|
Accumulated Depreciation
|
| | | 0.63M | | 1.06M | 1.34M | 1.56M | 2.16M | 2.77M | 3.43M | 4.06M | 4.65M | 5.43M | 6.25M | 7.13M | 5.12M | 5.73M | 6.46M | 7.20M | 8.00M | 8.85M | 9.92M | 11.10M | 11.99M | 13.18M | 14.04M | 15.51M | 17.06M | 18.59M | 20.12M | 21.53M | 21.96M | 23.49M | | | | | | | | | |
|
Cash & Equivalents
|
5.17M | 47.04M | 155.30M | 143.18M | 229.20M | 217.65M | 199.87M | 185.32M | 351.55M | 144.10M | 86.54M | 146.63M | 217.67M | 131.92M | 111.70M | 134.78M | 157.93M | 210.60M | 104.77M | 238.18M | 232.85M | 485.82M | 279.58M | 139.68M | 354.92M | 337.83M | 259.88M | 203.52M | 210.88M | 169.40M | 210.70M | 141.52M | 129.02M | 220.82M | 82.54M | 123.65M | 69.23M | 64.44M | 95.83M | 131.54M | 138.69M | 138.54M | 165.65M |
|
Receivables - Net
|
| | | 1.02M | 1.11M | 1.20M | 1.12M | 0.09M | 0.94M | 0.82M | 0.69M | 0.68M | 0.93M | 0.36M | 0.04M | 0.03M | | 0.01M | 0.31M | 0.42M | 1.83M | 1.86M | 1.05M | 6.05M | 0.67M | 0.33M | 0.25M | 0.27M | 1.37M | 0.71M | 0.12M | 5.14M | 0.24M | 2.29M | 2.42M | 10.19M | 0.24M | 0.24M | 0.13M | 16.27M | 0.51M | 0.59M | 8.13M |
|
Receivables
|
| | | 1.02M | 1.11M | 1.20M | 1.12M | 0.09M | 0.94M | 0.82M | 0.69M | 0.68M | 0.93M | 0.36M | 0.04M | 0.03M | | 0.01M | 0.31M | 0.42M | 1.83M | 1.86M | 1.05M | 6.05M | 0.67M | 0.33M | 0.25M | 0.27M | 1.37M | 0.71M | 0.12M | 5.14M | 0.24M | 2.29M | 2.42M | 10.19M | 0.24M | 0.24M | 0.13M | 16.27M | 0.51M | 0.59M | 8.13M |
|
Prepaid Assets
|
| | | 0.79M | 1.87M | 2.37M | 2.45M | 1.77M | 1.29M | 2.26M | 2.03M | 2.38M | 3.06M | 3.79M | 5.02M | 5.79M | 5.00M | 6.30M | 6.28M | 6.29M | 8.28M | 9.54M | 10.47M | 10.93M | 6.31M | 5.41M | 9.52M | 7.20M | 7.30M | 8.11M | 6.89M | 7.33M | 5.78M | 6.72M | 6.56M | 7.53M | 9.14M | 7.00M | 5.92M | 3.14M | 3.37M | 3.71M | 3.11M |
|
Current Assets
|
| | | 144.99M | 232.19M | 221.22M | 203.45M | 187.18M | 353.79M | 327.87M | 298.42M | 332.20M | 362.81M | 348.24M | 342.55M | 374.78M | 347.07M | 324.24M | 339.21M | 463.84M | 425.11M | 610.13M | 506.83M | 419.09M | 632.32M | 616.29M | 567.61M | 507.31M | 497.03M | 461.38M | 426.63M | 356.75M | 324.46M | 440.98M | 358.60M | 340.83M | 305.56M | 286.35M | 271.14M | 289.31M | 224.84M | 182.80M | 176.89M |
|
Property, Plant & Equipment (Net)
|
| | | 2.13M | 15.00M | 26.74M | 37.07M | 40.38M | 39.64M | 39.36M | 39.09M | 39.44M | 39.55M | 39.91M | 39.70M | 40.23M | 7.99M | 8.53M | 10.07M | 10.89M | 12.22M | 12.89M | 14.07M | 14.02M | 14.10M | 14.91M | 15.63M | 17.12M | 17.26M | 16.20M | 15.49M | 15.57M | 13.21M | 12.85M | 11.56M | 12.03M | 13.26M | 14.16M | 15.42M | 14.50M | 8.18M | 4.58M | 4.29M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 46.00M | 109.66M | 97.90M | 87.60M | 99.20M | 120.07M | 78.05M | 75.10M | 58.84M | 93.10M | 83.34M | 48.10M | 96.80M | 104.02M | 80.61M | 39.20M | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 2.25M | 1.62M | 1.64M | 1.63M | 1.62M | 1.62M | 1.62M | 1.62M | 1.62M | 1.62M | 5.38M | 5.38M | 5.38M | 5.38M | 5.38M | 5.39M | 5.39M | 2.39M | 3.89M | 3.88M | 4.70M | 6.69M | 6.78M | 6.78M | 6.81M | 7.32M | 7.53M | 7.53M | 5.25M | 6.75M | 5.25M | 5.75M | 8.59M | 9.49M | 8.14M | 5.28M | 5.22M | 4.20M | 4.20M | 2.99M |
|
Non-Current Assets
|
| | | 4.38M | 16.62M | 28.38M | 38.70M | 42.00M | 41.26M | 40.98M | 40.71M | 41.06M | 41.17M | 45.29M | 45.08M | 45.61M | 31.85M | 31.39M | 33.15M | 45.04M | 41.63M | 45.35M | 90.33M | 153.51M | 147.98M | 139.59M | 149.41M | 170.17M | 126.08M | 119.46M | 104.40M | 157.57M | 139.65M | 100.97M | 146.05M | 158.32M | 134.79M | 98.45M | 56.43M | 52.27M | 38.81M | 27.79M | 24.86M |
|
Assets
|
| | | 149.36M | 248.81M | 249.60M | 242.15M | 229.18M | 395.04M | 368.85M | 339.13M | 373.26M | 403.98M | 393.53M | 387.63M | 420.39M | 378.92M | 355.62M | 372.36M | 508.88M | 466.74M | 655.48M | 597.16M | 572.60M | 780.29M | 755.88M | 717.02M | 677.48M | 623.11M | 580.83M | 531.03M | 514.32M | 464.11M | 541.95M | 504.65M | 499.15M | 440.35M | 384.80M | 327.57M | 341.59M | 263.65M | 210.58M | 201.75M |
|
Accounts Payables
|
| | | 1.38M | 2.91M | 5.84M | 3.72M | 4.64M | 15.23M | 8.16M | 6.98M | 4.02M | 9.00M | 4.66M | 5.04M | 5.33M | 6.56M | 3.98M | 6.62M | 5.84M | 10.39M | 6.34M | 5.16M | 6.41M | 8.91M | 4.42M | 3.40M | 5.05M | 4.69M | 6.17M | 6.84M | 9.51M | 9.05M | 8.07M | 10.41M | 8.27M | 7.97M | 13.77M | 12.49M | 5.49M | 5.46M | 6.72M | 3.16M |
|
Notes Payables
|
| | | | | | | 10.00M | 15.00M | 15.00M | | 7.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 1.38M | 2.91M | 5.84M | 3.72M | 14.64M | 30.23M | 23.16M | 6.98M | 11.52M | 9.00M | 4.66M | 5.04M | 5.33M | 6.56M | 3.98M | 6.62M | 5.84M | 10.39M | 6.34M | 5.16M | 6.41M | 8.91M | 4.42M | 3.40M | 5.05M | 4.69M | 6.17M | 6.84M | 9.51M | 9.05M | 8.07M | 10.41M | 8.27M | 7.97M | 13.77M | 12.49M | 5.49M | 5.46M | 6.72M | 3.16M |
|
Accumulated Expenses
|
| | | 5.46M | 7.25M | 7.85M | 9.49M | 17.44M | 6.77M | 11.16M | 8.45M | 11.05M | 7.77M | 11.03M | 11.34M | 12.81M | 5.64M | 8.17M | 8.14M | 22.12M | 8.67M | 10.19M | 20.31M | 24.05M | 15.13M | 18.63M | 14.57M | 20.19M | 15.79M | 20.11M | 19.26M | 31.30M | 31.56M | 27.90M | 30.28M | 34.56M | 31.48M | 27.67M | 28.79M | 45.86M | 47.49M | 48.07M | 47.52M |
|
Other Accumulated Expenses
|
| | | 0.38M | 0.24M | 0.51M | 0.64M | 0.75M | 13.29M | 1.13M | 0.83M | 0.90M | 0.91M | 0.94M | 0.98M | 2.05M | 1.91M | 1.03M | 1.56M | 2.68M | 3.52M | 4.03M | 3.13M | 1.13M | 0.51M | 0.91M | 0.27M | 1.41M | 0.81M | 2.76M | 0.29M | 1.64M | 0.11M | 0.08M | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 5.00M | 5.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | 3.52M | 3.65M | 4.45M | 5.80M | 5.65M | 6.65M | 6.34M | 6.81M | 7.26M | 8.97M | 10.26M | 10.31M | 10.21M | 10.15M | 11.97M | 11.08M | 8.33M | 10.33M | 9.69M | 12.16M | 12.36M | 18.18M | 16.39M | 14.65M | 13.16M | 6.15M | 6.09M |
|
Current Deferred Revenue
|
| | | 25.30M | | | | 0.26M | 90.00M | 13.24M | 13.24M | 107.96M | 13.32M | 112.31M | 112.83M | 131.33M | 129.26M | 131.95M | 128.40M | 186.72M | 182.41M | 179.35M | 100.69M | 94.93M | 89.37M | 89.22M | 83.56M | 72.22M | 66.70M | 68.89M | 68.89M | 68.89M | 68.89M | 68.89M | 68.89M | 68.89M | 68.89M | 68.89M | 68.89M | 60.42M | 56.20M | 54.20M | 54.20M |
|
Total Current Liabilities
|
| | | 6.92M | 10.22M | 13.72M | 13.76M | 33.08M | 50.29M | 48.69M | 29.50M | 36.71M | 30.99M | 24.02M | 26.09M | 35.90M | 41.03M | 72.87M | 66.79M | 59.96M | 68.87M | 68.15M | 54.82M | 58.21M | 64.01M | 66.02M | 50.91M | 46.88M | 36.50M | 36.42M | 42.29M | 60.11M | 57.16M | 54.51M | 58.60M | 63.22M | 66.49M | 74.31M | 72.35M | 77.22M | 73.11M | 65.94M | 61.77M |
|
Capital Leases
|
| | | | 11.65M | 22.68M | 32.05M | 35.10M | 33.93M | 33.88M | 33.67M | 33.43M | 33.19M | 32.94M | 32.69M | 32.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.43M | 49.58M | 51.67M | 54.07M |
|
Non-Current Deffered Revenue
|
| | | 25.32M | 25.48M | 25.64M | 25.80M | 26.00M | 104.03M | 100.95M | 97.85M | 94.72M | 91.97M | 104.93M | 104.10M | 115.61M | 105.86M | 75.91M | 82.38M | 163.21M | 141.77M | 138.41M | 80.82M | 73.98M | 56.67M | 55.22M | 60.89M | 60.89M | 60.89M | 68.89M | 64.67M | 60.67M | 60.67M | 60.67M | 60.67M | 60.67M | 54.20M | 54.20M | 54.20M | 54.20M | 54.20M | 54.20M | 54.20M |
|
Preferred Stock Liabilities
|
| | | 119.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 119.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 14.86M | 13.78M | 13.20M | 23.28M | 21.53M | 22.15M | 20.37M | 19.32M | 21.62M | 21.28M | 18.43M | 16.07M | 12.96M | 10.11M | 9.33M | 32.86M | 28.81M | 26.86M | 24.92M | 24.37M | 21.78M | 20.51M | 22.09M | 20.38M | 17.97M | 14.99M | 13.56M |
|
Other Non-Current Liabilities
|
| | | 0.29M | 0.02M | 0.02M | 0.02M | 0.40M | 0.33M | 0.33M | 0.33M | 0.32M | 0.31M | 0.30M | 0.30M | 0.29M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | 27.50M | | | | | | | | | | | | 1.80M | 3.47M | 3.77M | 3.28M | 3.07M | 6.36M | 4.59M | 4.69M |
|
Total Non-Current Liabilities
|
| | | 32.27M | 47.42M | 62.25M | 71.96M | 94.18M | 188.25M | 183.52M | 161.01M | 164.86M | 156.16M | 161.89M | 162.88M | 183.93M | 161.75M | 162.56M | 162.37M | 246.45M | 232.17M | | | 151.52M | | | | | | | | | | | | 148.26M | 142.47M | 149.02M | 148.65M | 204.24M | 194.87M | 186.80M | 183.61M |
|
Total Liabilities
|
| | | 32.56M | 47.45M | 62.27M | 71.98M | 94.58M | 188.58M | 183.84M | 161.34M | 165.18M | 156.47M | 162.20M | 163.18M | 184.22M | 161.75M | 162.56M | 162.37M | 246.45M | 232.17M | 228.71M | 156.00M | 179.02M | 142.30M | 142.52M | 130.22M | 123.84M | 110.35M | 115.42M | 116.28M | 153.64M | 146.63M | 142.04M | 144.19M | 150.06M | 145.95M | 152.79M | 151.93M | 207.31M | 201.23M | 191.39M | 188.30M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.43M | 54.58M | 56.67M | 59.07M |
|
Common Equity
|
| | | -83.11M | 201.36M | 187.33M | 170.18M | 134.61M | 206.46M | 185.00M | 177.79M | 208.08M | 247.51M | 231.33M | 224.45M | 236.16M | 217.16M | 193.06M | 209.99M | 262.44M | 234.57M | 426.77M | 441.15M | 393.59M | 638.00M | 613.36M | 586.79M | 553.64M | 512.76M | 465.41M | 414.75M | 360.68M | 317.47M | 399.92M | 360.46M | 349.10M | 294.40M | 232.01M | 175.63M | 134.27M | 62.42M | 19.19M | 13.45M |
|
Shareholder's Equity
|
| | | -83.11M | 201.36M | 187.33M | 170.18M | 134.61M | 206.46M | 185.00M | 177.79M | 208.08M | 247.51M | 231.33M | 224.45M | 236.16M | 217.16M | 193.06M | 209.99M | 262.44M | 234.57M | 426.77M | 441.15M | 393.59M | 638.00M | 613.36M | 586.79M | 553.64M | 512.76M | 465.41M | 414.75M | 360.68M | 317.47M | 399.92M | 360.46M | 349.10M | 294.40M | 232.01M | 175.63M | 134.27M | 62.42M | 19.19M | 13.45M |
|
Liabilities and Shareholders Equity
|
| | | 149.36M | 248.81M | 249.60M | 242.15M | 229.18M | 395.04M | 368.85M | 339.13M | 373.26M | 403.98M | 393.53M | 387.63M | 420.39M | 378.92M | 355.62M | 372.36M | 508.88M | 466.74M | 655.48M | 597.16M | 572.60M | 780.29M | 755.88M | 717.02M | 677.48M | 623.11M | 580.83M | 531.03M | 514.32M | 464.11M | 541.95M | 504.65M | 499.15M | 440.35M | 384.80M | 327.57M | 341.59M | 263.65M | 210.58M | 201.75M |
|
Retained Earnings
|
| | | -88.35M | -106.09M | -125.13M | -146.15M | -185.53M | -216.62M | -243.06M | -269.66M | -305.85M | -337.26M | -375.99M | -391.22M | -416.28M | -444.72M | -478.51M | -511.50M | -549.22M | -586.95M | -610.52M | -602.70M | -665.20M | -721.92M | -777.20M | -816.30M | -857.70M | -908.21M | -961.70M | -1017.39M | -1078.13M | -1127.17M | -1200.00M | -1212.48M | -1231.35M | -1300.00M | -1400.00M | -1423.05M | -1468.44M | -1544.53M | -1600.00M | -1622.88M |
|
Treasury Shares
|
| | | 1.60M | 1.40M | 1.21M | 1.02M | 0.82M | 0.61M | 0.43M | 0.26M | 0.51M | 0.41M | 0.31M | 0.29M | 0.27M | 0.64M | 0.59M | 0.59M | 0.58M | 0.57M | 0.52M | 0.51M | 0.51M | 0.80M | 0.86M | 0.75M | 0.63M | 1.23M | 1.46M | 1.50M | 1.50M | 1.99M | 2.08M | 2.11M | 2.11M | 2.73M | 2.62M | 2.54M | 2.33M | 1.50M | 0.92M | 0.65M |
|
Shares Outstanding
|
| | | 3.23M | | | | 35.82M | | | | 44.51M | 46.71M | 47.35M | 47.50M | 48.76M | 48.92M | 49.24M | 51.08M | 54.36M | 54.80M | 62.10M | 62.19M | 62.56M | 67.47M | 68.16M | 68.32M | 68.44M | 68.60M | 68.72M | 68.76M | 68.85M | 68.99M | 81.62M | 81.67M | 81.77M | 82.23M | 82.43M | 82.54M | 82.73M | 83.71M | 87.39M | 93.26M |