|
Accumulated Depreciation
|
0.30M | | 0.43M | 0.53M | 0.74M | 0.94M | 1.17M | 1.40M | 1.62M | 1.86M | 2.10M | 2.33M | 2.56M | 2.78M | | 3.25M | 3.48M | 3.72M | 3.94M | 3.81M | 4.08M | 4.37M | 4.60M | 4.88M | 5.07M | 5.48M | 6.23M | 6.98M | 7.73M | 8.64M | 9.59M | |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | 1.40M | | | | 3.10M | | | | 8.30M | 7.20M | 8.40M | 6.30M |
|
Cash & Equivalents
|
14.19M | | 68.41M | 169.65M | 44.97M | 157.20M | 145.00M | 66.58M | 40.33M | 50.92M | 160.81M | 117.82M | 93.09M | 105.58M | 178.77M | 161.54M | 201.19M | 145.55M | 62.29M | 30.91M | 33.97M | 41.19M | 39.55M | 142.79M | 56.20M | 395.92M | 302.16M | 317.27M | 264.55M | 1,300.00M | 1,200.00M | 110.90M |
|
Receivables - Other
|
0.23M | | 0.66M | 0.51M | 0.57M | 0.41M | 0.30M | 0.27M | 0.22M | 0.14M | 0.12M | 0.12M | 0.11M | 0.09M | 0.11M | 0.09M | 0.55M | 0.62M | 1.16M | 1.40M | 1.35M | 1.27M | 0.90M | 2.62M | 3.05M | 3.17M | 3.48M | 3.37M | 8.31M | 7.22M | 8.38M | 6.34M |
|
Prepaid Assets
|
0.97M | | 1.54M | 1.39M | 2.81M | 1.90M | 2.78M | 3.73M | 4.95M | 4.37M | 5.45M | 7.30M | 6.61M | 7.14M | 7.59M | 10.65M | 11.01M | 8.52M | 7.78M | 9.96M | 10.76M | 9.28M | 20.28M | 21.11M | 15.60M | 16.27M | 11.82M | 14.92M | 23.65M | 16.43M | 20.40M | 46.92M |
|
Current Assets
|
15.16M | | 69.94M | 171.04M | 166.68M | 159.12M | 147.76M | 135.40M | 123.34M | 117.17M | 210.61M | 194.12M | 177.49M | 157.80M | 211.35M | 203.97M | 344.72M | 328.25M | 416.29M | 378.32M | 345.18M | 305.40M | 284.81M | 575.76M | 574.15M | 917.23M | 874.78M | 877.59M | 1,375.39M | 1,291.06M | 1,217.26M | 1,121.28M |
|
Property, Plant & Equipment (Net)
|
0.40M | | 1.81M | 4.35M | 4.23M | 4.46M | 4.26M | 4.04M | 3.95M | 3.77M | 3.63M | 3.39M | 3.18M | 3.09M | 3.00M | 2.90M | 2.83M | 2.67M | 3.15M | 3.56M | 3.50M | 3.27M | 3.22M | 9.76M | 10.88M | 11.87M | 12.25M | 11.71M | 12.07M | 12.63M | 14.67M | 14.38M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | 194.68M | | | | 291.54M | | | |
|
Other Non-Current Assets
|
0.03M | | 2.45M | 0.79M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 1.30M | 1.30M | 1.30M | 1.30M | 1.30M | 2.00M | 1.30M | 1.30M | 1.30M | 2.83M | 14.15M | 14.94M | 18.43M |
|
Non-Current Assets
|
0.43M | | 4.76M | 5.64M | 4.73M | 7.65M | 7.39M | 7.11M | 7.04M | 6.72M | 6.51M | 6.20M | 5.95M | 5.75M | 5.57M | 5.39M | 6.29M | 5.04M | 5.45M | 6.56M | 6.99M | 8.61M | 8.44M | 65.78M | 61.20M | 60.92M | 60.76M | 59.79M | 59.20M | 70.27M | 72.31M | 74.76M |
|
Assets
|
15.60M | | 74.70M | 176.68M | 171.41M | 166.76M | 155.15M | 142.51M | 130.38M | 123.88M | 217.12M | 200.32M | 183.44M | 163.55M | 216.93M | 209.36M | 351.01M | 333.29M | 421.73M | 384.88M | 352.18M | 314.01M | 293.25M | 641.54M | 635.35M | 978.15M | 935.53M | 937.37M | 1,434.59M | 1,361.33M | 1,289.57M | 1,196.03M |
|
Accounts Payables
|
0.40M | | 2.60M | 1.40M | 5.26M | 2.00M | 2.71M | 2.11M | 5.50M | 8.30M | 6.76M | 4.69M | 5.59M | 6.21M | 7.14M | 6.15M | 8.47M | 12.13M | 17.13M | 13.49M | 15.35M | 16.30M | 20.82M | 21.93M | 23.20M | 28.68M | 24.00M | 18.27M | 21.47M | 31.62M | 38.09M | 33.67M |
|
Payables
|
0.40M | | 2.60M | 1.40M | 5.26M | 2.00M | 2.71M | 2.11M | 5.50M | 8.30M | 6.76M | 4.69M | 5.59M | 6.21M | 7.14M | 6.15M | 8.47M | 12.13M | 17.13M | 13.49M | 15.35M | 16.30M | 20.82M | 21.93M | 23.20M | 28.68M | 24.00M | 18.27M | 21.47M | 31.62M | 38.09M | 33.67M |
|
Accumulated Expenses
|
0.32M | | 3.04M | 4.12M | 2.28M | 5.30M | 3.24M | 3.18M | 2.12M | 1.71M | 2.33M | 3.33M | 4.07M | 3.19M | 3.89M | 5.38M | 6.59M | 4.45M | 5.45M | 7.72M | 9.08M | 6.83M | 8.60M | 12.88M | 14.52M | 14.83M | 20.38M | 26.19M | 28.89M | 16.61M | 21.80M | 32.40M |
|
Other Accumulated Expenses
|
0.05M | | 0.67M | 0.16M | 0.38M | | | | 0.72M | 0.75M | 0.78M | 0.81M | 0.83M | 0.86M | 0.89M | 0.91M | 0.94M | 0.96M | 1.77M | 0.43M | 0.34M | 0.98M | 0.52M | 0.99M | 3.27M | 0.49M | 1.08M | 0.51M | 0.90M | 1.67M | 1.80M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | 0.94M | | | 1.02M | 1.05M | 1.08M | 1.11M | 3.99M | 4.17M | 5.79M | 7.45M | 7.41M | 7.15M | 6.88M | 6.61M | 6.44M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | 2.71M | 9.43M | 8.97M | 8.34M | 7.74M | 7.15M | 6.81M | 2.06M | 7.20M | 6.88M | 1.69M | 2.18M | 2.21M | 1.90M | 1.64M |
|
Total Current Liabilities
|
0.90M | | 5.64M | 5.51M | 7.92M | 8.82M | 7.75M | 7.88M | 8.34M | 10.76M | 9.87M | 8.83M | 10.49M | 10.26M | 11.92M | 12.44M | 15.99M | 20.26M | 26.11M | 24.56M | 27.72M | 26.32M | 32.61M | 40.46M | 43.94M | 51.77M | 54.38M | 53.56M | 59.68M | 57.31M | 68.40M | 74.16M |
|
Non-Current Deffered Revenue
|
0.02M | | 1.71M | 3.44M | 3.06M | 0.15M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 7.16M | 6.89M | 6.65M | 6.10M | 5.62M | 5.07M | 5.14M | 4.75M | 4.74M | 4.32M | 5.20M | 4.70M | 4.31M | 3.99M | 4.11M |
|
Preferred Stock Liabilities
|
29.70M | | 92.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | 5.40M | 5.23M | 5.04M | 4.85M | 4.65M | 4.44M | 4.23M | 4.01M | 3.79M | 3.56M | 3.32M | 3.07M | 2.82M | 2.56M | 2.30M | 2.02M | 1.74M | 1.46M | 48.18M | 47.55M | 46.71M | 45.87M | 45.13M | 44.57M | 43.94M | 43.33M | 49.14M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | 0.45M | | | | 9.80M | | | | 9.75M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.51M | 0.83M | 1.77M | 2.33M | 2.89M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 104.57M | 103.88M | 108.96M | 105.56M | 115.71M | 120.97M |
|
Total Liabilities
|
0.92M | | 6.91M | 9.16M | 11.19M | 14.37M | 13.05M | 12.99M | 13.24M | 15.45M | 14.35M | 13.10M | 14.53M | 14.07M | 15.49M | 15.77M | 19.07M | 30.24M | 35.57M | 33.51M | 35.85M | 33.68M | 39.14M | 93.79M | 96.25M | 103.22M | 104.77M | 104.39M | 109.79M | 107.33M | 118.05M | 123.86M |
|
Common Equity
|
-15.02M | | -25.18M | 167.52M | 160.22M | 152.39M | 142.10M | 129.52M | 117.14M | 108.44M | 202.77M | 187.22M | 168.92M | 149.48M | 201.44M | 193.59M | 331.94M | 303.04M | 386.17M | 351.37M | 316.33M | 280.33M | 254.12M | 547.75M | 539.11M | 874.93M | 830.76M | 832.98M | 1,324.81M | 1,254.00M | 1,171.53M | 1,072.17M |
|
Shareholder's Equity
|
-15.02M | | -25.18M | 167.52M | 160.22M | 152.39M | 142.10M | 129.52M | 117.14M | 108.44M | 202.77M | 187.22M | 168.92M | 149.48M | 201.44M | 193.59M | 331.94M | 303.04M | 386.17M | 351.37M | 316.33M | 280.33M | 254.12M | 547.75M | 539.11M | 874.93M | 830.76M | 832.98M | 1,324.81M | 1,254.00M | 1,171.53M | 1,072.17M |
|
Liabilities and Shareholders Equity
|
15.60M | | 74.70M | 176.68M | 171.41M | 166.76M | 155.15M | 142.51M | 130.38M | 123.88M | 217.12M | 200.32M | 183.44M | 163.55M | 216.93M | 209.36M | 351.01M | 333.29M | 421.73M | 384.88M | 352.18M | 314.01M | 293.25M | 641.54M | 635.35M | 978.15M | 935.53M | 937.37M | 1,434.59M | 1,361.33M | 1,289.57M | 1,196.03M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M |
|
Retained Earnings
|
-16.27M | | -27.30M | -34.88M | -43.38M | -52.40M | -64.82M | -79.25M | -93.80M | -111.16M | -127.65M | -146.00M | -167.61M | -190.51M | -216.61M | -244.50M | -275.25M | -309.90M | -352.30M | -394.20M | -439.17M | -485.20M | -536.15M | -593.61M | -653.70M | -720.63M | -794.70M | -871.51M | -952.11M | -1048.88M | -1200.00M | -1300.00M |
|
Shares Outstanding
|
1.55M | 2.19M | 2.34M | 24.04M | 24.06M | 24.11M | 24.20M | 24.22M | 24.26M | 24.59M | 32.88M | 32.92M | 33.00M | 33.02M | 37.68M | 38.62M | 47.60M | 4.78M | 53.72M | 53.80M | 53.88M | 53.99M | 54.68M | 66.71M | 68.17M | 78.54M | 79.32M | 80.84M | 92.93M | 93.53M | 94.13M | 94.55M |