|
Accumulated Depreciation
|
| 3.95M | | | 5.21M | 5.63M | 6.08M | 6.47M | 6.80M | 6.92M | 7.16M | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
100.97M | 90.55M | 73.86M | 107.65M | 63.43M | 370.04M | 94.91M | 281.15M | 162.75M | 76.12M | 46.00M | 57.30M | 49.55M | 29.75M | 49.48M | 44.88M | 60.97M | 126.59M | 89.66M | 73.11M | 59.65M | 55.50M | 51.29M | 78.16M | 58.81M |
|
Receivables - Net
|
| 4.62M | | | 4.14M | 4.48M | 3.66M | 6.21M | 4.84M | 5.72M | 1.77M | 1.71M | 1.49M | 1.47M | 0.53M | 1.03M | 0.50M | 11.80M | 13.60M | 1.17M | 10.34M | 3.10M | 8.03M | 2.16M | 6.54M |
|
Receivables
|
| 4.62M | | | 4.14M | 4.48M | 3.66M | 6.21M | 4.84M | 5.72M | 1.77M | 1.71M | 1.49M | 1.47M | 0.53M | 1.03M | 0.50M | 11.80M | 13.60M | 1.17M | 10.34M | 3.10M | 8.03M | 2.16M | 6.54M |
|
Prepaid Assets
|
| 1.59M | | | 5.37M | 4.84M | 4.88M | 5.44M | 5.38M | 10.69M | 10.00M | 8.88M | 10.31M | 9.93M | 7.60M | 6.07M | 6.62M | 5.71M | 7.80M | 10.78M | 7.25M | 9.76M | 9.42M | 8.02M | 8.44M |
|
Current Assets
|
| 96.77M | | | 208.92M | 381.01M | 322.01M | 477.56M | 412.29M | 325.69M | 302.95M | 318.37M | 325.46M | 287.56M | 278.45M | 274.39M | 223.69M | 271.19M | 279.59M | 276.04M | 273.23M | 257.77M | 232.53M | 224.73M | 206.86M |
|
Property, Plant & Equipment (Net)
|
| 4.46M | | | 3.58M | 3.32M | 4.01M | 3.65M | 3.32M | 3.11M | 3.03M | 6.34M | 7.42M | 7.40M | 7.64M | 7.57M | 7.29M | 7.13M | 6.76M | 6.57M | 6.21M | 5.84M | 5.48M | 5.54M | 5.13M |
|
Long-Term Investments
|
| | | | | | 32.49M | 32.77M | 78.19M | 142.20M | 130.48M | 90.06M | 52.36M | 60.96M | 34.71M | 19.41M | 29.86M | 28.01M | 40.98M | 31.64M | 28.76M | 22.36M | 19.62M | 8.42M | 7.88M |
|
Other Non-Current Assets
|
2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 2.58M | 1.28M | 1.28M | 3.28M | 3.28M | 3.28M | 3.28M | 3.28M | 3.28M | 3.28M | 3.45M | 3.44M | 3.44M | 3.44M | 3.44M | 3.44M | 3.44M | 3.44M | 3.44M |
|
Non-Current Assets
|
| 21.49M | | | 20.20M | 19.13M | 52.00M | 50.86M | 95.62M | 181.08M | 212.54M | 174.11M | 135.98M | 143.28M | 117.58M | 100.62M | 109.33M | 105.26M | 118.78M | 105.05M | 102.83M | 91.83M | 86.99M | 71.80M | 58.62M |
|
Assets
|
| 118.26M | | | 229.13M | 400.14M | 374.01M | 528.42M | 507.91M | 506.76M | 515.49M | 492.48M | 461.44M | 430.84M | 396.04M | 375.01M | 333.01M | 376.45M | 398.37M | 381.09M | 376.06M | 349.60M | 319.52M | 296.53M | 265.49M |
|
Accounts Payables
|
| 5.38M | | | 5.26M | 5.68M | 3.74M | 4.47M | 3.75M | 4.51M | 3.40M | 4.45M | 2.37M | 1.17M | 1.03M | 2.25M | 1.28M | 1.45M | 1.63M | 0.91M | 1.50M | 1.33M | 0.68M | 2.22M | 1.33M |
|
Payables
|
| 5.38M | | | 5.26M | 5.68M | 3.74M | 4.47M | 3.75M | 4.51M | 3.40M | 4.45M | 2.37M | 1.17M | 1.03M | 2.25M | 1.28M | 1.45M | 1.63M | 0.91M | 1.50M | 1.33M | 0.68M | 2.22M | 1.33M |
|
Accumulated Expenses
|
| 6.67M | | | 9.83M | 9.52M | 6.26M | 9.87M | 11.47M | 13.61M | 9.84M | 16.96M | 17.94M | 19.77M | 16.30M | 16.73M | 15.48M | 20.63M | 12.89M | 11.20M | 15.39M | 19.36M | 12.63M | 13.55M | 11.27M |
|
Other Accumulated Expenses
|
| 0.28M | | | 0.16M | 0.47M | 0.89M | 0.24M | 0.20M | 0.41M | 0.31M | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | 0.75M | 0.75M | 2.25M | 2.29M | 2.29M | 10.34M | | | | | | | | | |
|
Current Leases
|
| 0.88M | | | 1.00M | 1.04M | 1.09M | 1.13M | 1.18M | 1.33M | 1.73M | 1.82M | 4.58M | 4.70M | 4.83M | 4.96M | 5.09M | 5.22M | 5.36M | 5.49M | 5.63M | 5.77M | 5.92M | 6.07M | 6.22M |
|
Current Deferred Revenue
|
| 20.70M | | | 23.91M | 27.60M | 26.57M | 28.70M | 32.29M | 56.17M | 31.27M | 40.16M | 34.89M | 33.51M | 30.78M | 38.62M | 28.05M | 37.28M | 55.85M | 53.50M | 49.42M | 47.17M | 46.70M | 43.77M | 37.01M |
|
Total Current Liabilities
|
| 33.64M | | | 40.01M | 43.85M | 37.65M | 44.17M | 48.69M | 51.25M | 46.99M | 46.15M | 45.27M | 44.55M | 39.38M | 48.24M | 30.27M | 42.77M | 55.02M | 54.20M | 43.29M | 45.18M | 40.82M | 44.46M | 35.95M |
|
Non-Current Debt
|
| | | | 9.88M | 10.05M | 10.23M | 10.41M | 10.59M | 10.77M | 10.19M | 10.37M | 9.05M | 9.20M | 8.62M | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 72.72M | | | 61.08M | 53.62M | 50.89M | 46.19M | 38.94M | 24.37M | 19.02M | 17.99M | 16.77M | 16.89M | 15.85M | 24.65M | 19.62M | 21.81M | 20.71M | 16.91M | 28.65M | 28.46M | 25.12M | 21.15M | 19.89M |
|
Preferred Stock Liabilities
|
110.00M | 111.00M | | | 256.52M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| 12.87M | | | 12.10M | 11.83M | 11.53M | 11.23M | 10.92M | 30.78M | 74.75M | 75.19M | 76.75M | 70.97M | 69.72M | 68.42M | 67.09M | 65.76M | 64.36M | 62.92M | 61.46M | 59.98M | 58.45M | 56.86M | 55.25M |
|
Other Non-Current Liabilities
|
| | | | 5.46M | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | 123.07M | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| 119.23M | | | 128.53M | 119.35M | 110.30M | 111.99M | 109.13M | 117.16M | 150.96M | 147.88M | 143.26M | 141.61M | 133.57M | 141.30M | 116.99M | 130.34M | 140.09M | 134.03M | 133.40M | 133.62M | 124.38M | 122.46M | 111.08M |
|
Total Debt
|
| | | | 9.88M | 10.05M | 10.23M | 10.41M | 10.59M | 10.77M | 10.94M | 11.12M | 11.30M | 11.48M | 10.91M | 10.34M | | | | | | | | | |
|
Common Equity
|
-102.67M | -111.96M | -124.53M | -135.06M | -155.92M | 280.79M | 263.70M | 416.43M | 398.78M | 389.61M | 364.53M | 344.59M | 318.18M | 289.23M | 262.47M | 233.71M | 216.02M | 246.11M | 258.28M | 247.06M | 242.66M | 215.99M | 195.14M | 174.06M | 154.41M |
|
Shareholder's Equity
|
-102.67M | -111.96M | -124.53M | -135.06M | -155.92M | 280.79M | 263.70M | 416.43M | 398.78M | 389.61M | 364.53M | 344.59M | 318.18M | 289.23M | 262.47M | 233.71M | 216.02M | 246.11M | 258.28M | 247.06M | 242.66M | 215.99M | 195.14M | 174.06M | 154.41M |
|
Liabilities and Shareholders Equity
|
| 118.26M | | | 229.13M | 400.14M | 374.01M | 528.42M | 507.91M | 506.76M | 515.49M | 492.48M | 461.44M | 430.84M | 396.04M | 375.01M | 333.01M | 376.45M | 398.37M | 381.09M | 376.06M | 349.60M | 319.52M | 296.53M | 265.49M |
|
Retained Earnings
|
| -117.49M | | | -162.03M | -183.82M | -204.79M | -227.40M | -252.10M | -267.71M | -299.33M | -326.75M | -358.70M | -395.89M | -430.70M | -466.60M | -493.63M | -528.38M | -556.74M | -574.50M | -599.13M | -633.70M | -660.02M | -686.04M | -718.21M |
|
Treasury Shares
|
0.01M | 0.01M | | 0.02M | 0.02M | 0.04M | | | | | 0.56M | 0.50M | 0.47M | 0.47M | 0.72M | 0.69M | 0.76M | 0.75M | | | 0.01M | 1.51M | | 2.96M | 2.87M |
|
Shares Outstanding
|
1.42M | 1.43M | 1.48M | 1.49M | 1.63M | 43.06M | 43.11M | 48.38M | 48.59M | 48.69M | 48.75M | 48.88M | 48.95M | 48.97M | 49.05M | 49.07M | 49.26M | 60.47M | 68.78M | 68.82M | 70.56M | 70.63M | 70.99M | 71.01M | 74.17M |