|
Cash & Equivalents
|
12.04M | 9.22M | 10.01M | 10.12M | 14.72M | 10.12M | 16.35M | 11.25M | 13.93M | 14.11M | 15.74M | 14.24M | 17.55M | 15.35M | 12.35M | 13.79M | 14.64M | 13.51M | 15.77M | 15.18M | 16.53M | 16.81M | 15.90M | 15.91M | 10.67M | 7.03M | 8.11M | 7.14M | 5.27M | 9.52M | 9.50M | 8.21M | 10.61M | 12.59M | 11.56M | 13.83M | 15.39M | 19.61M | 15.70M | 18.29M | 19.91M | 20.82M | 21.92M | 15.34M | 20.23M | 11.75M | 14.85M | 11.23M | 13.32M | 20.48M | 22.32M | 28.31M | 32.97M | 42.98M | 51.99M | 40.75M | 45.00M | 35.32M | 43.49M | 47.02M | 37.74M | 35.16M | 56.47M | 42.51M | 41.55M | 36.51M | 41.61M |
|
Cash & Current Investments
|
12.04M | 9.22M | 10.01M | 10.12M | 14.72M | 10.12M | 16.35M | 11.25M | 13.93M | 14.11M | 15.74M | 14.24M | 17.55M | 15.35M | 12.35M | 13.79M | 14.64M | 13.51M | 15.77M | 15.18M | 16.53M | 16.81M | 15.90M | 15.91M | 10.67M | 7.03M | 8.11M | 7.14M | 5.27M | 9.52M | 9.50M | 8.21M | 10.61M | 12.59M | 11.56M | 13.83M | 15.39M | 19.61M | 15.70M | 18.29M | 19.91M | 20.82M | 21.92M | 15.34M | 20.23M | 11.75M | 14.85M | 11.23M | 13.32M | 20.48M | 22.32M | 28.31M | 32.97M | 42.98M | 51.99M | 40.75M | 45.00M | 35.32M | 43.49M | 47.02M | 37.74M | 35.16M | 56.47M | 42.51M | 41.55M | 36.51M | 41.61M |
|
Receivables - Net
|
3.66M | 4.57M | 4.67M | -0.37M | 6.58M | 5.87M | 5.78M | 5.55M | 6.19M | 6.86M | 6.47M | 6.60M | 5.63M | 5.02M | 5.44M | 5.81M | 5.82M | 6.83M | 7.03M | 6.51M | 6.91M | 7.06M | 6.26M | 4.76M | 3.43M | 4.08M | 3.46M | 2.64M | 2.42M | 2.85M | 3.85M | 4.35M | 4.06M | 4.54M | 5.21M | 6.20M | 6.64M | 7.30M | 5.55M | 6.63M | 7.11M | 7.41M | 6.32M | 7.06M | 3.91M | 3.14M | 4.50M | 5.08M | 7.18M | 8.02M | 10.14M | 11.53M | 20.23M | 20.34M | 17.64M | 14.54M | 12.56M | 10.76M | 14.22M | 14.41M | 13.84M | 16.32M | 21.82M | 19.78M | 21.36M | 17.00M | 16.26M |
|
Receivables - Other
|
1.12M | 1.18M | 1.25M | 3.70M | 2.10M | 1.90M | 1.70M | 3.65M | 1.49M | 1.46M | 3.75M | 7.62M | 2.69M | 1.86M | 2.63M | 6.47M | 3.15M | 5.18M | 4.37M | 6.51M | 5.35M | 4.84M | 8.27M | 5.79M | 3.84M | 3.75M | 3.71M | 3.00M | 2.52M | 1.88M | 1.56M | 4.82M | 3.13M | 2.68M | 2.32M | 5.33M | 4.22M | 4.29M | 4.33M | 5.20M | | 4.30M | 3.66M | 5.88M | 4.04M | 0.32M | 2.00M | 1.91M | 3.06M | 3.85M | 4.08M | 6.82M | 5.41M | 9.33M | 5.96M | 7.17M | | | | | | | | | | | |
|
Receivables
|
4.78M | 5.76M | 5.92M | 3.34M | 8.68M | 7.78M | 7.47M | 9.20M | 7.68M | 8.32M | 10.22M | 14.22M | 8.32M | 6.88M | 8.08M | 12.28M | 8.97M | 12.01M | 11.39M | 13.02M | 12.26M | 11.90M | 14.53M | 10.55M | 7.27M | 7.84M | 7.17M | 5.64M | 4.94M | 4.73M | 5.41M | 9.18M | 7.19M | 7.22M | 7.53M | 11.53M | 10.86M | 11.59M | 9.88M | 11.83M | 7.11M | 11.71M | 9.99M | 12.94M | 7.96M | 3.46M | 6.49M | 6.99M | 10.25M | 11.86M | 14.23M | 18.36M | 25.63M | 29.67M | 23.59M | 21.71M | 12.56M | 10.76M | 14.22M | 14.41M | 13.84M | 16.32M | 21.82M | 19.78M | 21.36M | 17.00M | 16.26M |
|
Prepaid Assets
|
0.04M | 0.03M | 0.02M | | 0.04M | 0.03M | 0.01M | | 0.04M | 0.03M | 0.01M | | 0.04M | 0.03M | 0.01M | | 0.04M | 0.03M | 0.01M | | 0.04M | 0.03M | 0.01M | 0.02M | 0.06M | 0.04M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
16.86M | 15.00M | 15.95M | 19.25M | 23.43M | 21.91M | 23.84M | 20.45M | 21.65M | 22.46M | 25.98M | 28.46M | 25.91M | 22.25M | 20.43M | 26.07M | 23.65M | 25.55M | 27.17M | 28.20M | 28.83M | 28.74M | 30.44M | 26.46M | 18.00M | 14.91M | 15.31M | 12.78M | 10.20M | 14.25M | 14.90M | 14.79M | 17.80M | 19.82M | 19.09M | 25.36M | 26.25M | 31.20M | 25.58M | 30.12M | 31.99M | 32.53M | 31.90M | 28.28M | 28.18M | 15.21M | 21.35M | 18.22M | 23.57M | 32.34M | 36.55M | 46.66M | 58.60M | 72.65M | 75.58M | 62.47M | 62.17M | 51.39M | 63.11M | 69.71M | 58.60M | 57.40M | 85.95M | 67.83M | 68.46M | 59.72M | 62.49M |
|
Property, Plant & Equipment (Net)
|
110.34M | 142.04M | 137.53M | 133.25M | 146.15M | 141.62M | 136.56M | 132.43M | 128.20M | 123.82M | 119.00M | 114.14M | 109.84M | 105.37M | 101.38M | 97.60M | 94.23M | 90.97M | 87.44M | 84.51M | 82.00M | 79.22M | 73.03M | 71.01M | 68.49M | 66.11M | 63.06M | 60.85M | 58.63M | 56.39M | 54.32M | 52.40M | 50.66M | 71.38M | 68.60M | 65.74M | 63.59M | 61.31M | 58.93M | 56.87M | 97.47M | 93.20M | 89.51M | 86.13M | 82.79M | 79.88M | 71.06M | 67.96M | 65.65M | 75.09M | 71.85M | 98.32M | 107.65M | 102.87M | 117.94M | 112.25M | 105.67M | 100.36M | 127.87M | 120.12M | 125.04M | 117.53M | 316.37M | 298.01M | 279.67M | 265.07M | 267.11M |
|
Other Non-Current Assets
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | 0.02M | 0.05M | 0.05M | 0.03M | 0.02M | 0.06M | 0.04M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
110.65M | 142.34M | 137.82M | 133.52M | 146.41M | 141.87M | 136.80M | 0.02M | 128.42M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 84.59M | 82.07M | 79.28M | 73.08M | 71.04M | 68.49M | 66.21M | 63.15M | 60.95M | 58.74M | 56.49M | 54.39M | 52.42M | 50.72M | 71.52M | 69.22M | 66.69M | 64.57M | 62.29M | 59.89M | 57.80M | 100.20M | 95.85M | 92.07M | 88.60M | 85.18M | 82.18M | 73.28M | 70.11M | 67.71M | 77.07M | 73.75M | 100.15M | 109.40M | 104.55M | 119.53M | 113.78M | 107.12M | 101.74M | 129.18M | 121.36M | 126.21M | 118.63M | 317.40M | 298.98M | 280.58M | 265.92M | 267.89M |
|
Assets
|
127.51M | 157.34M | 153.77M | 152.77M | 169.84M | 163.78M | 160.64M | 153.11M | 150.06M | 146.29M | 145.00M | 142.77M | 135.91M | 127.77M | 121.95M | 123.80M | 117.99M | 116.62M | 114.70M | 112.78M | 110.90M | 108.01M | 103.52M | 97.51M | 86.50M | 81.12M | 78.46M | 73.73M | 68.95M | 70.74M | 69.30M | 67.21M | 68.52M | 91.34M | 88.31M | 92.05M | 90.83M | 93.49M | 85.47M | 87.92M | 132.19M | 128.39M | 123.97M | 116.88M | 113.36M | 97.39M | 94.63M | 88.33M | 91.28M | 109.41M | 110.31M | 146.81M | 168.00M | 177.19M | 195.11M | 176.24M | 169.29M | 153.12M | 192.29M | 191.06M | 184.81M | 176.03M | 403.35M | 366.81M | 349.04M | 325.63M | 330.37M |
|
Accounts Payables
|
0.74M | 1.01M | 1.42M | 0.53M | 0.94M | 1.16M | 1.58M | 0.54M | 1.01M | 0.99M | 1.46M | 0.53M | 0.62M | 0.95M | 1.57M | 0.45M | 0.79M | 1.58M | 1.49M | 0.91M | 1.07M | 1.27M | 1.43M | 0.97M | 1.30M | 1.73M | 1.73M | 0.48M | 0.55M | 1.10M | 1.20M | 0.25M | 0.74M | 1.66M | 1.77M | 0.60M | 1.36M | 1.58M | 2.07M | 0.42M | 2.26M | 2.21M | 3.46M | 2.05M | 2.80M | 2.76M | 2.51M | 1.58M | 1.49M | 1.87M | 2.42M | 2.51M | 2.87M | 4.08M | 5.22M | 3.13M | 3.23M | 6.34M | 7.47M | 4.20M | 4.21M | 4.31M | 5.78M | 3.98M | 4.93M | 4.89M | 5.96M |
|
Payables
|
0.74M | 1.01M | 1.42M | 0.53M | 0.94M | 1.16M | 1.58M | 0.54M | 1.01M | 0.99M | 1.46M | 0.53M | 0.62M | 0.95M | 1.57M | 0.45M | 0.79M | 1.58M | 1.49M | 0.91M | 1.07M | 1.27M | 1.43M | 0.97M | 1.30M | 1.73M | 1.73M | 0.48M | 0.55M | 1.10M | 1.20M | 0.25M | 0.74M | 1.66M | 1.77M | 0.60M | 1.36M | 1.58M | 2.07M | 0.42M | 2.26M | 2.21M | 3.46M | 2.05M | 2.80M | 2.76M | 2.51M | 1.58M | 1.49M | 1.87M | 2.42M | 2.51M | 2.87M | 4.08M | 5.22M | 3.13M | 3.23M | 6.34M | 7.47M | 4.20M | 4.21M | 4.31M | 5.78M | 3.98M | 4.93M | 4.89M | 5.96M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.31M | 0.31M | 0.31M | 0.30M | 0.30M | 0.30M | 0.30M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.27M | 0.27M | 0.27M | 0.27M | 0.26M | 0.26M | 0.26M | 0.26M |
|
Current Deferred Revenue
|
0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.02M | 0.01M | | 0.01M | 0.04M | 0.05M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.78M | 1.05M | 1.46M | 0.57M | 0.98M | 1.20M | 1.62M | 0.58M | 1.05M | 1.03M | 1.49M | 0.57M | 0.66M | 0.99M | 1.60M | 0.49M | 0.83M | 1.62M | 1.53M | 0.95M | 1.11M | 1.30M | 1.45M | 0.98M | | 1.78M | 1.78M | 0.54M | 0.61M | 1.15M | 1.23M | 0.28M | 0.75M | 1.66M | 1.79M | 0.64M | 1.41M | 1.65M | 2.14M | 0.49M | 2.56M | 2.52M | 3.77M | 2.36M | 3.11M | 3.07M | 2.81M | 1.88M | 1.78M | 2.16M | 2.71M | 2.80M | 3.15M | 4.37M | 5.50M | 3.41M | 3.51M | 6.62M | 7.74M | 4.47M | 4.48M | 4.58M | 6.05M | 4.25M | 5.19M | 5.14M | 6.22M |
|
Non-Current Deffered Revenue
|
0.20M | 0.19M | 0.18M | 0.17M | 0.16M | 0.15M | 0.14M | 0.13M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.00M | | | | | 0.05M | 0.04M | 0.02M | 0.01M | | | | | 0.06M | 0.46M | 0.66M | 0.65M | 0.66M | 0.72M | 0.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72M | 2.64M | 2.57M | 2.19M | 2.11M | 2.03M | 1.96M | 1.89M | 1.81M | 1.74M | 1.67M | 1.59M | 1.52M | 1.45M | 1.38M | 1.31M | 1.24M | 1.18M | 1.11M | 1.04M | 0.97M | 0.91M | 0.84M | 0.78M | 0.71M | 0.65M | 0.58M |
|
Total Liabilities
|
0.98M | 1.24M | 1.64M | 0.74M | 1.14M | 1.35M | 1.76M | 0.71M | 1.17M | 1.14M | 1.59M | 0.66M | 0.74M | 1.06M | 1.67M | 0.54M | 0.87M | 1.65M | 1.55M | 0.96M | 1.11M | 1.30M | 1.45M | 0.98M | 1.30M | 1.83M | 1.82M | 0.56M | 0.62M | 1.15M | 1.23M | 0.28M | 0.75M | 1.72M | 2.25M | 1.30M | 2.06M | 2.30M | 2.86M | 1.28M | 4.97M | 4.86M | 6.03M | 4.55M | 5.22M | 5.10M | 4.77M | 3.76M | 3.59M | 3.90M | 4.38M | 4.40M | 4.68M | 5.82M | 6.88M | 4.72M | 4.76M | 7.79M | 8.85M | 5.51M | 5.46M | 5.49M | 6.89M | 5.02M | 5.90M | 5.79M | 6.80M |
|
Common Equity
|
| | | 152.03M | | | | 152.40M | | 145.16M | 143.40M | 142.11M | 135.18M | 126.71M | 120.29M | 123.26M | 117.12M | 114.98M | 113.15M | 111.82M | 109.79M | 106.72M | 102.07M | 96.52M | 85.20M | 79.30M | 76.64M | 73.17M | 68.33M | 69.59M | 68.06M | 66.94M | 67.77M | 89.62M | 86.05M | 90.75M | 88.77M | 91.18M | 82.61M | 86.65M | 127.21M | 123.53M | 117.94M | 112.34M | 108.14M | 92.29M | 89.86M | 84.56M | 87.68M | 105.51M | 105.93M | 142.41M | 163.33M | 171.37M | 188.23M | 171.52M | 164.54M | 145.33M | 183.44M | 185.56M | 179.35M | 170.55M | 396.46M | 361.79M | 343.13M | 319.84M | 323.57M |
|
Shareholder's Equity
|
126.53M | 156.10M | 152.13M | 152.03M | 168.71M | 162.44M | 158.88M | 152.40M | 148.89M | 145.16M | 143.40M | 142.11M | 135.18M | 126.71M | 120.29M | 123.26M | 117.12M | 114.98M | 113.15M | 111.82M | 109.79M | 106.72M | 102.07M | 96.52M | 85.20M | 79.30M | 76.64M | 73.17M | 68.33M | 69.59M | 68.06M | 66.94M | 67.77M | 89.62M | 86.05M | 90.75M | 88.77M | 91.18M | 82.61M | 86.65M | 127.21M | 123.53M | 117.94M | 112.34M | 108.14M | 92.29M | 89.86M | 84.56M | 87.68M | 105.51M | 105.93M | 142.41M | 163.33M | 171.37M | 188.23M | 171.52M | 164.54M | 145.33M | 183.44M | 185.56M | 179.35M | 170.55M | 396.46M | 361.79M | 343.13M | 319.84M | 323.57M |
|
Liabilities and Shareholders Equity
|
127.51M | 157.34M | 153.77M | 152.77M | 169.84M | 163.78M | 160.64M | 153.11M | 150.06M | 146.29M | 145.00M | 142.77M | 135.91M | 127.77M | 121.95M | 123.80M | 117.99M | 116.62M | 114.70M | 112.78M | 110.90M | 108.01M | 103.52M | 97.51M | 86.50M | 81.12M | 78.46M | 73.73M | 68.95M | 70.74M | 69.30M | 67.21M | 68.52M | 91.34M | 88.31M | 92.05M | 90.83M | 93.49M | 85.47M | 87.92M | 132.19M | 128.39M | 123.97M | 116.88M | 113.36M | 97.39M | 94.63M | 88.33M | 91.28M | 109.41M | 110.31M | 146.81M | 168.00M | 177.19M | 195.11M | 176.24M | 169.29M | 153.12M | 192.29M | 191.06M | 184.81M | 176.03M | 403.35M | 366.81M | 349.04M | 325.63M | 330.37M |
|
Retained Earnings
|
| | | | | | | 4.67M | | 4.49M | 4.38M | 4.24M | 4.05M | 3.87M | 3.61M | 3.62M | 3.40M | 3.36M | 3.32M | 3.25M | 3.14M | 3.08M | 2.93M | 2.69M | 2.39M | 2.22M | 2.12M | 2.00M | 1.82M | 1.85M | 1.83M | 1.81M | 1.83M | 1.79M | 1.69M | 1.78M | 1.71M | 1.84M | 1.69M | 1.83M | 1.71M | 1.61M | 1.48M | 1.23M | 1.04M | 0.63M | 0.62M | 0.54M | 0.65M | 0.83M | 0.86M | 0.98M | 1.21M | 1.50M | 1.43M | 0.68M | 0.32M | -0.06M | 0.04M | 0.11M | -0.80M | -1.06M | -0.77M | -2.00M | -2.66M | -3.50M | -4.22M |