|
Accumulated Depreciation (Quarter)
|
| | | 1.93M | | 2.37M | 2.26M | 2.68M | 2.82M | 3.06M | 3.50M | 4.03M | 4.20M | 4.50M | 4.73M | 4.80M | 4.98M | 5.18M | 6.02M | 7.86M | 8.76M | 10.44M | 11.39M | 13.39M | 14.94M | 16.61M | | | | | | |
|
Cash & Equivalents (Quarter)
|
| 53.40M | 47.92M | 63.38M | 59.36M | 108.54M | 95.95M | 92.12M | 109.64M | 96.91M | 149.84M | 135.99M | | 198.74M | 259.52M | 438.68M | 407.37M | 372.80M | 361.47M | 339.15M | 293.81M | 340.43M | 572.09M | 526.42M | 457.00M | 961.36M | 890.86M | 879.52M | 793.00M | 721.50M | 648.30M | 628.11M |
|
Receivables - Net (Quarter)
|
| | | | | 0.16M | 0.05M | 0.20M | 0.20M | 0.49M | 2.80M | 5.46M | 2.00M | | | 1.00M | 2.30M | 10.00M | | 2.04M | 50.00M | 45.09M | | | | 0.23M | | | 0.14M | | | |
|
Receivables - Other (Quarter)
|
| | | | | 9.73M | 10.71M | | 8.50M | 10.81M | 5.97M | 9.18M | 11.53M | 14.26M | 7.70M | | 13.33M | 16.27M | | 19.16M | 26.51M | 12.88M | 17.28M | 24.04M | 39.06M | 46.44M | 57.98M | 35.65M | 46.20M | 60.75M | 67.30M | 35.60M |
|
Receivables (Quarter)
|
| | | | | 9.89M | 10.76M | 0.20M | 8.70M | 11.30M | 8.77M | 14.63M | 13.53M | | | 1.00M | 15.63M | 26.27M | | 21.21M | 76.51M | 57.97M | 17.28M | 24.04M | | 46.68M | | 35.65M | 46.34M | | | 35.60M |
|
Prepaid Assets (Quarter)
|
| | | 2.08M | | 2.02M | 3.54M | 4.88M | 4.25M | 4.32M | 5.52M | 5.10M | 5.96M | 4.79M | 5.64M | 7.96M | 9.07M | 9.45M | 8.45M | 9.02M | 10.93M | 10.02M | 13.67M | 11.41M | 19.90M | 20.22M | 17.35M | 13.43M | 16.74M | 22.06M | 23.23M | 19.18M |
|
Current Assets (Quarter)
|
| | | 76.77M | | 120.45M | 110.25M | 104.15M | 123.39M | 112.53M | 164.16M | 155.72M | 215.39M | 217.79M | 272.87M | 458.56M | 429.77M | 408.49M | 381.29M | 369.38M | 381.25M | 408.43M | 603.04M | 561.87M | 515.96M | 1,028.26M | 966.19M | 928.61M | 856.09M | 804.26M | 738.82M | 682.88M |
|
Construction in Progress (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2.30M | | 0.40M | | | | | | | | | | |
|
Property, Plant & Equipment (Net) (Quarter)
|
| | | 1.82M | | 2.00M | 2.15M | 2.29M | 2.20M | 2.17M | 2.04M | 2.32M | 2.55M | 2.35M | 2.44M | 3.12M | 8.85M | 16.82M | 16.22M | 19.11M | 18.26M | 17.57M | 15.60M | 14.52M | 12.79M | 11.59M | 11.52M | 9.52M | 8.74M | 8.31M | 6.86M | 6.02M |
|
Long-Term Deferred Tax (Quarter)
|
| | | | | | | | | | | | | | | | | | | 66.35M | | | | 4.89M | | | | | | | | |
|
Other Non-Current Assets (Quarter)
|
| | | 3.04M | | 1.41M | 1.48M | 1.70M | 1.87M | 2.27M | 2.40M | 1.82M | 2.18M | 2.38M | 2.78M | 3.45M | 4.20M | 5.10M | 6.16M | 8.46M | 10.57M | 12.15M | 5.45M | 5.79M | 6.37M | 6.58M | 9.94M | 11.07M | 12.36M | 13.81M | 13.71M | 12.80M |
|
Non-Current Assets (Quarter)
|
| | | 1.82M | | 4.39M | 4.33M | 4.35M | 4.02M | 3.80M | 3.50M | 3.61M | 6.27M | 5.88M | 5.68M | 17.79M | 25.60M | 31.89M | 29.70M | 32.77M | 36.98M | 33.59M | 30.20M | 27.68M | 24.81M | 22.52M | 20.61M | 17.19M | 15.45M | 14.11M | 11.42M | 21.91M |
|
Assets (Quarter)
|
| | | 81.63M | | 126.25M | 116.06M | 110.19M | 129.28M | 118.60M | 170.06M | 161.15M | 223.84M | 226.05M | 281.33M | 479.79M | 459.56M | 445.48M | 417.15M | 410.61M | 428.80M | 454.17M | 638.68M | 595.34M | 547.14M | 1,057.36M | 996.75M | 956.87M | 883.89M | 832.18M | 763.95M | 717.60M |
|
Accounts Payables (Quarter)
|
| | | 1.89M | | 2.57M | 1.99M | 1.95M | 4.43M | 3.34M | 2.06M | 1.36M | 1.00M | 3.47M | 1.76M | 2.72M | 4.00M | 4.86M | 7.06M | 6.47M | 2.81M | 5.25M | 8.49M | 13.05M | 7.06M | 7.45M | 5.71M | 15.79M | 11.11M | 18.26M | 12.65M | 9.67M |
|
Payables (Quarter)
|
| | | 1.89M | | 2.57M | 1.99M | 1.95M | 4.43M | 3.34M | 2.06M | 1.36M | 1.00M | 3.47M | 1.76M | 2.72M | 4.00M | 4.86M | 7.06M | 6.47M | 2.81M | 5.25M | 8.49M | 13.05M | 7.06M | 7.45M | 5.71M | 15.79M | 11.11M | 18.26M | 12.65M | 9.67M |
|
Accumulated Expenses (Quarter)
|
| | | 7.03M | | 5.86M | 6.04M | 6.14M | 1.08M | 1.79M | 7.80M | 4.39M | 1.74M | 2.82M | 10.95M | 6.43M | 2.67M | 16.95M | 6.33M | 26.45M | 4.38M | 7.13M | 9.76M | 13.39M | 5.54M | 9.24M | 39.31M | 16.27M | 33.99M | 11.32M | 44.37M | 17.00M |
|
Other Accumulated Expenses (Quarter)
|
| | | 0.10M | | 0.24M | 0.04M | 0.07M | 0.13M | 0.17M | 0.09M | 0.21M | 0.13M | 0.06M | 0.26M | 0.57M | 0.38M | 0.96M | 0.68M | 1.47M | 0.64M | 1.00M | 0.30M | 0.26M | 0.17M | 0.65M | 0.40M | 0.30M | 0.31M | 0.24M | 0.20M | 0.14M |
|
Short term Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 22.40M | | | | | | |
|
Current Leases (Quarter)
|
| | | | | 0.59M | 0.60M | 0.64M | 0.64M | 0.65M | 0.68M | 0.84M | 0.71M | 0.77M | 0.83M | 2.38M | 3.00M | 2.90M | 2.81M | 3.12M | 4.66M | 4.68M | 4.66M | 4.88M | 4.97M | 5.10M | 0.18M | 5.33M | 0.18M | 5.23M | | 0.20M |
|
Current Taxes (Quarter)
|
| | | 0.01M | | 0.27M | 0.01M | 0.00M | 0.01M | | | | | | | | | | | 0.97M | 2.46M | 1.91M | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| | | 0.01M | | 1.01M | 0.81M | 0.73M | 6.05M | 5.42M | 7.19M | 3.00M | 10.09M | 8.74M | 17.46M | 71.34M | 38.00M | 1.20M | 16.40M | 0.70M | 24.97M | 6.00M | 27.19M | 135.19M | 16.42M | 11.62M | 11.38M | 10.19M | 12.52M | 14.62M | 12.26M | 2.96M |
|
Total Current Liabilities (Quarter)
|
| | | 8.93M | | 9.44M | 8.84M | 8.82M | 16.20M | 16.98M | 17.05M | 23.13M | 20.81M | 23.27M | 30.18M | 36.24M | 35.41M | 41.34M | 41.55M | 53.34M | 52.99M | 72.27M | 69.74M | 69.54M | 49.51M | 69.61M | 56.41M | 67.23M | 57.62M | 77.42M | 69.28M | 56.98M |
|
Non-Current Debt (Quarter)
|
| | | | | | | | | | 14.43M | 14.51M | 29.50M | 29.63M | 29.75M | 29.87M | 30.01M | 30.14M | 30.23M | 30.32M | 30.42M | 30.51M | 30.60M | 30.70M | 30.80M | 8.51M | | | | | | |
|
Non-Current Deffered Revenue (Quarter)
|
| | | 14.62M | | 9.36M | 9.05M | 4.93M | 28.21M | 27.66M | 26.08M | 25.02M | 25.62M | 25.34M | 45.04M | 52.07M | 46.43M | 46.85M | 41.74M | 41.45M | 83.75M | 115.08M | 107.58M | 110.22M | 98.13M | 93.99M | 97.81M | 91.47M | 82.21M | 82.94M | 74.12M | 35.51M |
|
Preferred Stock Liabilities (Quarter)
|
41.82M | 54.62M | | 41.82M | 27.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases (Quarter)
|
| | | | | 1.63M | 1.42M | 1.25M | 1.06M | 0.85M | 0.65M | 0.43M | 3.02M | 2.80M | 2.50M | 12.08M | 14.09M | 12.50M | 11.00M | 10.88M | 14.39M | 11.88M | 10.42M | 9.38M | 8.05M | 6.73M | 5.53M | 3.99M | 2.61M | 1.76M | 0.98M | 14.10M |
|
Non-Current Deferred Tax Liability (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4.41M | | | | 3.39M | | | | | | | | |
|
Other Non-Current Liabilities (Quarter)
|
| | | 0.90M | | 1.26M | 1.43M | 2.00M | 2.01M | 2.08M | 2.31M | 2.61M | 2.81M | 2.96M | 3.04M | 3.28M | 3.36M | 3.26M | 3.16M | 3.83M | 4.08M | 4.33M | 4.32M | 4.58M | 4.61M | 4.70M | 5.96M | 1.12M | 1.12M | 1.14M | 1.09M | 1.03M |
|
Total Non-Current Liabilities (Quarter)
|
| | | 28.36M | | 20.43M | 19.31M | 15.00M | 45.46M | 45.49M | 58.20M | 63.08M | 78.94M | 81.04M | 107.47M | 130.26M | 125.94M | 130.83M | 124.52M | 136.00M | 181.56M | 229.74M | 218.34M | 219.83M | 186.49M | 178.84M | 159.75M | 162.69M | 142.44M | 162.13M | 144.38M | 106.59M |
|
Total Liabilities (Quarter)
|
47.67M | 54.97M | 62.97M | 29.25M | 74.97M | 21.69M | 20.73M | 17.00M | 47.47M | 47.58M | 60.51M | 65.69M | 81.75M | 84.00M | 110.51M | 133.54M | 129.31M | 134.09M | 127.67M | 139.83M | 185.64M | 234.07M | 222.66M | 224.41M | 191.09M | 183.54M | 165.71M | 163.81M | 143.56M | 163.27M | 145.47M | 107.62M |
|
Total Debt (Quarter)
|
| | | | | | | | | | 14.43M | 14.51M | 29.50M | 29.63M | 29.75M | 29.87M | 30.01M | 30.14M | 30.23M | 30.32M | 30.42M | 30.51M | 30.60M | 30.70M | 30.80M | 30.91M | | | | | | |
|
Common Equity (Quarter)
|
-47.67M | -54.97M | -62.97M | -69.83M | -74.97M | 104.56M | 95.33M | 93.20M | 81.81M | 71.03M | 109.55M | 95.46M | 142.09M | 142.05M | 170.82M | 346.25M | 330.26M | 311.39M | 289.47M | 270.78M | 243.16M | 220.10M | 416.02M | 370.93M | 356.05M | 873.81M | 831.03M | 793.06M | 740.33M | 668.91M | 618.48M | 609.98M |
|
Shareholder's Equity (Quarter)
|
-47.67M | -54.97M | -62.97M | -69.83M | -74.97M | 104.56M | 95.33M | 93.20M | 81.81M | 71.03M | 109.55M | 95.46M | 142.09M | 142.05M | 170.82M | 346.25M | 330.26M | 311.39M | 289.47M | 270.78M | 243.16M | 220.10M | 416.02M | 370.93M | 356.05M | 873.81M | 831.03M | 793.06M | 740.33M | 668.91M | 618.48M | 609.98M |
|
Liabilities and Shareholders Equity (Quarter)
|
| | | 81.63M | | 126.25M | 116.06M | 110.19M | 129.28M | 118.60M | 170.06M | 161.15M | 223.84M | 226.05M | 281.33M | 479.79M | 459.56M | 445.48M | 417.15M | 410.61M | 428.80M | 454.17M | 638.68M | 595.34M | 547.14M | 1,057.36M | 996.75M | 956.87M | 883.89M | 832.18M | 763.95M | 717.60M |
|
Retained Earnings (Quarter)
|
| | | -1.75M | | -2.18M | -96.14M | -1.53M | -3.72M | -124.00M | -2.98M | -151.56M | -167.75M | -185.70M | -200.34M | -218.38M | -245.94M | -272.80M | -301.12M | 0.39M | -370.20M | -412.76M | -462.66M | -1.30M | -538.30M | -578.10M | -3.19M | 0.12M | -1.46M | -3.36M | -3.47M | -899.75M |
|
Treasury Shares (Quarter)
|
| | | 0.08M | | | | | | | | | | | | | 0.19M | 0.19M | 0.19M | 0.19M | 0.45M | 0.40M | 0.34M | 0.33M | 0.85M | 0.82M | 0.78M | 0.67M | 1.92M | 1.82M | 1.70M | 1.55M |
|
Shares Outstanding (Quarter)
|
2.80M | 2.80M | 3.95M | 0.81M | 0.84M | 17.90M | 17.90M | 17.99M | 18.02M | 18.09M | 20.94M | 21.09M | 23.52M | 24.12M | 25.60M | 29.58M | 29.64M | 29.67M | 29.68M | 29.87M | 30.03M | 30.59M | 42.38M | 42.43M | 42.63M | 68.94M | 69.02M | 69.06M | 69.20M | 69.25M | 69.31M | 69.37M |