55.51M | 29.51M | 24.94M |
|
Intangibles
|
0.60M | 0.45M | 0.30M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.60M | 0.45M | 0.30M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
4.30M | 4.30M | 4.30M | 4.62M | 4.67M | 4.30M | 9.45M | 9.45M | 9.45M | 9.45M | 9.45M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M | 10.29M |
|
Non-Current Assets
|
272.74M | 222.46M | 185.79M | 173.23M | 184.11M | 348.97M | 368.44M | 382.70M | 462.98M | 524.55M | 576.39M | 579.50M | 508.35M | 442.59M | 325.42M | 292.75M | 268.66M | 270.91M | 239.96M | 183.72M | 190.99M | 189.76M | 284.70M | 245.32M | 216.41M | 187.94M | 179.05M |
|
Assets
|
749.37M | 734.00M | 695.54M | 717.80M | 688.52M | 1,258.54M | 1,222.50M | 1,227.83M | 1,179.04M | 1,126.72M | 1,079.25M | 1,050.83M | 978.09M | 955.62M | 894.48M | 821.58M | 750.13M | 773.01M | 713.41M | 642.84M | 586.35M | 646.88M | 589.12M | 548.71M | 507.98M | 470.59M | 439.77M |
|
Accounts Payables
|
12.98M | 23.50M | 8.05M | 9.25M | 7.20M | 9.06M | 10.15M | 10.39M | 14.88M | 11.01M | 11.50M | 10.26M | 8.71M | 9.71M | 11.04M | 13.89M | 14.69M | 10.23M | 6.21M | 5.90M | 5.78M | 12.94M | 5.51M | 5.39M | 5.06M | 4.85M | 3.70M |
|
Payables
|
12.98M | 23.50M | 8.05M | 9.25M | 7.20M | 9.06M | 10.15M | 10.39M | 14.88M | 11.01M | 11.50M | 10.26M | 8.71M | 9.71M | 11.04M | 13.89M | 14.69M | 10.23M | 6.21M | 5.90M | 5.78M | 12.94M | 5.51M | 5.39M | 5.06M | 4.85M | 3.70M |
|
Accumulated Expenses
|
14.29M | 14.50M | 25.31M | 23.83M | 19.62M | 31.84M | 39.98M | 44.94M | 39.73M | 34.69M | 41.63M | 37.50M | 27.76M | 34.36M | 36.94M | 39.74M | 44.62M | 44.26M | 31.20M | 31.18M | 25.03M | 24.37M | 27.07M | 30.13M | 24.96M | 26.82M | 28.13M |
|
Other Accumulated Expenses
|
1.40M | 2.25M | 1.97M | 3.02M | | | | 4.79M | | | | 1.75M | | | | 2.12M | | | | 1.81M | | | | 1.07M | | | |
|
Current Deferred Revenue
|
| | | | | | | 38.99M | 0.24M | 0.30M | 0.36M | 0.16M | 0.15M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | | | | | | |
|
Total Current Liabilities
|
27.27M | 38.00M | 33.35M | 33.08M | 26.82M | 40.90M | 50.13M | 94.32M | 54.85M | 46.00M | 53.49M | 47.91M | 36.62M | 44.18M | 48.08M | 53.73M | 59.40M | 54.58M | 37.49M | 37.08M | 30.89M | 37.30M | 32.57M | 35.52M | 30.02M | 31.68M | 31.83M |
|
Operating Leases
|
34.81M | 35.19M | 38.02M | 53.03M | 53.34M | 53.46M | 53.72M | 53.78M | 54.69M | 54.36M | 53.87M | 73.13M | 69.03M | 98.23M | 96.71M | 101.12M | 93.51M | 91.82M | 90.10M | 95.12M | 95.85M | 94.21M | 92.53M | 90.76M | 88.92M | 87.00M | 85.14M |
|
Other Non-Current Liabilities
|
6.07M | 5.50M | 4.79M | 4.35M | 3.65M | 3.16M | 2.79M | 3.08M | 2.79M | 5.71M | 5.17M | 7.79M | 7.17M | 6.73M | 6.29M | 5.85M | 5.21M | 5.20M | 5.19M | 5.18M | 5.17M | 7.55M | 7.67M | 7.76M | 11.28M | 15.12M | 15.47M |
|
Total Non-Current Liabilities
|
62.08M | 72.87M | 71.04M | 84.43M | 78.35M | 91.96M | 100.98M | 145.13M | 106.47M | 97.21M | 104.13M | 117.84M | 105.65M | 142.41M | 144.79M | 148.85M | 152.91M | 146.40M | 127.59M | 125.42M | 119.81M | 124.29M | 117.71M | 118.77M | 111.31M | 110.92M | 108.97M |
|
Total Liabilities
|
68.14M | 78.36M | 75.83M | 88.78M | 82.00M | 95.12M | 103.77M | 148.21M | 109.27M | 102.91M | 109.30M | 125.63M | 112.82M | 149.14M | 151.08M | 154.70M | 158.12M | 151.60M | 132.78M | 130.60M | 124.98M | 131.84M | 125.37M | 126.53M | 122.59M | 126.03M | 124.44M |
|
Common Equity
|
681.23M | 655.63M | 619.72M | 629.02M | 606.52M | 1,163.42M | 1,118.73M | 1,079.62M | 1,069.78M | 1,023.81M | 969.94M | 925.20M | 865.27M | 806.48M | 743.40M | 666.88M | 592.01M | 621.41M | 580.63M | 512.23M | 461.37M | 515.04M | 463.75M | 422.18M | 385.39M | 344.56M | 315.33M |
|
Shareholder's Equity
|
681.23M | 655.63M | 619.72M | 629.02M | 606.52M | 1,163.42M | 1,118.73M | 1,079.62M | 1,069.78M | 1,023.81M | 969.94M | 925.20M | 865.27M | 806.48M | 743.40M | 666.88M | 592.01M | 621.41M | 580.63M | 512.23M | 461.37M | 515.04M | 463.75M | 422.18M | 385.39M | 344.56M | 315.33M |
|
Liabilities and Shareholders Equity
|
749.37M | 734.00M | 695.54M | 717.80M | 688.52M | 1,258.54M | 1,222.50M | 1,227.83M | 1,179.04M | 1,126.72M | 1,079.25M | 1,050.83M | 978.09M | 955.62M | 894.48M | 821.58M | 750.13M | 773.01M | 713.41M | 642.84M | 586.35M | 646.88M | 589.12M | 548.71M | 507.98M | 470.59M | 439.77M |
|
Retained Earnings
|
-243.11M | -284.40M | -335.10M | -396.12M | -450.60M | -511.60M | -577.80M | -646.34M | -679.40M | -750.30M | -828.50M | -894.55M | -973.16M | -1053.45M | -1137.69M | -1234.97M | -1334.94M | -1414.17M | -1476.45M | -1562.23M | -1627.23M | -1693.60M | -1759.90M | -1819.82M | -1879.60M | -1930.50M | -1971.90M |
|
Treasury Shares
|
1.10M | 1.43M | 1.77M | 1.94M | 2.53M | 2.49M | 2.52M | 2.49M | 3.05M | 3.12M | 3.39M | 4.26M | 5.51M | 6.19M | 6.11M | 5.49M | 13.59M | 12.83M | 12.17M | 12.18M | 13.61M | 13.12M | 13.28M | 13.34M | 18.08M | 17.22M | 16.63M |