|
Cash & Equivalents
|
53.31M | 64.40M | 7.82M | 45.84M | 36.19M | 59.82M | 67.90M | 62.38M | 59.76M | 104.64M | 85.66M | 333.38M | 321.19M | 177.55M | 142.16M | 132.91M | 259.75M | 247.58M | 190.41M | 149.39M | 164.65M | 188.43M | 143.29M | 291.39M | 176.81M | 191.86M | 329.67M | 256.15M | 236.28M | 205.53M | 163.49M | 129.29M | 95.03M | 193.65M | 56.36M | 57.54M | 26.02M | 17.17M | 36.19M | 43.25M | 40.58M | 38.05M | 47.60M | 49.04M | 34.19M |
|
Short-term Investments
|
| | | | 77.50M | 126.89M | 112.74M | 133.42M | 118.71M | 77.29M | 76.86M | 63.06M | 47.05M | 196.56M | 219.32M | 202.24M | 204.81M | 188.55M | 206.19M | 199.75M | 161.07M | 107.72M | 104.64M | 55.01M | 144.27M | 124.26M | 64.13M | 10.03M | 0.01M | 99.70M | 99.04M | 98.88M | 99.25M | | 148.15M | 123.32M | 168.09M | 157.34M | 114.10M | 93.94M | 77.01M | 62.57M | 32.28M | 109.05M | 109.44M |
|
Cash & Current Investments
|
53.31M | 64.40M | 7.82M | 45.84M | 113.69M | 186.71M | 180.64M | 195.80M | 178.47M | 181.94M | 162.52M | 396.44M | 368.24M | 374.11M | 361.48M | 335.15M | 464.56M | 436.13M | 396.60M | 349.14M | 325.71M | 296.14M | 247.92M | 346.40M | 321.08M | 316.12M | 393.80M | 266.18M | 236.29M | 305.23M | 262.53M | 228.16M | 194.29M | 193.65M | 204.50M | 180.86M | 194.11M | 174.51M | 150.28M | 137.18M | 117.59M | 100.62M | 79.89M | 158.09M | 143.63M |
|
Receivables - Net
|
| 1.88M | | | 0.41M | 0.37M | 0.32M | 0.28M | 0.24M | 2.16M | 0.21M | 0.16M | 40.18M | 10.14M | 0.08M | 25.14M | 0.06M | 0.10M | 0.04M | 10.00M | 0.01M | 0.01M | 130.01M | 0.21M | 0.54M | 0.80M | 0.76M | 0.93M | 0.89M | 0.79M | 1.02M | 1.01M | 1.71M | 35.99M | 1.09M | 1.90M | 2.42M | 3.43M | 13.18M | 2.77M | 3.35M | 3.10M | 1.96M | 1.87M | 1.63M |
|
Receivables - Other
|
| | | | | 0.37M | 0.16M | 0.11M | 0.21M | 0.15M | 0.06M | 0.03M | 0.07M | 10.10M | | | 0.06M | 0.10M | 10.00M | 4,000.00M | 0.01M | 0.01M | 80.00M | 0.20M | 0.50M | 0.80M | 0.80M | 0.90M | 0.90M | 0.80M | 1.00M | 1.00M | 1.70M | 35.00M | 1.00M | 1.30M | 1.30M | 2.20M | 12.10M | 1.50M | 1.10M | 1.10M | 1.00M | 1.20M | 1.10M |
|
Receivables
|
| 1.88M | | | 0.41M | 0.74M | 0.47M | 0.40M | 0.45M | 2.31M | 0.27M | 0.18M | 40.25M | 20.24M | 0.08M | 25.14M | 0.11M | 0.19M | 10.04M | 4,010.00M | 0.01M | 0.03M | 210.01M | 0.41M | 1.04M | 1.60M | 1.56M | 1.83M | 1.79M | 1.59M | 2.02M | 2.01M | 3.41M | 70.99M | 2.09M | 3.20M | 3.72M | 5.63M | 25.28M | 4.28M | 4.45M | 4.20M | 2.96M | 3.07M | 2.73M |
|
Prepaid Assets
|
| 0.48M | | | 0.88M | 2.30M | 3.44M | 3.41M | 4.40M | 3.90M | 4.12M | 4.58M | 4.85M | 4.35M | 5.47M | 6.39M | 7.89M | 9.25M | 8.44M | 7.53M | 9.06M | 7.18M | 9.07M | 6.90M | 5.62M | 7.10M | 5.46M | 3.90M | 3.82M | 4.29M | 4.90M | 3.59M | 4.28M | 7.47M | 6.68M | 5.04M | 4.67M | 5.00M | 3.79M | 3.12M | 3.24M | 3.58M | 4.79M | 4.67M | 3.96M |
|
Current Assets
|
| 66.85M | | | 115.07M | 189.75M | 184.55M | 199.61M | 183.31M | 188.15M | 166.91M | 340.68M | 376.37M | 388.60M | 367.03M | 366.67M | 472.51M | 445.48M | 405.08M | 366.68M | 334.78M | 303.33M | 400.07M | 366.57M | 340.31M | 324.01M | 400.01M | 271.00M | 241.00M | 310.30M | 268.44M | 232.77M | 200.28M | 237.10M | 212.28M | 187.80M | 201.20M | 182.94M | 167.25M | 143.08M | 124.18M | 107.31M | 86.63M | 164.62M | 149.22M |
|
Construction in Progress
|
| | | | | | | | | | | | | 0.02M | | | | 0.79M | | | | 0.24M | | | | 0.25M | | | | 0.31M | | | | 0.70M | | | | 0.37M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 3.02M | | | 3.67M | 3.48M | 3.48M | 3.37M | 3.70M | 4.39M | 4.60M | 4.32M | 4.09M | 4.22M | 4.62M | 5.50M | 5.48M | 6.93M | 7.37M | 7.24M | 7.11M | 7.37M | 7.39M | 7.46M | 7.19M | 6.95M | 7.17M | 6.70M | 6.27M | 5.96M | 6.09M | 5.92M | 5.71M | 5.07M | 4.57M | 4.50M | 4.06M | 3.96M | 3.57M | 3.32M | 2.94M | 2.47M | 2.23M | 1.95M | 1.72M |
|
Long-Term Investments
|
| | | | | | | | 2.02M | | | | | | | | | | | | | | | | | | | 99.91M | 99.97M | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 0.95M | | | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M |
|
Intangibles
|
| 1.75M | | | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 1.75M | 1.64M | 1.60M | 1.57M | 1.53M | 1.50M | 1.46M | 1.42M | 1.39M | 1.35M | 1.31M | 1.28M | 1.24M | 1.20M | 1.17M | 1.13M | 1.09M | 1.06M | 1.02M | 0.98M | 0.95M | 0.91M | 0.88M | 0.84M | 0.80M | 0.77M | 0.73M | 0.69M | 0.66M | 0.62M | 0.58M | 0.55M | 0.51M | 0.47M |
|
Goodwill & Intangibles
|
| 2.70M | | | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.70M | 2.59M | 2.55M | 2.52M | 2.48M | 2.44M | 2.41M | 2.37M | 2.33M | 2.30M | 2.26M | 2.23M | 2.19M | 2.15M | 2.12M | 2.08M | 2.04M | 2.01M | 1.97M | 1.93M | 1.90M | 1.86M | 1.82M | 1.79M | 1.75M | 1.72M | 1.68M | 1.64M | 1.60M | 1.57M | 1.53M | 1.50M | 1.46M | 1.42M |
|
Other Non-Current Assets
|
| 0.49M | | | 3.34M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 3.24M | 3.07M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 2.17M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M |
|
Non-Current Assets
|
| 6.21M | | | 9.71M | 7.46M | 7.40M | 7.25M | 9.57M | 10.98M | 10.97M | 11.18M | 10.66M | 9.04M | 9.43M | 10.27M | 10.22M | 11.63M | 39.44M | 38.61M | 37.77M | 37.95M | 36.60M | 35.91M | 34.88M | 34.65M | 34.15M | 131.44M | 130.24M | 29.11M | 28.38M | 27.32M | 26.21M | 23.79M | 22.35M | 21.38M | 19.96M | 18.86M | 17.44M | 16.14M | 14.80M | 13.23M | 11.87M | 10.44M | 9.04M |
|
Assets
|
| 73.06M | | | 124.78M | 197.22M | 191.95M | 206.86M | 192.88M | 199.13M | 177.88M | 351.86M | 387.04M | 397.64M | 376.46M | 376.94M | 482.73M | 457.11M | 444.51M | 405.28M | 372.54M | 341.28M | 436.66M | 402.48M | 375.18M | 358.66M | 434.16M | 402.44M | 371.23M | 339.41M | 296.82M | 260.09M | 226.49M | 260.89M | 234.63M | 209.19M | 221.17M | 201.79M | 184.69M | 159.22M | 138.98M | 120.53M | 98.50M | 175.06M | 158.25M |
|
Accounts Payables
|
| 1.92M | | | 2.70M | 4.70M | 4.96M | 1.43M | 0.52M | 6.60M | 3.70M | 6.36M | 2.87M | 4.21M | 5.35M | 4.24M | 6.87M | 5.13M | 9.51M | 4.52M | 4.55M | 4.16M | 3.78M | 4.93M | 3.64M | 3.00M | 2.58M | 1.75M | 1.52M | 2.82M | 1.72M | 1.92M | 5.18M | 2.81M | 2.20M | 1.03M | 1.71M | 1.46M | 1.96M | 0.61M | 1.42M | 1.09M | 0.28M | 0.23M | 0.65M |
|
Payables
|
| 1.92M | | | 2.70M | 4.70M | 4.96M | 1.43M | 0.52M | 6.60M | 3.70M | 6.36M | 2.87M | 4.21M | 5.35M | 4.24M | 6.87M | 5.13M | 9.51M | 4.52M | 4.55M | 4.16M | 3.78M | 4.93M | 3.64M | 3.00M | 2.58M | 1.75M | 1.52M | 2.82M | 1.72M | 1.92M | 5.18M | 2.81M | 2.20M | 1.03M | 1.71M | 1.46M | 1.96M | 0.61M | 1.42M | 1.09M | 0.28M | 0.23M | 0.65M |
|
Accumulated Expenses
|
| 1.70M | | | 5.14M | 4.91M | 4.74M | 7.31M | 9.04M | 8.82M | 6.34M | 7.50M | 11.44M | 16.38M | 16.34M | 24.77M | 21.42M | 26.72M | 22.57M | | 20.50M | 30.05M | 28.35M | 21.15M | 23.95M | 23.06M | 18.83M | 19.25M | 25.17M | 34.24M | 31.03M | 31.73M | 31.34M | 24.45M | 22.27M | 20.07M | 20.69M | 17.60M | 14.22M | 13.62M | 16.74M | 12.34M | 11.41M | 11.50M | 12.41M |
|
Other Accumulated Expenses
|
| 0.14M | | | 0.10M | 0.21M | 0.29M | 0.16M | 0.15M | 0.35M | 0.25M | 0.11M | 0.14M | 0.27M | 0.26M | 0.26M | 0.42M | 0.79M | 0.55M | 0.08M | 0.32M | 0.45M | 0.53M | 0.13M | 0.30M | 0.59M | 0.82M | 0.93M | 0.55M | 0.71M | 0.94M | 0.14M | 0.18M | 0.26M | 0.36M | 0.16M | 0.34M | 0.31M | 0.46M | 0.20M | 0.29M | 0.49M | 0.06M | 0.11M | 0.34M |
|
Short term Debt
|
| 1.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | 2.81M | 2.63M | 2.72M | 2.81M | 2.90M | 3.00M | | | | | | 3.62M | 3.73M | 3.85M | 3.96M | 4.08M | 4.20M | 4.33M | 4.46M | 4.59M | 4.72M | 4.86M | 5.00M | 5.14M | 5.29M | 5.44M | 5.60M |
|
Current Taxes
|
| | | | | | | | | | | | | 0.00M | 1.03M | 2.69M | 4.99M | 13.34M | 13.37M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 6.13M | | | 6.13M | 60.90M | 7.31M | 13.48M | 14.12M | 20.35M | 27.09M | 46.77M | 56.93M | 305.26M | | 301.83M | 289.36M | 277.98M | 150.60M | 249.51M | 238.81M | 255.88M | 310.70M | 294.30M | 277.00M | 318.71M | 43.52M | 39.31M | 40.84M | 284.76M | 276.73M | 264.89M | 255.46M | 301.33M | 283.92M | 261.20M | 236.70M | 212.31M | 183.40M | 160.50M | 129.62M | 94.06M | 49.44M | 32.30M | 27.92M |
|
Total Current Liabilities
|
| 11.16M | | | 13.97M | 15.74M | 17.00M | 22.22M | 23.68M | 35.77M | 37.13M | 60.63M | 71.24M | 61.15M | 69.71M | 83.21M | 86.27M | 97.91M | 96.22M | 78.67M | 76.13M | 85.59M | 106.00M | 98.78M | 102.03M | 68.11M | 64.93M | 60.32M | 67.53M | 77.87M | 87.40M | 94.64M | 123.64M | 152.61M | 151.26M | 141.38M | 146.79M | 155.91M | 144.54M | 142.86M | 119.23M | 85.77M | 50.20M | 39.22M | 41.03M |
|
Non-Current Debt
|
| 1.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 60.83M | | | 56.24M | 54.70M | 61.73M | 82.78M | 79.11M | 83.80M | 65.48M | 237.05M | 268.00M | 264.70M | 255.05M | 250.32M | 236.37M | 225.27M | 197.75M | 197.83M | 187.72M | 178.86M | 236.79M | 221.54M | 202.56M | 276.65M | 267.75M | 264.09M | 254.26M | 243.94M | 222.09M | 203.91M | 168.33M | 180.06M | 157.13M | 140.87M | 112.26M | 80.05M | 59.74M | 36.71M | 33.56M | 26.86M | 16.21M | 10.24M | 5.54M |
|
Preferred Stock Liabilities
|
| 76.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.50M | | | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.54M | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | 24.87M | 26.32M | 25.62M | 24.87M | 24.11M | 23.32M | 22.52M | 21.68M | 20.81M | 19.92M | 19.02M | 18.06M | 17.08M | 16.08M | 15.05M | 13.97M | 12.87M | 11.75M | 10.60M | 9.38M | 8.15M | 6.88M | 5.60M | 4.24M | 2.86M | 1.44M | |
|
Other Non-Current Liabilities
|
| 0.25M | | | 0.24M | 0.20M | | 0.15M | 0.15M | 0.57M | 0.98M | 1.39M | 1.80M | 1.90M | 2.06M | 2.28M | 2.43M | 3.05M | 0.96M | 0.96M | 0.96M | 0.85M | | | | | | | | | | | | | | 0.22M | 2.76M | 3.89M | 3.94M | 3.99M | 4.05M | 4.12M | 4.18M | 4.24M | 4.30M |
|
Total Non-Current Liabilities
|
| 74.64M | | | 71.50M | 70.95M | | 105.52M | 103.31M | 120.08M | 103.12M | 298.23M | 339.76M | 325.85M | 324.76M | 333.53M | 322.64M | 323.18M | 320.98M | 302.82M | 289.47M | 289.32M | | | | | | | | | | | | | | 294.00M | 269.65M | 245.35M | 212.43M | 186.45M | 158.38M | 116.87M | 69.27M | 50.91M | 46.57M |
|
Total Liabilities
|
| 74.89M | | | 71.75M | 71.15M | 79.24M | 105.67M | 103.46M | 120.65M | 104.09M | 299.62M | 341.56M | 327.75M | 326.81M | 335.81M | 325.06M | 326.23M | 321.94M | 303.78M | 290.44M | 290.17M | 366.89M | 343.65M | 327.12M | 366.44M | 353.49M | 344.33M | 340.80M | 339.87M | 326.56M | 314.62M | 307.03M | 346.64M | 321.27M | 294.21M | 272.40M | 249.24M | 216.37M | 190.45M | 162.43M | 120.99M | 73.45M | 55.15M | 50.87M |
|
Total Debt
|
| 2.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| -78.54M | | | -106.05M | 126.07M | 112.71M | 101.19M | 89.42M | 78.48M | 73.79M | 52.24M | 45.48M | 69.90M | 49.65M | 41.13M | 157.66M | 130.88M | 122.57M | 101.50M | 82.11M | 25.47M | 69.77M | 58.83M | 48.06M | -7.77M | 80.67M | 58.11M | 30.43M | -0.46M | -29.74M | -54.54M | -80.54M | -85.75M | -86.64M | -85.03M | -51.24M | -47.45M | -31.68M | -31.23M | -23.45M | -0.46M | 25.05M | 119.91M | 107.39M |
|
Shareholder's Equity
|
| -78.54M | | | -106.05M | 126.07M | 112.71M | 101.19M | 89.42M | 78.48M | 73.79M | 52.24M | 45.48M | 69.90M | 49.65M | 41.13M | 157.66M | 130.88M | 122.57M | 101.50M | 82.11M | 25.47M | 69.77M | 58.83M | 48.06M | -7.77M | 80.67M | 58.11M | 30.43M | -0.46M | -29.74M | -54.54M | -80.54M | -85.75M | -86.64M | -85.03M | -51.24M | -47.45M | -31.68M | -31.23M | -23.45M | -0.46M | 25.05M | 119.91M | 107.39M |
|
Liabilities and Shareholders Equity
|
| 73.06M | | | 124.78M | 197.22M | 191.95M | 206.86M | 192.88M | 199.13M | 177.88M | 351.86M | 387.04M | 397.64M | 376.46M | 376.94M | 482.73M | 457.11M | 444.51M | 405.28M | 372.54M | 341.28M | 436.66M | 402.48M | 375.18M | 358.66M | 434.16M | 402.44M | 371.23M | 339.41M | 296.82M | 260.09M | 226.49M | 260.89M | 234.63M | 209.19M | 221.17M | 201.79M | 184.69M | 159.22M | 138.98M | 120.53M | 98.50M | 175.06M | 158.25M |
|
Retained Earnings
|
| -78.14M | | | -105.98M | -117.47M | -133.50M | -147.67M | -162.33M | -176.37M | -184.62M | -209.84M | -220.09M | -219.47M | -245.87M | -259.32M | -282.75M | -314.98M | -329.12M | -358.08M | -381.77M | -442.87M | -405.02M | -420.70M | -435.41M | -507.69M | -531.02M | -557.76M | -588.74M | -623.56M | -655.54M | -685.04M | -714.10M | -722.88M | -726.19M | -727.28M | -724.28M | -723.45M | -709.66M | -716.19M | -710.46M | -691.58M | -668.10M | -668.21M | -682.44M |
|
Preferred Shares
|
| 76.24M | | | 158.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 0.98M | 0.99M | 1.40M | 1.21M | 1.69M | 1.49M | 1.44M | 1.40M | 1.78M | 1.82M | 1.82M | 1.85M | 2.79M | 2.90M | 2.90M |