|
Accumulated Depreciation
|
| | | | 1.24M | 1.51M | 1.76M | 2.06M | 2.25M | 2.61M | 3.01M | 3.45M | 3.92M | 4.38M | 4.84M | 5.29M | 5.75M | 6.21M | 6.67M | 6.85M | 7.28M | 6.50M | 6.84M | 7.13M |
|
Cash & Equivalents
|
34.83M | 11.61M | 45.31M | 17.79M | 5.54M | 95.48M | 58.30M | 23.65M | 27.38M | 44.02M | 22.62M | 10.62M | 9.24M | 14.84M | 13.45M | 9.16M | 10.81M | 4.26M | 6.20M | 9.37M | 7.21M | 58.00M | 48.50M | 38.80M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | 1.53M | | | | 1.17M | | | |
|
Prepaid Assets
|
-0.62M | | | | 2.52M | 4.54M | 3.16M | 9.60M | 2.94M | 5.19M | 4.93M | 3.70M | 3.86M | 5.23M | 4.80M | 5.74M | 3.52M | 3.71M | 2.93M | 2.56M | 2.71M | 2.89M | 2.78M | 2.91M |
|
Current Assets
|
35.90M | | | | 25.36M | 271.21M | 248.15M | 222.49M | 189.16M | 196.09M | 181.26M | 174.83M | 172.75M | 131.61M | 130.67M | 125.47M | 105.71M | 95.06M | 76.63M | 57.15M | 50.81M | 42.51M | 38.34M | 35.61M |
|
Property, Plant & Equipment (Net)
|
1.39M | | | | 4.08M | 3.91M | 4.55M | 5.63M | 6.16M | 6.64M | 6.53M | 6.91M | 6.45M | 6.04M | 5.61M | 5.27M | 4.96M | 4.50M | 4.08M | 3.56M | 3.14M | 2.06M | 1.72M | 1.50M |
|
Long-Term Investments
|
| | | | | 36.24M | 65.94M | 77.64M | 85.35M | 54.31M | 47.28M | 38.43M | 23.94M | 44.59M | 31.22M | 21.64M | 26.41M | 21.46M | 23.83M | 30.60M | 22.88M | 19.11M | 13.72M | 6.91M |
|
Intangibles
|
0.23M | | | | 0.21M | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.23M | | | | 0.21M | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
19.45M | | | | 31.97M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.58M | | | | 2.36M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.56M | 1.56M | 1.76M | 1.82M | 1.60M | 1.60M | 1.60M | 0.98M | 0.98M | 0.98M | 0.98M |
|
Non-Current Assets
|
12.55M | | | | 21.18M | 53.43M | 98.92M | 111.06M | 118.56M | 86.70M | 78.97M | 70.68M | 55.06M | 74.57M | 60.03M | 49.89M | 54.08M | 47.84M | 47.55M | 52.19M | 48.82M | 43.35M | 37.16M | 29.45M |
|
Assets
|
48.45M | | | | 46.54M | 324.64M | 347.07M | 333.55M | 307.72M | 282.79M | 260.24M | 245.50M | 227.81M | 206.18M | 190.70M | 175.35M | 159.78M | 142.89M | 124.18M | 109.33M | 99.63M | 85.86M | 75.50M | 65.05M |
|
Accounts Payables
|
2.10M | | | | 1.60M | 2.89M | 1.61M | 5.16M | 3.57M | 4.45M | 3.36M | 3.83M | 3.59M | 1.83M | 3.44M | 3.68M | 2.99M | 2.22M | 2.63M | 1.48M | 1.51M | 1.53M | 1.85M | 1.52M |
|
Payables
|
2.10M | | | | 1.60M | 2.89M | 1.61M | 5.16M | 3.57M | 4.45M | 3.36M | 3.83M | 3.59M | 1.83M | 3.44M | 3.68M | 2.99M | 2.22M | 2.63M | 1.48M | 1.51M | 1.53M | 1.85M | 1.52M |
|
Accumulated Expenses
|
2.87M | | | | 6.66M | 5.99M | 10.98M | 10.92M | 12.38M | 9.35M | 9.61M | 14.79M | 15.14M | 10.33M | 9.92M | 10.45M | 12.49M | 9.71M | 10.25M | 11.81M | 9.08M | 6.54M | 5.39M | 3.84M |
|
Other Accumulated Expenses
|
| | | | 0.58M | 0.81M | 1.51M | 0.84M | 1.20M | 1.96M | 0.91M | 1.37M | 0.96M | 1.13M | 0.83M | 0.85M | 0.57M | 0.81M | 0.45M | 0.37M | 0.38M | 0.53M | 0.50M | 0.39M |
|
Current Leases
|
3.10M | | | | 1.50M | 1.63M | 2.32M | 2.41M | 2.50M | 2.06M | 2.15M | 2.38M | 2.39M | 2.48M | 2.58M | 2.68M | 2.78M | 2.89M | 3.00M | 2.82M | 2.25M | 2.40M | 2.56M | 2.70M |
|
Current Deferred Revenue
|
0.97M | | | | 1.50M | 1.50M | 4.33M | 5.21M | 2.87M | 3.45M | 3.51M | 3.17M | 1.99M | 1.60M | 1.69M | 1.94M | 2.20M | 2.50M | 2.02M | 1.97M | 3.02M | 3.08M | 2.51M | 1.91M |
|
Total Current Liabilities
|
8.66M | | | | 11.26M | 12.01M | 19.25M | 23.70M | 21.33M | 19.31M | 18.62M | 24.17M | 23.12M | 16.25M | 17.62M | 18.75M | 20.46M | 16.72M | 17.90M | 18.08M | 15.86M | 13.56M | 12.31M | 9.97M |
|
Non-Current Deffered Revenue
|
| | | | | | 8.54M | 12.21M | 14.21M | 13.58M | 12.70M | 11.83M | 12.92M | 12.63M | 12.01M | 10.12M | 9.11M | 5.33M | 4.52M | 3.87M | 3.62M | 3.05M | 2.59M | 1.96M |
|
Preferred Stock Liabilities
|
| 77.50M | 105.36M | 105.30M | 105.30M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
7.09M | | | | 9.38M | 9.06M | 23.16M | 22.52M | 21.85M | 21.31M | 20.75M | 20.86M | 20.22M | 19.57M | 18.89M | 18.18M | 17.44M | 16.68M | 15.90M | 15.35M | 22.96M | 22.31M | 21.62M | 20.89M |
|
Other Non-Current Liabilities
|
0.07M | | | | 0.33M | 0.32M | 0.23M | 0.22M | 0.21M | 0.20M | 0.20M | 0.20M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | 0.13M | 0.13M | 0.13M |
|
Total Non-Current Liabilities
|
16.72M | | | | 45.86M | 21.07M | 50.95M | 58.42M | 57.39M | 54.20M | 52.07M | 56.86M | 56.26M | 48.45M | 48.52M | 47.05M | 47.00M | 38.73M | 38.32M | 37.30M | 42.43M | 38.92M | 36.52M | 32.82M |
|
Total Liabilities
|
16.79M | 54.23M | 65.04M | 74.59M | 46.19M | 21.39M | 51.18M | 58.64M | 57.60M | 54.40M | 52.27M | 57.06M | 56.30M | 48.49M | 48.56M | 47.10M | 47.04M | 38.73M | 38.32M | 37.30M | 42.43M | 39.05M | 36.66M | 32.95M |
|
Common Equity
|
-45.85M | -54.23M | -65.04M | -74.59M | -104.95M | 303.25M | 295.90M | 274.91M | 250.12M | 228.39M | 207.97M | 188.45M | 171.51M | 157.69M | 142.13M | 128.26M | 112.74M | 104.16M | 85.86M | 72.03M | 57.20M | 46.81M | 38.84M | 32.10M |
|
Shareholder's Equity
|
| -54.23M | -65.04M | -74.59M | -104.95M | 303.25M | 295.90M | 274.91M | 250.12M | 228.39M | 207.97M | 188.45M | 171.51M | 157.69M | 142.13M | 128.26M | 112.74M | 104.16M | 85.86M | 72.03M | 57.20M | 46.81M | 38.84M | 32.10M |
|
Liabilities and Shareholders Equity
|
48.45M | | | | 46.54M | 324.64M | 347.07M | 333.55M | 307.72M | 282.79M | 260.24M | 245.50M | 227.81M | 206.18M | 190.70M | 175.35M | 159.78M | 142.89M | 124.18M | 109.33M | 99.63M | 85.86M | 75.50M | 65.05M |
|
Retained Earnings
|
-47.67M | | | | -108.40M | -132.90M | -156.44M | -179.83M | -206.99M | -230.67M | -253.33M | -275.10M | -295.09M | -312.10M | -330.12M | -346.40M | -364.29M | -375.10M | -396.30M | -411.50M | -427.40M | -438.44M | -447.00M | -454.15M |
|
Treasury Shares
|
| | | | | | | | 0.34M | | | | 0.12M | | | | 0.05M | | | | | | | |
|
Shares Outstanding
|
1.92M | 1.94M | 1.94M | 2.10M | 2.13M | 36.33M | 37.19M | 37.25M | 37.40M | 37.47M | 37.64M | 37.66M | 37.80M | 37.81M | 37.95M | 37.97M | 1.91M | 1.91M | 1.91M | 1.91M | 1.92M | 1.92M | 1.92M | 1.92M |