|
Accumulated Depreciation
|
| | | 4.16M | 5.26M | 6.41M | 7.63M | 8.90M | 10.25M | 11.85M | 13.52M | 16.08M | 19.33M | 22.75M | 26.23M | 30.17M | 34.82M | 39.63M | 44.82M | 50.18M | 55.61M | 61.19M | 66.66M | 72.11M | 77.64M | 83.17M | 88.60M |
|
Cash & Equivalents
|
156.14M | 37.85M | 37.76M | 37.22M | 126.05M | 125.30M | 137.90M | 162.17M | 97.24M | 212.01M | 612.02M | 559.99M | 296.82M | 265.62M | 156.51M | 232.77M | 249.77M | 225.54M | 169.05M | 435.89M | 287.85M | 292.76M | 230.20M | 281.97M | 527.91M | 282.13M | 267.96M |
|
Receivables - Other
|
| | | | | | | | | 25.00M | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 2.70M | 6.19M | 6.88M | 6.49M | 8.65M | 11.10M | 12.71M | 8.02M | 7.36M | 16.88M | 13.78M | 14.36M | 14.76M | 23.56M | 21.79M | 24.08M | 21.17M | 27.16M | 21.27M | 19.78M | 27.41M | 27.66M | 25.13M | 23.58M |
|
Current Assets
|
| | | 94.54M | 259.63M | 234.83M | 208.71M | 308.32M | 514.58M | 677.99M | 941.42M | 1,273.01M | 1,239.48M | 1,179.89M | 1,108.91M | 1,092.90M | 1,083.03M | 1,094.81M | 1,039.54M | 1,211.04M | 1,121.71M | 1,029.44M | 945.53M | 878.15M | 1,247.61M | 1,175.46M | 1,098.55M |
|
Property, Plant & Equipment (Net)
|
| | | 24.29M | 24.80M | 25.74M | 29.40M | 38.51M | 51.99M | 64.34M | 71.53M | 84.26M | 94.29M | 106.09M | 111.18M | 115.62M | 121.82M | 128.20M | 127.52M | 124.96M | 120.92M | 117.47M | 113.50M | 111.41M | 109.57M | 108.82M | 108.29M |
|
Long-Term Investments
|
| | | | | | | 2.58M | | 29.43M | 24.54M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.50M | 13.33M | 13.33M | 13.33M | 13.33M | 13.33M | 14.84M | 14.84M | 14.84M | 14.84M | 14.84M | 12.75M | 12.75M | 12.75M | 12.75M | 12.75M | 9.80M | 15.42M | 8.68M | 8.72M | 6.45M | 6.15M | 6.55M | 8.14M | 6.61M | 6.63M | 6.66M |
|
Non-Current Assets
|
| | | 61.55M | 63.00M | 65.15M | 69.57M | 143.36M | 178.66M | 215.09M | 215.13M | 201.45M | 213.92M | 238.49M | 241.34M | 248.82M | 249.32M | 259.08M | 250.99M | 248.67M | 238.09M | 231.83M | 225.83M | 225.68M | 219.31M | 215.69M | 212.53M |
|
Assets
|
| | | 156.10M | 322.64M | 299.98M | 278.27M | 451.68M | 693.24M | 893.08M | 1,156.56M | 1,474.45M | 1,453.40M | 1,418.38M | 1,350.25M | 1,341.71M | 1,332.35M | 1,353.89M | 1,290.53M | 1,459.71M | 1,359.80M | 1,261.27M | 1,171.37M | 1,103.82M | 1,466.92M | 1,391.16M | 1,311.08M |
|
Accounts Payables
|
| | | 7.85M | 6.10M | 6.15M | 6.57M | 6.31M | 7.98M | 8.03M | 7.28M | 7.47M | 6.27M | 7.09M | 7.02M | 9.03M | 14.06M | 6.89M | 3.18M | 1.62M | 2.79M | 4.43M | 3.81M | 3.87M | 7.70M | 10.56M | 9.54M |
|
Payables
|
| | | 7.85M | 6.10M | 6.15M | 6.57M | 6.31M | 7.98M | 8.03M | 7.28M | 7.47M | 6.27M | 7.09M | 7.02M | 9.03M | 14.06M | 6.89M | 3.18M | 1.62M | 2.79M | 4.43M | 3.81M | 3.87M | 7.70M | 10.56M | 9.54M |
|
Accumulated Expenses
|
| | | 7.85M | 8.48M | 7.20M | 18.31M | 18.46M | 14.98M | 19.58M | 22.96M | 28.92M | 24.06M | 35.07M | 38.60M | 49.91M | 37.85M | 37.52M | 41.77M | 111.66M | 86.44M | 67.14M | 51.77M | 47.47M | 30.23M | 40.90M | 42.31M |
|
Other Accumulated Expenses
|
| | | | | | | 4.23M | | 4.13M | 5.12M | 6.96M | 4.91M | 10.03M | 13.09M | 12.26M | 11.10M | 7.52M | 4.78M | 28.64M | 27.05M | 23.54M | 2.58M | 7.81M | 3.43M | 2.24M | 2.71M |
|
Short term Debt
|
| | | 7.80M | 10.50M | 19.20M | 16.50M | 71.20M | 73.10M | 85.40M | 49.60M | 42.20M | 28.60M | 16.40M | 21.30M | 18.30M | 12.70M | 13.60M | 8.90M | 10.80M | 13.70M | 8.20M | 8.40M | 8.40M | 5.20M | 3.90M | 6.50M |
|
Current Leases
|
| | | 4.34M | 4.70M | 4.70M | 4.34M | 4.22M | 3.88M | 3.49M | 6.48M | 7.54M | 9.36M | 9.51M | 9.82M | 10.38M | 11.16M | 11.49M | 11.95M | 12.78M | 12.18M | 12.64M | 12.94M | 13.47M | 13.21M | 12.95M | 12.69M |
|
Current Deferred Revenue
|
| | | | | | | 0.02M | | 10.02M | 12.82M | 348.57M | 115.05M | 139.67M | 159.90M | 338.15M | 142.74M | 139.13M | 153.48M | 178.59M | 72.11M | 84.92M | 89.33M | 108.86M | 85.20M | 105.82M | 110.32M |
|
Total Current Liabilities
|
| | | 29.14M | 31.44M | 38.95M | 47.45M | 102.34M | 102.09M | 128.72M | 101.39M | 213.44M | 218.80M | 212.28M | 238.86M | 223.59M | 219.93M | 209.54M | 220.37M | 205.56M | 187.22M | 177.33M | 166.24M | 182.07M | 141.55M | 174.13M | 182.56M |
|
Capital Leases
|
| | | 4.41M | 5.33M | 4.90M | 4.45M | 5.29M | 4.74M | 4.18M | 3.60M | 3.01M | 2.40M | 1.79M | 1.39M | 1.15M | 0.98M | 0.88M | 0.30M | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.39M | | 40.38M | 36.82M | 262.30M | 225.09M | 208.82M | 198.29M | 202.18M | 171.71M | 156.20M | 124.65M | 109.89M | 99.57M | 75.49M | 57.82M | 33.22M | 49.40M | 20.32M | 10.16M |
|
Preferred Stock Liabilities
|
292.30M | 295.52M | 298.75M | 302.05M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 21.19M | 24.06M | 24.90M | 23.81M | 96.01M | 125.83M | 132.79M | 133.12M | 134.81M | 136.03M | 163.99M | 165.07M | 168.62M | 165.30M | 163.85M | 160.64M | 159.91M | 155.94M | 152.60M | 149.13M | 147.96M | 144.92M | 141.85M | 138.73M |
|
Other Non-Current Liabilities
|
| | | 0.42M | 0.41M | 0.41M | 2.49M | 2.08M | 36.82M | 37.56M | 26.96M | 31.37M | 30.91M | 31.04M | 31.91M | 12.46M | 12.76M | 10.59M | 4.59M | 2.72M | 2.86M | 1.08M | 5.28M | 5.40M | 6.34M | 6.50M | 6.71M |
|
Total Non-Current Liabilities
|
| | | 54.74M | 60.83M | 68.75M | 75.71M | 204.04M | 233.99M | 306.97M | 275.78M | 616.35M | 593.42M | 587.18M | 603.86M | 595.78M | 558.09M | 531.66M | 507.01M | 475.66M | 443.45M | 406.10M | 374.77M | 364.88M | 337.44M | 337.85M | 338.37M |
|
Total Liabilities
|
| | | 55.15M | 61.24M | 69.15M | 78.20M | 206.12M | 270.81M | 344.53M | 302.74M | 647.72M | 624.33M | 618.21M | 635.77M | 608.24M | 570.85M | 542.24M | 511.59M | 478.38M | 446.31M | 407.17M | 380.05M | 370.28M | 343.78M | 344.34M | 345.08M |
|
Total Debt
|
| | | 7.80M | 10.50M | 19.20M | 16.50M | 71.20M | 73.10M | 85.40M | 49.60M | 42.20M | 28.60M | 16.40M | 21.30M | 18.30M | 12.70M | 13.60M | 8.90M | 10.80M | 13.70M | 8.20M | 8.40M | 8.40M | 5.20M | 3.90M | 6.50M |
|
Common Equity
|
-132.99M | -151.87M | -172.06M | -201.10M | 261.39M | 230.82M | 200.07M | 245.56M | 422.43M | 548.55M | 853.81M | 826.74M | 829.07M | 800.16M | 714.48M | 733.47M | 761.51M | 811.64M | 778.94M | 981.33M | 913.49M | 854.09M | 791.32M | 733.54M | 1,123.14M | 1,046.81M | 966.00M |
|
Shareholder's Equity
|
-132.99M | -151.87M | -172.06M | -201.10M | 261.39M | 230.82M | 200.07M | 245.56M | 422.43M | 548.55M | 853.81M | 826.74M | 829.07M | 800.16M | 714.48M | 733.47M | 761.51M | 811.64M | 778.94M | 981.33M | 913.49M | 854.09M | 791.32M | 733.54M | 1,123.14M | 1,046.81M | 966.00M |
|
Liabilities and Shareholders Equity
|
| | | 156.10M | 322.64M | 299.98M | 278.27M | 451.68M | 693.24M | 893.08M | 1,156.56M | 1,474.45M | 1,453.40M | 1,418.38M | 1,350.25M | 1,341.71M | 1,332.35M | 1,353.89M | 1,290.53M | 1,459.71M | 1,359.80M | 1,261.27M | 1,171.37M | 1,103.82M | 1,466.92M | 1,391.16M | 1,311.08M |
|
Retained Earnings
|
| | | -203.04M | -233.50M | -267.72M | -302.17M | -397.64M | -599.20M | -675.45M | -703.60M | -768.27M | -837.50M | -909.44M | -1019.01M | -1057.36M | -1200.00M | -1236.60M | -1332.69M | -1189.89M | -1300.00M | -1400.00M | -1500.00M | -1566.63M | -1700.00M | -1800.00M | -1900.00M |
|
Treasury Shares
|
| | | 2.66M | 2.27M | 1.88M | 1.49M | 1.28M | 1.39M | 1.29M | 1.29M | 1.13M | 1.54M | 1.64M | 1.65M | 1.69M | 2.25M | 2.19M | 2.18M | 2.93M | 3.40M | 3.36M | 3.21M | 2.58M | 3.07M | 2.89M | 2.78M |
|
Shares Outstanding
|
5.98M | 6.43M | 6.90M | 7.33M | 49.08M | 49.65M | 50.44M | 57.25M | 61.74M | 64.45M | 67.73M | 68.39M | 69.75M | 70.31M | 70.46M | 71.28M | 74.44M | 77.95M | 79.38M | 81.63M | 82.28M | 82.39M | 82.56M | 83.63M | 100.56M | 100.76M | 101.36M |